{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Cover","Scenario","Assumptions","Input","RevReq","NPV","lookups"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":9,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":24,"n_cols":3,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,"Economic Decision Making Model"]
[null,null,{"$f":"Assumptions!D5","v":"Project"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Author:"]

{"sheet":"Scenario","index":1,"n_rows":23,"n_cols":31,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"SCENARIO MANAGER"]
[]
[null,null,null,null,null,null,null,null,1,null,null,{"$f":"MAX($K5:K5)+1","v":1},{"$f":"MAX($K5:L5)+1","v":2},{"$f":"MAX($K5:M5)+1","v":3},{"$f":"MAX($K5:N5)+1","v":4},{"$f":"MAX($K5:O5)+1","v":5},{"$f":"MAX($K5:P5)+1","v":6},{"$f":"MAX($K5:Q5)+1","v":7},{"$f":"MAX($K5:R5)+1","v":8},{"$f":"MAX($K5:S5)+1","v":9},{"$f":"MAX($K5:T5)+1","v":10},{"$f":"MAX($K5:U5)+1","v":11},{"$f":"MAX($K5:V5)+1","v":12},{"$f":"MAX($K5:W5)+1","v":13},{"$f":"MAX($K5:X5)+1","v":14},{"$f":"MAX($K5:Y5)+1","v":15},{"$f":"MAX($K5:Z5)+1","v":16},{"$f":"MAX($K5:AA5)+1","v":17},{"$f":"MAX($K5:AB5)+1","v":18},{"$f":"MAX($K5:AC5)+1","v":19},{"$f":"MAX($K5:AD5)+1","v":20}]
[null,null,null,null,null,null,null,null,"ACTIVE"]
[null,null,"Scenario",null,null,null,null,null,{"$f":"INDEX($L7:$AE7,1,I$5)","v":"Scenario 1"},null,null,"Scenario 1","Scenario 2","Scenario 3","Scenario 4","Scenario 5","Scenario 6","Scenario 7","Scenario 8","Scenario 9","Scenario 10","Scenario 11","Scenario 12","Scenario 13","Scenario 14","Scenario 15","Scenario 16","Scenario 17","Scenario 18","Scenario 19","Scenario 20"]
[null,null,"Update with Macro",null,null,null,null,null,null,null,null,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"INPUTS"]
[]
[null,null,"Input 1",null,null,null,null,null,{"$f":"INDEX($L12:$AE12,1,vba_scenario)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Input 2",null,null,null,null,null,{"$f":"INDEX($L13:$AE13,1,vba_scenario)","v":0}]
[]
[null,null,"Input 3",null,null,null,null,null,{"$f":"INDEX($L15:$AE15,1,vba_scenario)","v":0}]
[null,null,"Input 4",null,null,null,null,null,{"$f":"INDEX($L16:$AE16,1,vba_scenario)","v":0}]
[null,null,"Input 5",null,null,null,null,null,{"$f":"INDEX($L17:$AE17,1,vba_scenario)","v":0}]
[]
[]
[null,"OUTPUTS"]
[]
[]
[null,null,"CPVRR",null,null,null,null,null,{"$f":"RevReq!$K$37","v":1119185.6605404974}]

{"sheet":"Assumptions","index":2,"n_rows":52,"n_cols":15,"rows_kept":52,"cut":false,"hidden":false,"merged":[[4,3,4,9]]}
[]
[]
["GENERAL  ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"PROJECT TITLE:",null,"Project"]
[null,null,null,null,null,null,null,{"$f":"Input!F5","v":"$ thousands"}]
[null,null,null,null,null,null,"CPVRR:",{"$f":"RevReq!$K$37","v":1119185.6605404974},"unfavorable / (favorable)"]
[null,null,null,null,null,null,"NPV:",{"$f":"NPV!$K$37","v":-645734.07002290152},"favorable / (unfavorable)"]
[]
[null,"DATES"]
[null,"Model Start Year",null,2017]
[null,"Discount Date",null,"2017-07-01"]
[null,"Inflation Base Year",null,2017]
[]
[]
["I)","TAX RATES"]
[null,"State Income Tax Rate",null,null,5.5E-2]
[null,"Federal Income Tax Rate",null,null,0.35]
[null,"Blended Income Tax Rate",null,null,{"$f":"((1-E17)*E18)+E17","v":0.38574999999999998}]
[]
["II)","COST OF CAPITAL"]
[]
[]
[null,null,null,"ASSETS","WTD COST ","UNWTD AFTER","WTD AFTER","WTD PRE"]
[null,"SOURCE","WEIGHT","COST","RATE","TAX RATE","TAX RATE","TAX RATE"]
[null,"DEBT",{"$f":"1-C27","v":0.40400000000000003},5.1700000000000003E-2,{"$f":"C26*D26","v":2.0886800000000004E-2},{"$f":"D26*(1-$E$19)","v":3.1756725E-2},{"$f":"E26*(1-$E$19)","v":1.2829716900000001E-2},{"$f":"+E26","v":2.0886800000000004E-2}]
[null,"COMMON",0.59599999999999997,0.1055,{"$f":"C27*D27","v":6.2877999999999989E-2},{"$f":"D27","v":0.1055},{"$f":"E27","v":6.2877999999999989E-2},{"$f":"+E27/(1-Tax_Rate)","v":0.10236548636548636}]
[null,"TOTAL",{"$f":"SUM(C26:C27)","v":1},null,null,null,{"$f":"SUM(G26:G27)","v":7.5707716899999986E-2},{"$f":"SUM(H26:H27)","v":0.12325228636548635}]
[]
[null,"DISCOUNT RATE (\"WACC\"):",null,null,{"$f":"G28","v":7.5707716899999986E-2}]
[]
[]
[]
["III)","PROPERTY TAXES",null,null,1.8100000000000002E-2]
[null,"PROPERTY INSURANCE ",null,null,5.2999999999999998E-4]
[]
[]
["III)","AFUDC"]
[]
[null,null,{"$f":"2016","v":2016},{"$f":"+C40+1","v":2017},{"$f":"+D40+1","v":2018},2019,2020,null,"Allocation","Monthly",null,null,"Annual"]
[null,"Debt",{"$f":"$M41","v":1.4806744425792662E-2},{"$f":"$M41","v":1.4806744425792662E-2},1.4806744425792662E-2,1.4806744425792662E-2,1.4806744425792662E-2,null,0.233544,1.2256000000000001E-3,null,null,{"$f":"(1+J41)^12-1","v":1.4806744425792662E-2}]
[null,"Equity",{"$f":"$M42","v":4.8593335235082469E-2},4.8593335235082469E-2,4.8593335235082469E-2,4.8593335235082469E-2,4.8593335235082469E-2,null,0.76645600000000003,3.9619599999999996E-3,null,null,{"$f":"(1+J42)^12-1","v":4.8593335235082469E-2}]
[null,"Total",{"$f":"C41+C42","v":6.340007966087513E-2},{"$f":"D41+D42","v":6.340007966087513E-2},{"$f":"E41+E42","v":6.340007966087513E-2},{"$f":"F41+F42","v":6.340007966087513E-2},{"$f":"G41+G42","v":6.340007966087513E-2},null,{"$f":"SUM(I41:I42)","v":1},5.1357499999999997E-3,null,null,{"$f":"SUM(M41:M42)","v":6.340007966087513E-2}]
[]
[]
[]
[]
["IV)","FEDERAL TAX INCENTIVES"]
[]
[null,null,2016,{"$f":"C50+1","v":2017},{"$f":"D50+1","v":2018},2019,2020,2021,2022,2023,2024]
[null,"ITC",0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22,0.1]
[null,"Bonus",0.5,0.5,0.4,0.3,0,0,0,0,0]

{"sheet":"Input","index":3,"n_rows":69,"n_cols":69,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"INPUTS",null,"CPVRR:",{"$f":"G62","v":1119185.6605404974}]
[null,null,null,"Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"S4+1","v":1},{"$f":"T4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AJ4+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AZ4+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BP4+1","v":50}]
[null,null,null,"Year","Data Entry:","$ thousands",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Assumptions!$D$11","v":2017},{"$f":"S5+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
[]
[null,null,null,"Item Title","Cash Flow Type","Construction Start Date","Commercial Operations Date (COD)","Asset Type","Base/\nClause","Book Life","Tax Life","Inflation","Bonus Depreciation","Investment Tax Credit (Solar)","Percent Subject ot Property Tax",null,"Sum",null,"Cash Flows"]
[null,null,{"$f":"C7+1","v":1},"item 1","Capital","2017-01-01","2018-01-01","user 1","Base",10,5,0,true,{"$f":"IF(AND(H8=\"Solar\",$E8<>\"Land\"),TRUE,FALSE)","v":false},{"$f":"IF(AND(H8=\"Solar\",$E8<>\"Land\"),20%,1)","v":1},null,{"$f":"SUM(S8:BQ8)","v":1000000},null,0,1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C8+1","v":2},"item 2","Capital","2018-01-01","2019-01-01","user 1","Base",10,5,0,true,false,1,null,{"$f":"SUM(S9:BQ9)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital","2019-01-01","2020-01-01","user 1","Base",10,5,0,true,false,1,null,{"$f":"SUM(S10:BQ10)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital","2020-01-01","2021-01-01","user 1","Base",10,5,0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital","2021-01-01","2022-01-01","user 1","Base",10,5,0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital","2017-01-01","2018-01-01","Transmission, Substation","Base",40,{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H13,lookups!$C$8:$C$39,0),1)","v":15},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital","2018-01-01","2019-01-01","Transmission, Substation","Base",40,{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H14,lookups!$C$8:$C$39,0),1)","v":15},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital","2019-01-01","2020-01-01","Transmission, Substation","Base",40,{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H15,lookups!$C$8:$C$39,0),1)","v":15},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital","2020-01-01","2021-01-01","Transmission, Substation","Base",40,{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H16,lookups!$C$8:$C$39,0),1)","v":15},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital","2021-01-01","2022-01-01","Transmission, Substation","Base",40,{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H17,lookups!$C$8:$C$39,0),1)","v":15},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H18,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H18,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H19,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H19,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H20,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H20,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H21,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H21,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H22,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H22,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H23,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H23,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H24,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H24,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H25,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H25,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H26,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H26,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H27,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H27,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H28,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H28,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H29,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H29,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H30,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H30,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H31,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H31,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense","2016-12-01","2016-12-31","user 1","Base",{"$f":"INDEX(lookups!$D$8:$D$39,MATCH($H32,lookups!$C$8:$C$39,0),1)","v":30},{"$f":"INDEX(lookups!$E$8:$E$39,MATCH($H32,lookups!$C$8:$C$39,0),1)","v":20},0,true,false,1,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D7","v":"Total Item Title"},null,null,null,null,null,null,null,null,null,"Exemption Exp:",{"$f":"2018+20","v":2038},{"$f":"SUM(P8:P32)","v":0},1000000,null,{"$f":"SUM(S8:S32)","v":0},{"$f":"SUM(T8:T32)","v":1000000},{"$f":"SUM(U8:U32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Item Title","Cash Flow Type",null,"CPVRR",null,null,null,null,null,null,null,null,null,null,null,"Revenue Requirement"]
[null,null,{"$f":"C36+1","v":1},{"$f":"D8","v":"item 1"},{"$f":"E8","v":"Capital"},null,{"$f":"RevReq!K12","v":1119185.6605404974},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O12","v":0},{"$f":"RevReq!P12","v":225735.31245945991},{"$f":"RevReq!Q12","v":199375.67403974678},{"$f":"RevReq!R12","v":182639.05647984805},{"$f":"RevReq!S12","v":168823.57726790884},{"$f":"RevReq!T12","v":156103.52493645443},{"$f":"RevReq!U12","v":144205.04276536361},{"$f":"RevReq!V12","v":133949.70091499999},{"$f":"RevReq!W12","v":124515.929225},{"$f":"RevReq!X12","v":115082.15753499999},{"$f":"RevReq!Y12","v":107511.385845},{"$f":"RevReq!Z12","v":3726.0000000001037},{"$f":"RevReq!AA12","v":-1.2657060657282218E-11},{"$f":"RevReq!AB12","v":-1.2657060657282218E-11},{"$f":"RevReq!AC12","v":-1.2657060657282218E-11},{"$f":"RevReq!AD12","v":-1.2657060657282218E-11},{"$f":"RevReq!AE12","v":-1.2657060657282218E-11},{"$f":"RevReq!AF12","v":-1.2657060657282218E-11},{"$f":"RevReq!AG12","v":-1.2657060657282218E-11},{"$f":"RevReq!AH12","v":-1.2657060657282218E-11},{"$f":"RevReq!AI12","v":-1.2657060657282218E-11},{"$f":"RevReq!AJ12","v":-1.2657060657282218E-11},{"$f":"RevReq!AK12","v":-1.2657060657282218E-11},{"$f":"RevReq!AL12","v":-1.2657060657282218E-11},{"$f":"RevReq!AM12","v":-1.2657060657282218E-11},{"$f":"RevReq!AN12","v":-1.2657060657282218E-11},{"$f":"RevReq!AO12","v":-1.2657060657282218E-11},{"$f":"RevReq!AP12","v":-1.2657060657282218E-11},{"$f":"RevReq!AQ12","v":-1.2657060657282218E-11},{"$f":"RevReq!AR12","v":-1.2657060657282218E-11},{"$f":"RevReq!AS12","v":-1.2657060657282218E-11},{"$f":"RevReq!AT12","v":-1.2657060657282218E-11},{"$f":"RevReq!AU12","v":-1.2657060657282218E-11},{"$f":"RevReq!AV12","v":-1.2657060657282218E-11},{"$f":"RevReq!AW12","v":-1.2657060657282218E-11},{"$f":"RevReq!AX12","v":-1.2657060657282218E-11},{"$f":"RevReq!AY12","v":-1.2657060657282218E-11},{"$f":"RevReq!AZ12","v":-1.2657060657282218E-11},{"$f":"RevReq!BA12","v":-1.2657060657282218E-11},{"$f":"RevReq!BB12","v":-1.2657060657282218E-11},{"$f":"RevReq!BC12","v":-1.2657060657282218E-11},{"$f":"RevReq!BD12","v":-1.2657060657282218E-11},{"$f":"RevReq!BE12","v":-1.2657060657282218E-11},{"$f":"RevReq!BF12","v":-1.2657060657282218E-11},{"$f":"RevReq!BG12","v":-1.2657060657282218E-11},{"$f":"RevReq!BH12","v":-1.2657060657282218E-11},{"$f":"RevReq!BI12","v":-1.2657060657282218E-11},{"$f":"RevReq!BJ12","v":-1.2657060657282218E-11},{"$f":"RevReq!BK12","v":-1.2657060657282218E-11},{"$f":"RevReq!BL12","v":-1.2657060657282218E-11},{"$f":"RevReq!BM12","v":-1.2657060657282218E-11}]
[null,null,{"$f":"C37+1","v":2},{"$f":"D9","v":"item 2"},"Capital",null,{"$f":"RevReq!K13","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O13","v":0},{"$f":"RevReq!P13","v":0},{"$f":"RevReq!Q13","v":0},{"$f":"RevReq!R13","v":0},{"$f":"RevReq!S13","v":0},{"$f":"RevReq!T13","v":0},{"$f":"RevReq!U13","v":0},{"$f":"RevReq!V13","v":0},{"$f":"RevReq!W13","v":0},{"$f":"RevReq!X13","v":0},{"$f":"RevReq!Y13","v":0},{"$f":"RevReq!Z13","v":0},{"$f":"RevReq!AA13","v":0},{"$f":"RevReq!AB13","v":0},{"$f":"RevReq!AC13","v":0},{"$f":"RevReq!AD13","v":0},{"$f":"RevReq!AE13","v":0},{"$f":"RevReq!AF13","v":0},{"$f":"RevReq!AG13","v":0},{"$f":"RevReq!AH13","v":0},{"$f":"RevReq!AI13","v":0},{"$f":"RevReq!AJ13","v":0},{"$f":"RevReq!AK13","v":0},{"$f":"RevReq!AL13","v":0},{"$f":"RevReq!AM13","v":0},{"$f":"RevReq!AN13","v":0},{"$f":"RevReq!AO13","v":0},{"$f":"RevReq!AP13","v":0},{"$f":"RevReq!AQ13","v":0},{"$f":"RevReq!AR13","v":0},{"$f":"RevReq!AS13","v":0},{"$f":"RevReq!AT13","v":0},{"$f":"RevReq!AU13","v":0},{"$f":"RevReq!AV13","v":0},{"$f":"RevReq!AW13","v":0},{"$f":"RevReq!AX13","v":0},{"$f":"RevReq!AY13","v":0},{"$f":"RevReq!AZ13","v":0},{"$f":"RevReq!BA13","v":0},{"$f":"RevReq!BB13","v":0},{"$f":"RevReq!BC13","v":0},{"$f":"RevReq!BD13","v":0},{"$f":"RevReq!BE13","v":0},{"$f":"RevReq!BF13","v":0},{"$f":"RevReq!BG13","v":0},{"$f":"RevReq!BH13","v":0},{"$f":"RevReq!BI13","v":0},{"$f":"RevReq!BJ13","v":0},{"$f":"RevReq!BK13","v":0},{"$f":"RevReq!BL13","v":0},{"$f":"RevReq!BM13","v":0}]
[null,null,3,"item 3","Capital",null,{"$f":"RevReq!K14","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O14","v":0},{"$f":"RevReq!P14","v":0},{"$f":"RevReq!Q14","v":0},{"$f":"RevReq!R14","v":0},{"$f":"RevReq!S14","v":0},{"$f":"RevReq!T14","v":0},{"$f":"RevReq!U14","v":0},{"$f":"RevReq!V14","v":0},{"$f":"RevReq!W14","v":0},{"$f":"RevReq!X14","v":0},{"$f":"RevReq!Y14","v":0},{"$f":"RevReq!Z14","v":0},{"$f":"RevReq!AA14","v":0},{"$f":"RevReq!AB14","v":0},{"$f":"RevReq!AC14","v":0},{"$f":"RevReq!AD14","v":0},{"$f":"RevReq!AE14","v":0},{"$f":"RevReq!AF14","v":0},{"$f":"RevReq!AG14","v":0},{"$f":"RevReq!AH14","v":0},{"$f":"RevReq!AI14","v":0},{"$f":"RevReq!AJ14","v":0},{"$f":"RevReq!AK14","v":0},{"$f":"RevReq!AL14","v":0},{"$f":"RevReq!AM14","v":0},{"$f":"RevReq!AN14","v":0},{"$f":"RevReq!AO14","v":0},{"$f":"RevReq!AP14","v":0},{"$f":"RevReq!AQ14","v":0},{"$f":"RevReq!AR14","v":0},{"$f":"RevReq!AS14","v":0},{"$f":"RevReq!AT14","v":0},{"$f":"RevReq!AU14","v":0},{"$f":"RevReq!AV14","v":0},{"$f":"RevReq!AW14","v":0},{"$f":"RevReq!AX14","v":0},{"$f":"RevReq!AY14","v":0},{"$f":"RevReq!AZ14","v":0},{"$f":"RevReq!BA14","v":0},{"$f":"RevReq!BB14","v":0},{"$f":"RevReq!BC14","v":0},{"$f":"RevReq!BD14","v":0},{"$f":"RevReq!BE14","v":0},{"$f":"RevReq!BF14","v":0},{"$f":"RevReq!BG14","v":0},{"$f":"RevReq!BH14","v":0},{"$f":"RevReq!BI14","v":0},{"$f":"RevReq!BJ14","v":0},{"$f":"RevReq!BK14","v":0},{"$f":"RevReq!BL14","v":0},{"$f":"RevReq!BM14","v":0}]
[null,null,4,"item 4","Capital",null,{"$f":"RevReq!K15","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O15","v":0},{"$f":"RevReq!P15","v":0},{"$f":"RevReq!Q15","v":0},{"$f":"RevReq!R15","v":0},{"$f":"RevReq!S15","v":0},{"$f":"RevReq!T15","v":0},{"$f":"RevReq!U15","v":0},{"$f":"RevReq!V15","v":0},{"$f":"RevReq!W15","v":0},{"$f":"RevReq!X15","v":0},{"$f":"RevReq!Y15","v":0},{"$f":"RevReq!Z15","v":0},{"$f":"RevReq!AA15","v":0},{"$f":"RevReq!AB15","v":0},{"$f":"RevReq!AC15","v":0},{"$f":"RevReq!AD15","v":0},{"$f":"RevReq!AE15","v":0},{"$f":"RevReq!AF15","v":0},{"$f":"RevReq!AG15","v":0},{"$f":"RevReq!AH15","v":0},{"$f":"RevReq!AI15","v":0},{"$f":"RevReq!AJ15","v":0},{"$f":"RevReq!AK15","v":0},{"$f":"RevReq!AL15","v":0},{"$f":"RevReq!AM15","v":0},{"$f":"RevReq!AN15","v":0},{"$f":"RevReq!AO15","v":0},{"$f":"RevReq!AP15","v":0},{"$f":"RevReq!AQ15","v":0},{"$f":"RevReq!AR15","v":0},{"$f":"RevReq!AS15","v":0},{"$f":"RevReq!AT15","v":0},{"$f":"RevReq!AU15","v":0},{"$f":"RevReq!AV15","v":0},{"$f":"RevReq!AW15","v":0},{"$f":"RevReq!AX15","v":0},{"$f":"RevReq!AY15","v":0},{"$f":"RevReq!AZ15","v":0},{"$f":"RevReq!BA15","v":0},{"$f":"RevReq!BB15","v":0},{"$f":"RevReq!BC15","v":0},{"$f":"RevReq!BD15","v":0},{"$f":"RevReq!BE15","v":0},{"$f":"RevReq!BF15","v":0},{"$f":"RevReq!BG15","v":0},{"$f":"RevReq!BH15","v":0},{"$f":"RevReq!BI15","v":0},{"$f":"RevReq!BJ15","v":0},{"$f":"RevReq!BK15","v":0},{"$f":"RevReq!BL15","v":0},{"$f":"RevReq!BM15","v":0}]
[null,null,5,"item 5","Capital",null,{"$f":"RevReq!K16","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O16","v":0},{"$f":"RevReq!P16","v":0},{"$f":"RevReq!Q16","v":0},{"$f":"RevReq!R16","v":0},{"$f":"RevReq!S16","v":0},{"$f":"RevReq!T16","v":0},{"$f":"RevReq!U16","v":0},{"$f":"RevReq!V16","v":0},{"$f":"RevReq!W16","v":0},{"$f":"RevReq!X16","v":0},{"$f":"RevReq!Y16","v":0},{"$f":"RevReq!Z16","v":0},{"$f":"RevReq!AA16","v":0},{"$f":"RevReq!AB16","v":0},{"$f":"RevReq!AC16","v":0},{"$f":"RevReq!AD16","v":0},{"$f":"RevReq!AE16","v":0},{"$f":"RevReq!AF16","v":0},{"$f":"RevReq!AG16","v":0},{"$f":"RevReq!AH16","v":0},{"$f":"RevReq!AI16","v":0},{"$f":"RevReq!AJ16","v":0},{"$f":"RevReq!AK16","v":0},{"$f":"RevReq!AL16","v":0},{"$f":"RevReq!AM16","v":0},{"$f":"RevReq!AN16","v":0},{"$f":"RevReq!AO16","v":0},{"$f":"RevReq!AP16","v":0},{"$f":"RevReq!AQ16","v":0},{"$f":"RevReq!AR16","v":0},{"$f":"RevReq!AS16","v":0},{"$f":"RevReq!AT16","v":0},{"$f":"RevReq!AU16","v":0},{"$f":"RevReq!AV16","v":0},{"$f":"RevReq!AW16","v":0},{"$f":"RevReq!AX16","v":0},{"$f":"RevReq!AY16","v":0},{"$f":"RevReq!AZ16","v":0},{"$f":"RevReq!BA16","v":0},{"$f":"RevReq!BB16","v":0},{"$f":"RevReq!BC16","v":0},{"$f":"RevReq!BD16","v":0},{"$f":"RevReq!BE16","v":0},{"$f":"RevReq!BF16","v":0},{"$f":"RevReq!BG16","v":0},{"$f":"RevReq!BH16","v":0},{"$f":"RevReq!BI16","v":0},{"$f":"RevReq!BJ16","v":0},{"$f":"RevReq!BK16","v":0},{"$f":"RevReq!BL16","v":0},{"$f":"RevReq!BM16","v":0}]
[null,null,6,"item 6","Capital",null,{"$f":"RevReq!K17","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O17","v":0},{"$f":"RevReq!P17","v":0},{"$f":"RevReq!Q17","v":0},{"$f":"RevReq!R17","v":0},{"$f":"RevReq!S17","v":0},{"$f":"RevReq!T17","v":0},{"$f":"RevReq!U17","v":0},{"$f":"RevReq!V17","v":0},{"$f":"RevReq!W17","v":0},{"$f":"RevReq!X17","v":0},{"$f":"RevReq!Y17","v":0},{"$f":"RevReq!Z17","v":0},{"$f":"RevReq!AA17","v":0},{"$f":"RevReq!AB17","v":0},{"$f":"RevReq!AC17","v":0},{"$f":"RevReq!AD17","v":0},{"$f":"RevReq!AE17","v":0},{"$f":"RevReq!AF17","v":0},{"$f":"RevReq!AG17","v":0},{"$f":"RevReq!AH17","v":0},{"$f":"RevReq!AI17","v":0},{"$f":"RevReq!AJ17","v":0},{"$f":"RevReq!AK17","v":0},{"$f":"RevReq!AL17","v":0},{"$f":"RevReq!AM17","v":0},{"$f":"RevReq!AN17","v":0},{"$f":"RevReq!AO17","v":0},{"$f":"RevReq!AP17","v":0},{"$f":"RevReq!AQ17","v":0},{"$f":"RevReq!AR17","v":0},{"$f":"RevReq!AS17","v":0},{"$f":"RevReq!AT17","v":0},{"$f":"RevReq!AU17","v":0},{"$f":"RevReq!AV17","v":0},{"$f":"RevReq!AW17","v":0},{"$f":"RevReq!AX17","v":0},{"$f":"RevReq!AY17","v":0},{"$f":"RevReq!AZ17","v":0},{"$f":"RevReq!BA17","v":0},{"$f":"RevReq!BB17","v":0},{"$f":"RevReq!BC17","v":0},{"$f":"RevReq!BD17","v":0},{"$f":"RevReq!BE17","v":0},{"$f":"RevReq!BF17","v":0},{"$f":"RevReq!BG17","v":0},{"$f":"RevReq!BH17","v":0},{"$f":"RevReq!BI17","v":0},{"$f":"RevReq!BJ17","v":0},{"$f":"RevReq!BK17","v":0},{"$f":"RevReq!BL17","v":0},{"$f":"RevReq!BM17","v":0}]
[null,null,7,"item 7","Capital",null,{"$f":"RevReq!K18","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O18","v":0},{"$f":"RevReq!P18","v":0},{"$f":"RevReq!Q18","v":0},{"$f":"RevReq!R18","v":0},{"$f":"RevReq!S18","v":0},{"$f":"RevReq!T18","v":0},{"$f":"RevReq!U18","v":0},{"$f":"RevReq!V18","v":0},{"$f":"RevReq!W18","v":0},{"$f":"RevReq!X18","v":0},{"$f":"RevReq!Y18","v":0},{"$f":"RevReq!Z18","v":0},{"$f":"RevReq!AA18","v":0},{"$f":"RevReq!AB18","v":0},{"$f":"RevReq!AC18","v":0},{"$f":"RevReq!AD18","v":0},{"$f":"RevReq!AE18","v":0},{"$f":"RevReq!AF18","v":0},{"$f":"RevReq!AG18","v":0},{"$f":"RevReq!AH18","v":0},{"$f":"RevReq!AI18","v":0},{"$f":"RevReq!AJ18","v":0},{"$f":"RevReq!AK18","v":0},{"$f":"RevReq!AL18","v":0},{"$f":"RevReq!AM18","v":0},{"$f":"RevReq!AN18","v":0},{"$f":"RevReq!AO18","v":0},{"$f":"RevReq!AP18","v":0},{"$f":"RevReq!AQ18","v":0},{"$f":"RevReq!AR18","v":0},{"$f":"RevReq!AS18","v":0},{"$f":"RevReq!AT18","v":0},{"$f":"RevReq!AU18","v":0},{"$f":"RevReq!AV18","v":0},{"$f":"RevReq!AW18","v":0},{"$f":"RevReq!AX18","v":0},{"$f":"RevReq!AY18","v":0},{"$f":"RevReq!AZ18","v":0},{"$f":"RevReq!BA18","v":0},{"$f":"RevReq!BB18","v":0},{"$f":"RevReq!BC18","v":0},{"$f":"RevReq!BD18","v":0},{"$f":"RevReq!BE18","v":0},{"$f":"RevReq!BF18","v":0},{"$f":"RevReq!BG18","v":0},{"$f":"RevReq!BH18","v":0},{"$f":"RevReq!BI18","v":0},{"$f":"RevReq!BJ18","v":0},{"$f":"RevReq!BK18","v":0},{"$f":"RevReq!BL18","v":0},{"$f":"RevReq!BM18","v":0}]
[null,null,8,"item 8","Capital",null,{"$f":"RevReq!K19","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O19","v":0},{"$f":"RevReq!P19","v":0},{"$f":"RevReq!Q19","v":0},{"$f":"RevReq!R19","v":0},{"$f":"RevReq!S19","v":0},{"$f":"RevReq!T19","v":0},{"$f":"RevReq!U19","v":0},{"$f":"RevReq!V19","v":0},{"$f":"RevReq!W19","v":0},{"$f":"RevReq!X19","v":0},{"$f":"RevReq!Y19","v":0},{"$f":"RevReq!Z19","v":0},{"$f":"RevReq!AA19","v":0},{"$f":"RevReq!AB19","v":0},{"$f":"RevReq!AC19","v":0},{"$f":"RevReq!AD19","v":0},{"$f":"RevReq!AE19","v":0},{"$f":"RevReq!AF19","v":0},{"$f":"RevReq!AG19","v":0},{"$f":"RevReq!AH19","v":0},{"$f":"RevReq!AI19","v":0},{"$f":"RevReq!AJ19","v":0},{"$f":"RevReq!AK19","v":0},{"$f":"RevReq!AL19","v":0},{"$f":"RevReq!AM19","v":0},{"$f":"RevReq!AN19","v":0},{"$f":"RevReq!AO19","v":0},{"$f":"RevReq!AP19","v":0},{"$f":"RevReq!AQ19","v":0},{"$f":"RevReq!AR19","v":0},{"$f":"RevReq!AS19","v":0},{"$f":"RevReq!AT19","v":0},{"$f":"RevReq!AU19","v":0},{"$f":"RevReq!AV19","v":0},{"$f":"RevReq!AW19","v":0},{"$f":"RevReq!AX19","v":0},{"$f":"RevReq!AY19","v":0},{"$f":"RevReq!AZ19","v":0},{"$f":"RevReq!BA19","v":0},{"$f":"RevReq!BB19","v":0},{"$f":"RevReq!BC19","v":0},{"$f":"RevReq!BD19","v":0},{"$f":"RevReq!BE19","v":0},{"$f":"RevReq!BF19","v":0},{"$f":"RevReq!BG19","v":0},{"$f":"RevReq!BH19","v":0},{"$f":"RevReq!BI19","v":0},{"$f":"RevReq!BJ19","v":0},{"$f":"RevReq!BK19","v":0},{"$f":"RevReq!BL19","v":0},{"$f":"RevReq!BM19","v":0}]
[null,null,9,"item 9","Capital",null,{"$f":"RevReq!K20","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O20","v":0},{"$f":"RevReq!P20","v":0},{"$f":"RevReq!Q20","v":0},{"$f":"RevReq!R20","v":0},{"$f":"RevReq!S20","v":0},{"$f":"RevReq!T20","v":0},{"$f":"RevReq!U20","v":0},{"$f":"RevReq!V20","v":0},{"$f":"RevReq!W20","v":0},{"$f":"RevReq!X20","v":0},{"$f":"RevReq!Y20","v":0},{"$f":"RevReq!Z20","v":0},{"$f":"RevReq!AA20","v":0},{"$f":"RevReq!AB20","v":0},{"$f":"RevReq!AC20","v":0},{"$f":"RevReq!AD20","v":0},{"$f":"RevReq!AE20","v":0},{"$f":"RevReq!AF20","v":0},{"$f":"RevReq!AG20","v":0},{"$f":"RevReq!AH20","v":0},{"$f":"RevReq!AI20","v":0},{"$f":"RevReq!AJ20","v":0},{"$f":"RevReq!AK20","v":0},{"$f":"RevReq!AL20","v":0},{"$f":"RevReq!AM20","v":0},{"$f":"RevReq!AN20","v":0},{"$f":"RevReq!AO20","v":0},{"$f":"RevReq!AP20","v":0},{"$f":"RevReq!AQ20","v":0},{"$f":"RevReq!AR20","v":0},{"$f":"RevReq!AS20","v":0},{"$f":"RevReq!AT20","v":0},{"$f":"RevReq!AU20","v":0},{"$f":"RevReq!AV20","v":0},{"$f":"RevReq!AW20","v":0},{"$f":"RevReq!AX20","v":0},{"$f":"RevReq!AY20","v":0},{"$f":"RevReq!AZ20","v":0},{"$f":"RevReq!BA20","v":0},{"$f":"RevReq!BB20","v":0},{"$f":"RevReq!BC20","v":0},{"$f":"RevReq!BD20","v":0},{"$f":"RevReq!BE20","v":0},{"$f":"RevReq!BF20","v":0},{"$f":"RevReq!BG20","v":0},{"$f":"RevReq!BH20","v":0},{"$f":"RevReq!BI20","v":0},{"$f":"RevReq!BJ20","v":0},{"$f":"RevReq!BK20","v":0},{"$f":"RevReq!BL20","v":0},{"$f":"RevReq!BM20","v":0}]
[null,null,10,"item 10","Capital",null,{"$f":"RevReq!K21","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O21","v":0},{"$f":"RevReq!P21","v":0},{"$f":"RevReq!Q21","v":0},{"$f":"RevReq!R21","v":0},{"$f":"RevReq!S21","v":0},{"$f":"RevReq!T21","v":0},{"$f":"RevReq!U21","v":0},{"$f":"RevReq!V21","v":0},{"$f":"RevReq!W21","v":0},{"$f":"RevReq!X21","v":0},{"$f":"RevReq!Y21","v":0},{"$f":"RevReq!Z21","v":0},{"$f":"RevReq!AA21","v":0},{"$f":"RevReq!AB21","v":0},{"$f":"RevReq!AC21","v":0},{"$f":"RevReq!AD21","v":0},{"$f":"RevReq!AE21","v":0},{"$f":"RevReq!AF21","v":0},{"$f":"RevReq!AG21","v":0},{"$f":"RevReq!AH21","v":0},{"$f":"RevReq!AI21","v":0},{"$f":"RevReq!AJ21","v":0},{"$f":"RevReq!AK21","v":0},{"$f":"RevReq!AL21","v":0},{"$f":"RevReq!AM21","v":0},{"$f":"RevReq!AN21","v":0},{"$f":"RevReq!AO21","v":0},{"$f":"RevReq!AP21","v":0},{"$f":"RevReq!AQ21","v":0},{"$f":"RevReq!AR21","v":0},{"$f":"RevReq!AS21","v":0},{"$f":"RevReq!AT21","v":0},{"$f":"RevReq!AU21","v":0},{"$f":"RevReq!AV21","v":0},{"$f":"RevReq!AW21","v":0},{"$f":"RevReq!AX21","v":0},{"$f":"RevReq!AY21","v":0},{"$f":"RevReq!AZ21","v":0},{"$f":"RevReq!BA21","v":0},{"$f":"RevReq!BB21","v":0},{"$f":"RevReq!BC21","v":0},{"$f":"RevReq!BD21","v":0},{"$f":"RevReq!BE21","v":0},{"$f":"RevReq!BF21","v":0},{"$f":"RevReq!BG21","v":0},{"$f":"RevReq!BH21","v":0},{"$f":"RevReq!BI21","v":0},{"$f":"RevReq!BJ21","v":0},{"$f":"RevReq!BK21","v":0},{"$f":"RevReq!BL21","v":0},{"$f":"RevReq!BM21","v":0}]
[null,null,11,"item 11","Operating Expense",null,{"$f":"RevReq!K22","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O22","v":0},{"$f":"RevReq!P22","v":0},{"$f":"RevReq!Q22","v":0},{"$f":"RevReq!R22","v":0},{"$f":"RevReq!S22","v":0},{"$f":"RevReq!T22","v":0},{"$f":"RevReq!U22","v":0},{"$f":"RevReq!V22","v":0},{"$f":"RevReq!W22","v":0},{"$f":"RevReq!X22","v":0},{"$f":"RevReq!Y22","v":0},{"$f":"RevReq!Z22","v":0},{"$f":"RevReq!AA22","v":0},{"$f":"RevReq!AB22","v":0},{"$f":"RevReq!AC22","v":0},{"$f":"RevReq!AD22","v":0},{"$f":"RevReq!AE22","v":0},{"$f":"RevReq!AF22","v":0},{"$f":"RevReq!AG22","v":0},{"$f":"RevReq!AH22","v":0},{"$f":"RevReq!AI22","v":0},{"$f":"RevReq!AJ22","v":0},{"$f":"RevReq!AK22","v":0},{"$f":"RevReq!AL22","v":0},{"$f":"RevReq!AM22","v":0},{"$f":"RevReq!AN22","v":0},{"$f":"RevReq!AO22","v":0},{"$f":"RevReq!AP22","v":0},{"$f":"RevReq!AQ22","v":0},{"$f":"RevReq!AR22","v":0},{"$f":"RevReq!AS22","v":0},{"$f":"RevReq!AT22","v":0},{"$f":"RevReq!AU22","v":0},{"$f":"RevReq!AV22","v":0},{"$f":"RevReq!AW22","v":0},{"$f":"RevReq!AX22","v":0},{"$f":"RevReq!AY22","v":0},{"$f":"RevReq!AZ22","v":0},{"$f":"RevReq!BA22","v":0},{"$f":"RevReq!BB22","v":0},{"$f":"RevReq!BC22","v":0},{"$f":"RevReq!BD22","v":0},{"$f":"RevReq!BE22","v":0},{"$f":"RevReq!BF22","v":0},{"$f":"RevReq!BG22","v":0},{"$f":"RevReq!BH22","v":0},{"$f":"RevReq!BI22","v":0},{"$f":"RevReq!BJ22","v":0},{"$f":"RevReq!BK22","v":0},{"$f":"RevReq!BL22","v":0},{"$f":"RevReq!BM22","v":0}]
[null,null,12,"item 12","Operating Expense",null,{"$f":"RevReq!K23","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O23","v":0},{"$f":"RevReq!P23","v":0},{"$f":"RevReq!Q23","v":0},{"$f":"RevReq!R23","v":0},{"$f":"RevReq!S23","v":0},{"$f":"RevReq!T23","v":0},{"$f":"RevReq!U23","v":0},{"$f":"RevReq!V23","v":0},{"$f":"RevReq!W23","v":0},{"$f":"RevReq!X23","v":0},{"$f":"RevReq!Y23","v":0},{"$f":"RevReq!Z23","v":0},{"$f":"RevReq!AA23","v":0},{"$f":"RevReq!AB23","v":0},{"$f":"RevReq!AC23","v":0},{"$f":"RevReq!AD23","v":0},{"$f":"RevReq!AE23","v":0},{"$f":"RevReq!AF23","v":0},{"$f":"RevReq!AG23","v":0},{"$f":"RevReq!AH23","v":0},{"$f":"RevReq!AI23","v":0},{"$f":"RevReq!AJ23","v":0},{"$f":"RevReq!AK23","v":0},{"$f":"RevReq!AL23","v":0},{"$f":"RevReq!AM23","v":0},{"$f":"RevReq!AN23","v":0},{"$f":"RevReq!AO23","v":0},{"$f":"RevReq!AP23","v":0},{"$f":"RevReq!AQ23","v":0},{"$f":"RevReq!AR23","v":0},{"$f":"RevReq!AS23","v":0},{"$f":"RevReq!AT23","v":0},{"$f":"RevReq!AU23","v":0},{"$f":"RevReq!AV23","v":0},{"$f":"RevReq!AW23","v":0},{"$f":"RevReq!AX23","v":0},{"$f":"RevReq!AY23","v":0},{"$f":"RevReq!AZ23","v":0},{"$f":"RevReq!BA23","v":0},{"$f":"RevReq!BB23","v":0},{"$f":"RevReq!BC23","v":0},{"$f":"RevReq!BD23","v":0},{"$f":"RevReq!BE23","v":0},{"$f":"RevReq!BF23","v":0},{"$f":"RevReq!BG23","v":0},{"$f":"RevReq!BH23","v":0},{"$f":"RevReq!BI23","v":0},{"$f":"RevReq!BJ23","v":0},{"$f":"RevReq!BK23","v":0},{"$f":"RevReq!BL23","v":0},{"$f":"RevReq!BM23","v":0}]
[null,null,13,"item 13","Operating Expense",null,{"$f":"RevReq!K24","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O24","v":0},{"$f":"RevReq!P24","v":0},{"$f":"RevReq!Q24","v":0},{"$f":"RevReq!R24","v":0},{"$f":"RevReq!S24","v":0},{"$f":"RevReq!T24","v":0},{"$f":"RevReq!U24","v":0},{"$f":"RevReq!V24","v":0},{"$f":"RevReq!W24","v":0},{"$f":"RevReq!X24","v":0},{"$f":"RevReq!Y24","v":0},{"$f":"RevReq!Z24","v":0},{"$f":"RevReq!AA24","v":0},{"$f":"RevReq!AB24","v":0},{"$f":"RevReq!AC24","v":0},{"$f":"RevReq!AD24","v":0},{"$f":"RevReq!AE24","v":0},{"$f":"RevReq!AF24","v":0},{"$f":"RevReq!AG24","v":0},{"$f":"RevReq!AH24","v":0},{"$f":"RevReq!AI24","v":0},{"$f":"RevReq!AJ24","v":0},{"$f":"RevReq!AK24","v":0},{"$f":"RevReq!AL24","v":0},{"$f":"RevReq!AM24","v":0},{"$f":"RevReq!AN24","v":0},{"$f":"RevReq!AO24","v":0},{"$f":"RevReq!AP24","v":0},{"$f":"RevReq!AQ24","v":0},{"$f":"RevReq!AR24","v":0},{"$f":"RevReq!AS24","v":0},{"$f":"RevReq!AT24","v":0},{"$f":"RevReq!AU24","v":0},{"$f":"RevReq!AV24","v":0},{"$f":"RevReq!AW24","v":0},{"$f":"RevReq!AX24","v":0},{"$f":"RevReq!AY24","v":0},{"$f":"RevReq!AZ24","v":0},{"$f":"RevReq!BA24","v":0},{"$f":"RevReq!BB24","v":0},{"$f":"RevReq!BC24","v":0},{"$f":"RevReq!BD24","v":0},{"$f":"RevReq!BE24","v":0},{"$f":"RevReq!BF24","v":0},{"$f":"RevReq!BG24","v":0},{"$f":"RevReq!BH24","v":0},{"$f":"RevReq!BI24","v":0},{"$f":"RevReq!BJ24","v":0},{"$f":"RevReq!BK24","v":0},{"$f":"RevReq!BL24","v":0},{"$f":"RevReq!BM24","v":0}]
[null,null,14,"item 14","Operating Expense",null,{"$f":"RevReq!K25","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O25","v":0},{"$f":"RevReq!P25","v":0},{"$f":"RevReq!Q25","v":0},{"$f":"RevReq!R25","v":0},{"$f":"RevReq!S25","v":0},{"$f":"RevReq!T25","v":0},{"$f":"RevReq!U25","v":0},{"$f":"RevReq!V25","v":0},{"$f":"RevReq!W25","v":0},{"$f":"RevReq!X25","v":0},{"$f":"RevReq!Y25","v":0},{"$f":"RevReq!Z25","v":0},{"$f":"RevReq!AA25","v":0},{"$f":"RevReq!AB25","v":0},{"$f":"RevReq!AC25","v":0},{"$f":"RevReq!AD25","v":0},{"$f":"RevReq!AE25","v":0},{"$f":"RevReq!AF25","v":0},{"$f":"RevReq!AG25","v":0},{"$f":"RevReq!AH25","v":0},{"$f":"RevReq!AI25","v":0},{"$f":"RevReq!AJ25","v":0},{"$f":"RevReq!AK25","v":0},{"$f":"RevReq!AL25","v":0},{"$f":"RevReq!AM25","v":0},{"$f":"RevReq!AN25","v":0},{"$f":"RevReq!AO25","v":0},{"$f":"RevReq!AP25","v":0},{"$f":"RevReq!AQ25","v":0},{"$f":"RevReq!AR25","v":0},{"$f":"RevReq!AS25","v":0},{"$f":"RevReq!AT25","v":0},{"$f":"RevReq!AU25","v":0},{"$f":"RevReq!AV25","v":0},{"$f":"RevReq!AW25","v":0},{"$f":"RevReq!AX25","v":0},{"$f":"RevReq!AY25","v":0},{"$f":"RevReq!AZ25","v":0},{"$f":"RevReq!BA25","v":0},{"$f":"RevReq!BB25","v":0},{"$f":"RevReq!BC25","v":0},{"$f":"RevReq!BD25","v":0},{"$f":"RevReq!BE25","v":0},{"$f":"RevReq!BF25","v":0},{"$f":"RevReq!BG25","v":0},{"$f":"RevReq!BH25","v":0},{"$f":"RevReq!BI25","v":0},{"$f":"RevReq!BJ25","v":0},{"$f":"RevReq!BK25","v":0},{"$f":"RevReq!BL25","v":0},{"$f":"RevReq!BM25","v":0}]
[null,null,15,"item 15","Operating Expense",null,{"$f":"RevReq!K26","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O26","v":0},{"$f":"RevReq!P26","v":0},{"$f":"RevReq!Q26","v":0},{"$f":"RevReq!R26","v":0},{"$f":"RevReq!S26","v":0},{"$f":"RevReq!T26","v":0},{"$f":"RevReq!U26","v":0},{"$f":"RevReq!V26","v":0},{"$f":"RevReq!W26","v":0},{"$f":"RevReq!X26","v":0},{"$f":"RevReq!Y26","v":0},{"$f":"RevReq!Z26","v":0},{"$f":"RevReq!AA26","v":0},{"$f":"RevReq!AB26","v":0},{"$f":"RevReq!AC26","v":0},{"$f":"RevReq!AD26","v":0},{"$f":"RevReq!AE26","v":0},{"$f":"RevReq!AF26","v":0},{"$f":"RevReq!AG26","v":0},{"$f":"RevReq!AH26","v":0},{"$f":"RevReq!AI26","v":0},{"$f":"RevReq!AJ26","v":0},{"$f":"RevReq!AK26","v":0},{"$f":"RevReq!AL26","v":0},{"$f":"RevReq!AM26","v":0},{"$f":"RevReq!AN26","v":0},{"$f":"RevReq!AO26","v":0},{"$f":"RevReq!AP26","v":0},{"$f":"RevReq!AQ26","v":0},{"$f":"RevReq!AR26","v":0},{"$f":"RevReq!AS26","v":0},{"$f":"RevReq!AT26","v":0},{"$f":"RevReq!AU26","v":0},{"$f":"RevReq!AV26","v":0},{"$f":"RevReq!AW26","v":0},{"$f":"RevReq!AX26","v":0},{"$f":"RevReq!AY26","v":0},{"$f":"RevReq!AZ26","v":0},{"$f":"RevReq!BA26","v":0},{"$f":"RevReq!BB26","v":0},{"$f":"RevReq!BC26","v":0},{"$f":"RevReq!BD26","v":0},{"$f":"RevReq!BE26","v":0},{"$f":"RevReq!BF26","v":0},{"$f":"RevReq!BG26","v":0},{"$f":"RevReq!BH26","v":0},{"$f":"RevReq!BI26","v":0},{"$f":"RevReq!BJ26","v":0},{"$f":"RevReq!BK26","v":0},{"$f":"RevReq!BL26","v":0},{"$f":"RevReq!BM26","v":0}]
[null,null,16,"item 16","Operating Expense",null,{"$f":"RevReq!K27","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O27","v":0},{"$f":"RevReq!P27","v":0},{"$f":"RevReq!Q27","v":0},{"$f":"RevReq!R27","v":0},{"$f":"RevReq!S27","v":0},{"$f":"RevReq!T27","v":0},{"$f":"RevReq!U27","v":0},{"$f":"RevReq!V27","v":0},{"$f":"RevReq!W27","v":0},{"$f":"RevReq!X27","v":0},{"$f":"RevReq!Y27","v":0},{"$f":"RevReq!Z27","v":0},{"$f":"RevReq!AA27","v":0},{"$f":"RevReq!AB27","v":0},{"$f":"RevReq!AC27","v":0},{"$f":"RevReq!AD27","v":0},{"$f":"RevReq!AE27","v":0},{"$f":"RevReq!AF27","v":0},{"$f":"RevReq!AG27","v":0},{"$f":"RevReq!AH27","v":0},{"$f":"RevReq!AI27","v":0},{"$f":"RevReq!AJ27","v":0},{"$f":"RevReq!AK27","v":0},{"$f":"RevReq!AL27","v":0},{"$f":"RevReq!AM27","v":0},{"$f":"RevReq!AN27","v":0},{"$f":"RevReq!AO27","v":0},{"$f":"RevReq!AP27","v":0},{"$f":"RevReq!AQ27","v":0},{"$f":"RevReq!AR27","v":0},{"$f":"RevReq!AS27","v":0},{"$f":"RevReq!AT27","v":0},{"$f":"RevReq!AU27","v":0},{"$f":"RevReq!AV27","v":0},{"$f":"RevReq!AW27","v":0},{"$f":"RevReq!AX27","v":0},{"$f":"RevReq!AY27","v":0},{"$f":"RevReq!AZ27","v":0},{"$f":"RevReq!BA27","v":0},{"$f":"RevReq!BB27","v":0},{"$f":"RevReq!BC27","v":0},{"$f":"RevReq!BD27","v":0},{"$f":"RevReq!BE27","v":0},{"$f":"RevReq!BF27","v":0},{"$f":"RevReq!BG27","v":0},{"$f":"RevReq!BH27","v":0},{"$f":"RevReq!BI27","v":0},{"$f":"RevReq!BJ27","v":0},{"$f":"RevReq!BK27","v":0},{"$f":"RevReq!BL27","v":0},{"$f":"RevReq!BM27","v":0}]
[null,null,17,"item 17","Operating Expense",null,{"$f":"RevReq!K28","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O28","v":0},{"$f":"RevReq!P28","v":0},{"$f":"RevReq!Q28","v":0},{"$f":"RevReq!R28","v":0},{"$f":"RevReq!S28","v":0},{"$f":"RevReq!T28","v":0},{"$f":"RevReq!U28","v":0},{"$f":"RevReq!V28","v":0},{"$f":"RevReq!W28","v":0},{"$f":"RevReq!X28","v":0},{"$f":"RevReq!Y28","v":0},{"$f":"RevReq!Z28","v":0},{"$f":"RevReq!AA28","v":0},{"$f":"RevReq!AB28","v":0},{"$f":"RevReq!AC28","v":0},{"$f":"RevReq!AD28","v":0},{"$f":"RevReq!AE28","v":0},{"$f":"RevReq!AF28","v":0},{"$f":"RevReq!AG28","v":0},{"$f":"RevReq!AH28","v":0},{"$f":"RevReq!AI28","v":0},{"$f":"RevReq!AJ28","v":0},{"$f":"RevReq!AK28","v":0},{"$f":"RevReq!AL28","v":0},{"$f":"RevReq!AM28","v":0},{"$f":"RevReq!AN28","v":0},{"$f":"RevReq!AO28","v":0},{"$f":"RevReq!AP28","v":0},{"$f":"RevReq!AQ28","v":0},{"$f":"RevReq!AR28","v":0},{"$f":"RevReq!AS28","v":0},{"$f":"RevReq!AT28","v":0},{"$f":"RevReq!AU28","v":0},{"$f":"RevReq!AV28","v":0},{"$f":"RevReq!AW28","v":0},{"$f":"RevReq!AX28","v":0},{"$f":"RevReq!AY28","v":0},{"$f":"RevReq!AZ28","v":0},{"$f":"RevReq!BA28","v":0},{"$f":"RevReq!BB28","v":0},{"$f":"RevReq!BC28","v":0},{"$f":"RevReq!BD28","v":0},{"$f":"RevReq!BE28","v":0},{"$f":"RevReq!BF28","v":0},{"$f":"RevReq!BG28","v":0},{"$f":"RevReq!BH28","v":0},{"$f":"RevReq!BI28","v":0},{"$f":"RevReq!BJ28","v":0},{"$f":"RevReq!BK28","v":0},{"$f":"RevReq!BL28","v":0},{"$f":"RevReq!BM28","v":0}]
[null,null,18,"item 18","Operating Expense",null,{"$f":"RevReq!K29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O29","v":0},{"$f":"RevReq!P29","v":0},{"$f":"RevReq!Q29","v":0},{"$f":"RevReq!R29","v":0},{"$f":"RevReq!S29","v":0},{"$f":"RevReq!T29","v":0},{"$f":"RevReq!U29","v":0},{"$f":"RevReq!V29","v":0},{"$f":"RevReq!W29","v":0},{"$f":"RevReq!X29","v":0},{"$f":"RevReq!Y29","v":0},{"$f":"RevReq!Z29","v":0},{"$f":"RevReq!AA29","v":0},{"$f":"RevReq!AB29","v":0},{"$f":"RevReq!AC29","v":0},{"$f":"RevReq!AD29","v":0},{"$f":"RevReq!AE29","v":0},{"$f":"RevReq!AF29","v":0},{"$f":"RevReq!AG29","v":0},{"$f":"RevReq!AH29","v":0},{"$f":"RevReq!AI29","v":0},{"$f":"RevReq!AJ29","v":0},{"$f":"RevReq!AK29","v":0},{"$f":"RevReq!AL29","v":0},{"$f":"RevReq!AM29","v":0},{"$f":"RevReq!AN29","v":0},{"$f":"RevReq!AO29","v":0},{"$f":"RevReq!AP29","v":0},{"$f":"RevReq!AQ29","v":0},{"$f":"RevReq!AR29","v":0},{"$f":"RevReq!AS29","v":0},{"$f":"RevReq!AT29","v":0},{"$f":"RevReq!AU29","v":0},{"$f":"RevReq!AV29","v":0},{"$f":"RevReq!AW29","v":0},{"$f":"RevReq!AX29","v":0},{"$f":"RevReq!AY29","v":0},{"$f":"RevReq!AZ29","v":0},{"$f":"RevReq!BA29","v":0},{"$f":"RevReq!BB29","v":0},{"$f":"RevReq!BC29","v":0},{"$f":"RevReq!BD29","v":0},{"$f":"RevReq!BE29","v":0},{"$f":"RevReq!BF29","v":0},{"$f":"RevReq!BG29","v":0},{"$f":"RevReq!BH29","v":0},{"$f":"RevReq!BI29","v":0},{"$f":"RevReq!BJ29","v":0},{"$f":"RevReq!BK29","v":0},{"$f":"RevReq!BL29","v":0},{"$f":"RevReq!BM29","v":0}]
[null,null,19,"item 19","Operating Expense",null,{"$f":"RevReq!K30","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O30","v":0},{"$f":"RevReq!P30","v":0},{"$f":"RevReq!Q30","v":0},{"$f":"RevReq!R30","v":0},{"$f":"RevReq!S30","v":0},{"$f":"RevReq!T30","v":0},{"$f":"RevReq!U30","v":0},{"$f":"RevReq!V30","v":0},{"$f":"RevReq!W30","v":0},{"$f":"RevReq!X30","v":0},{"$f":"RevReq!Y30","v":0},{"$f":"RevReq!Z30","v":0},{"$f":"RevReq!AA30","v":0},{"$f":"RevReq!AB30","v":0},{"$f":"RevReq!AC30","v":0},{"$f":"RevReq!AD30","v":0},{"$f":"RevReq!AE30","v":0},{"$f":"RevReq!AF30","v":0},{"$f":"RevReq!AG30","v":0},{"$f":"RevReq!AH30","v":0},{"$f":"RevReq!AI30","v":0},{"$f":"RevReq!AJ30","v":0},{"$f":"RevReq!AK30","v":0},{"$f":"RevReq!AL30","v":0},{"$f":"RevReq!AM30","v":0},{"$f":"RevReq!AN30","v":0},{"$f":"RevReq!AO30","v":0},{"$f":"RevReq!AP30","v":0},{"$f":"RevReq!AQ30","v":0},{"$f":"RevReq!AR30","v":0},{"$f":"RevReq!AS30","v":0},{"$f":"RevReq!AT30","v":0},{"$f":"RevReq!AU30","v":0},{"$f":"RevReq!AV30","v":0},{"$f":"RevReq!AW30","v":0},{"$f":"RevReq!AX30","v":0},{"$f":"RevReq!AY30","v":0},{"$f":"RevReq!AZ30","v":0},{"$f":"RevReq!BA30","v":0},{"$f":"RevReq!BB30","v":0},{"$f":"RevReq!BC30","v":0},{"$f":"RevReq!BD30","v":0},{"$f":"RevReq!BE30","v":0},{"$f":"RevReq!BF30","v":0},{"$f":"RevReq!BG30","v":0},{"$f":"RevReq!BH30","v":0},{"$f":"RevReq!BI30","v":0},{"$f":"RevReq!BJ30","v":0},{"$f":"RevReq!BK30","v":0},{"$f":"RevReq!BL30","v":0},{"$f":"RevReq!BM30","v":0}]
[null,null,20,"item 20","Operating Expense",null,{"$f":"RevReq!K31","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O31","v":0},{"$f":"RevReq!P31","v":0},{"$f":"RevReq!Q31","v":0},{"$f":"RevReq!R31","v":0},{"$f":"RevReq!S31","v":0},{"$f":"RevReq!T31","v":0},{"$f":"RevReq!U31","v":0},{"$f":"RevReq!V31","v":0},{"$f":"RevReq!W31","v":0},{"$f":"RevReq!X31","v":0},{"$f":"RevReq!Y31","v":0},{"$f":"RevReq!Z31","v":0},{"$f":"RevReq!AA31","v":0},{"$f":"RevReq!AB31","v":0},{"$f":"RevReq!AC31","v":0},{"$f":"RevReq!AD31","v":0},{"$f":"RevReq!AE31","v":0},{"$f":"RevReq!AF31","v":0},{"$f":"RevReq!AG31","v":0},{"$f":"RevReq!AH31","v":0},{"$f":"RevReq!AI31","v":0},{"$f":"RevReq!AJ31","v":0},{"$f":"RevReq!AK31","v":0},{"$f":"RevReq!AL31","v":0},{"$f":"RevReq!AM31","v":0},{"$f":"RevReq!AN31","v":0},{"$f":"RevReq!AO31","v":0},{"$f":"RevReq!AP31","v":0},{"$f":"RevReq!AQ31","v":0},{"$f":"RevReq!AR31","v":0},{"$f":"RevReq!AS31","v":0},{"$f":"RevReq!AT31","v":0},{"$f":"RevReq!AU31","v":0},{"$f":"RevReq!AV31","v":0},{"$f":"RevReq!AW31","v":0},{"$f":"RevReq!AX31","v":0},{"$f":"RevReq!AY31","v":0},{"$f":"RevReq!AZ31","v":0},{"$f":"RevReq!BA31","v":0},{"$f":"RevReq!BB31","v":0},{"$f":"RevReq!BC31","v":0},{"$f":"RevReq!BD31","v":0},{"$f":"RevReq!BE31","v":0},{"$f":"RevReq!BF31","v":0},{"$f":"RevReq!BG31","v":0},{"$f":"RevReq!BH31","v":0},{"$f":"RevReq!BI31","v":0},{"$f":"RevReq!BJ31","v":0},{"$f":"RevReq!BK31","v":0},{"$f":"RevReq!BL31","v":0},{"$f":"RevReq!BM31","v":0}]
[null,null,21,"item 21","Operating Expense",null,{"$f":"RevReq!K32","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O32","v":0},{"$f":"RevReq!P32","v":0},{"$f":"RevReq!Q32","v":0},{"$f":"RevReq!R32","v":0},{"$f":"RevReq!S32","v":0},{"$f":"RevReq!T32","v":0},{"$f":"RevReq!U32","v":0},{"$f":"RevReq!V32","v":0},{"$f":"RevReq!W32","v":0},{"$f":"RevReq!X32","v":0},{"$f":"RevReq!Y32","v":0},{"$f":"RevReq!Z32","v":0},{"$f":"RevReq!AA32","v":0},{"$f":"RevReq!AB32","v":0},{"$f":"RevReq!AC32","v":0},{"$f":"RevReq!AD32","v":0},{"$f":"RevReq!AE32","v":0},{"$f":"RevReq!AF32","v":0},{"$f":"RevReq!AG32","v":0},{"$f":"RevReq!AH32","v":0},{"$f":"RevReq!AI32","v":0},{"$f":"RevReq!AJ32","v":0},{"$f":"RevReq!AK32","v":0},{"$f":"RevReq!AL32","v":0},{"$f":"RevReq!AM32","v":0},{"$f":"RevReq!AN32","v":0},{"$f":"RevReq!AO32","v":0},{"$f":"RevReq!AP32","v":0},{"$f":"RevReq!AQ32","v":0},{"$f":"RevReq!AR32","v":0},{"$f":"RevReq!AS32","v":0},{"$f":"RevReq!AT32","v":0},{"$f":"RevReq!AU32","v":0},{"$f":"RevReq!AV32","v":0},{"$f":"RevReq!AW32","v":0},{"$f":"RevReq!AX32","v":0},{"$f":"RevReq!AY32","v":0},{"$f":"RevReq!AZ32","v":0},{"$f":"RevReq!BA32","v":0},{"$f":"RevReq!BB32","v":0},{"$f":"RevReq!BC32","v":0},{"$f":"RevReq!BD32","v":0},{"$f":"RevReq!BE32","v":0},{"$f":"RevReq!BF32","v":0},{"$f":"RevReq!BG32","v":0},{"$f":"RevReq!BH32","v":0},{"$f":"RevReq!BI32","v":0},{"$f":"RevReq!BJ32","v":0},{"$f":"RevReq!BK32","v":0},{"$f":"RevReq!BL32","v":0},{"$f":"RevReq!BM32","v":0}]
[null,null,22,"item 22","Operating Expense",null,{"$f":"RevReq!K33","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O33","v":0},{"$f":"RevReq!P33","v":0},{"$f":"RevReq!Q33","v":0},{"$f":"RevReq!R33","v":0},{"$f":"RevReq!S33","v":0},{"$f":"RevReq!T33","v":0},{"$f":"RevReq!U33","v":0},{"$f":"RevReq!V33","v":0},{"$f":"RevReq!W33","v":0},{"$f":"RevReq!X33","v":0},{"$f":"RevReq!Y33","v":0},{"$f":"RevReq!Z33","v":0},{"$f":"RevReq!AA33","v":0},{"$f":"RevReq!AB33","v":0},{"$f":"RevReq!AC33","v":0},{"$f":"RevReq!AD33","v":0},{"$f":"RevReq!AE33","v":0},{"$f":"RevReq!AF33","v":0},{"$f":"RevReq!AG33","v":0},{"$f":"RevReq!AH33","v":0},{"$f":"RevReq!AI33","v":0},{"$f":"RevReq!AJ33","v":0},{"$f":"RevReq!AK33","v":0},{"$f":"RevReq!AL33","v":0},{"$f":"RevReq!AM33","v":0},{"$f":"RevReq!AN33","v":0},{"$f":"RevReq!AO33","v":0},{"$f":"RevReq!AP33","v":0},{"$f":"RevReq!AQ33","v":0},{"$f":"RevReq!AR33","v":0},{"$f":"RevReq!AS33","v":0},{"$f":"RevReq!AT33","v":0},{"$f":"RevReq!AU33","v":0},{"$f":"RevReq!AV33","v":0},{"$f":"RevReq!AW33","v":0},{"$f":"RevReq!AX33","v":0},{"$f":"RevReq!AY33","v":0},{"$f":"RevReq!AZ33","v":0},{"$f":"RevReq!BA33","v":0},{"$f":"RevReq!BB33","v":0},{"$f":"RevReq!BC33","v":0},{"$f":"RevReq!BD33","v":0},{"$f":"RevReq!BE33","v":0},{"$f":"RevReq!BF33","v":0},{"$f":"RevReq!BG33","v":0},{"$f":"RevReq!BH33","v":0},{"$f":"RevReq!BI33","v":0},{"$f":"RevReq!BJ33","v":0},{"$f":"RevReq!BK33","v":0},{"$f":"RevReq!BL33","v":0},{"$f":"RevReq!BM33","v":0}]
[null,null,23,"item 23","Operating Expense",null,{"$f":"RevReq!K34","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O34","v":0},{"$f":"RevReq!P34","v":0},{"$f":"RevReq!Q34","v":0},{"$f":"RevReq!R34","v":0},{"$f":"RevReq!S34","v":0},{"$f":"RevReq!T34","v":0},{"$f":"RevReq!U34","v":0},{"$f":"RevReq!V34","v":0},{"$f":"RevReq!W34","v":0},{"$f":"RevReq!X34","v":0},{"$f":"RevReq!Y34","v":0},{"$f":"RevReq!Z34","v":0},{"$f":"RevReq!AA34","v":0},{"$f":"RevReq!AB34","v":0},{"$f":"RevReq!AC34","v":0},{"$f":"RevReq!AD34","v":0},{"$f":"RevReq!AE34","v":0},{"$f":"RevReq!AF34","v":0},{"$f":"RevReq!AG34","v":0},{"$f":"RevReq!AH34","v":0},{"$f":"RevReq!AI34","v":0},{"$f":"RevReq!AJ34","v":0},{"$f":"RevReq!AK34","v":0},{"$f":"RevReq!AL34","v":0},{"$f":"RevReq!AM34","v":0},{"$f":"RevReq!AN34","v":0},{"$f":"RevReq!AO34","v":0},{"$f":"RevReq!AP34","v":0},{"$f":"RevReq!AQ34","v":0},{"$f":"RevReq!AR34","v":0},{"$f":"RevReq!AS34","v":0},{"$f":"RevReq!AT34","v":0},{"$f":"RevReq!AU34","v":0},{"$f":"RevReq!AV34","v":0},{"$f":"RevReq!AW34","v":0},{"$f":"RevReq!AX34","v":0},{"$f":"RevReq!AY34","v":0},{"$f":"RevReq!AZ34","v":0},{"$f":"RevReq!BA34","v":0},{"$f":"RevReq!BB34","v":0},{"$f":"RevReq!BC34","v":0},{"$f":"RevReq!BD34","v":0},{"$f":"RevReq!BE34","v":0},{"$f":"RevReq!BF34","v":0},{"$f":"RevReq!BG34","v":0},{"$f":"RevReq!BH34","v":0},{"$f":"RevReq!BI34","v":0},{"$f":"RevReq!BJ34","v":0},{"$f":"RevReq!BK34","v":0},{"$f":"RevReq!BL34","v":0},{"$f":"RevReq!BM34","v":0}]
[null,null,24,"item 24","Operating Expense",null,{"$f":"RevReq!K35","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O35","v":0},{"$f":"RevReq!P35","v":0},{"$f":"RevReq!Q35","v":0},{"$f":"RevReq!R35","v":0},{"$f":"RevReq!S35","v":0},{"$f":"RevReq!T35","v":0},{"$f":"RevReq!U35","v":0},{"$f":"RevReq!V35","v":0},{"$f":"RevReq!W35","v":0},{"$f":"RevReq!X35","v":0},{"$f":"RevReq!Y35","v":0},{"$f":"RevReq!Z35","v":0},{"$f":"RevReq!AA35","v":0},{"$f":"RevReq!AB35","v":0},{"$f":"RevReq!AC35","v":0},{"$f":"RevReq!AD35","v":0},{"$f":"RevReq!AE35","v":0},{"$f":"RevReq!AF35","v":0},{"$f":"RevReq!AG35","v":0},{"$f":"RevReq!AH35","v":0},{"$f":"RevReq!AI35","v":0},{"$f":"RevReq!AJ35","v":0},{"$f":"RevReq!AK35","v":0},{"$f":"RevReq!AL35","v":0},{"$f":"RevReq!AM35","v":0},{"$f":"RevReq!AN35","v":0},{"$f":"RevReq!AO35","v":0},{"$f":"RevReq!AP35","v":0},{"$f":"RevReq!AQ35","v":0},{"$f":"RevReq!AR35","v":0},{"$f":"RevReq!AS35","v":0},{"$f":"RevReq!AT35","v":0},{"$f":"RevReq!AU35","v":0},{"$f":"RevReq!AV35","v":0},{"$f":"RevReq!AW35","v":0},{"$f":"RevReq!AX35","v":0},{"$f":"RevReq!AY35","v":0},{"$f":"RevReq!AZ35","v":0},{"$f":"RevReq!BA35","v":0},{"$f":"RevReq!BB35","v":0},{"$f":"RevReq!BC35","v":0},{"$f":"RevReq!BD35","v":0},{"$f":"RevReq!BE35","v":0},{"$f":"RevReq!BF35","v":0},{"$f":"RevReq!BG35","v":0},{"$f":"RevReq!BH35","v":0},{"$f":"RevReq!BI35","v":0},{"$f":"RevReq!BJ35","v":0},{"$f":"RevReq!BK35","v":0},{"$f":"RevReq!BL35","v":0},{"$f":"RevReq!BM35","v":0}]
[null,null,25,"item 25","Operating Expense",null,{"$f":"RevReq!K36","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O36","v":0},{"$f":"RevReq!P36","v":0},{"$f":"RevReq!Q36","v":0},{"$f":"RevReq!R36","v":0},{"$f":"RevReq!S36","v":0},{"$f":"RevReq!T36","v":0},{"$f":"RevReq!U36","v":0},{"$f":"RevReq!V36","v":0},{"$f":"RevReq!W36","v":0},{"$f":"RevReq!X36","v":0},{"$f":"RevReq!Y36","v":0},{"$f":"RevReq!Z36","v":0},{"$f":"RevReq!AA36","v":0},{"$f":"RevReq!AB36","v":0},{"$f":"RevReq!AC36","v":0},{"$f":"RevReq!AD36","v":0},{"$f":"RevReq!AE36","v":0},{"$f":"RevReq!AF36","v":0},{"$f":"RevReq!AG36","v":0},{"$f":"RevReq!AH36","v":0},{"$f":"RevReq!AI36","v":0},{"$f":"RevReq!AJ36","v":0},{"$f":"RevReq!AK36","v":0},{"$f":"RevReq!AL36","v":0},{"$f":"RevReq!AM36","v":0},{"$f":"RevReq!AN36","v":0},{"$f":"RevReq!AO36","v":0},{"$f":"RevReq!AP36","v":0},{"$f":"RevReq!AQ36","v":0},{"$f":"RevReq!AR36","v":0},{"$f":"RevReq!AS36","v":0},{"$f":"RevReq!AT36","v":0},{"$f":"RevReq!AU36","v":0},{"$f":"RevReq!AV36","v":0},{"$f":"RevReq!AW36","v":0},{"$f":"RevReq!AX36","v":0},{"$f":"RevReq!AY36","v":0},{"$f":"RevReq!AZ36","v":0},{"$f":"RevReq!BA36","v":0},{"$f":"RevReq!BB36","v":0},{"$f":"RevReq!BC36","v":0},{"$f":"RevReq!BD36","v":0},{"$f":"RevReq!BE36","v":0},{"$f":"RevReq!BF36","v":0},{"$f":"RevReq!BG36","v":0},{"$f":"RevReq!BH36","v":0},{"$f":"RevReq!BI36","v":0},{"$f":"RevReq!BJ36","v":0},{"$f":"RevReq!BK36","v":0},{"$f":"RevReq!BL36","v":0},{"$f":"RevReq!BM36","v":0}]
[null,null,null,"Total",null,null,{"$f":"SUM(G37:G61)","v":1119185.6605404974},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S37:S61)","v":0},{"$f":"SUM(T37:T61)","v":225735.31245945991},199375.67403974678,182639.05647984805,168823.57726790884,156103.52493645443,144205.04276536361,133949.70091499999,124515.929225,115082.15753499999,107511.385845,3726.0000000001037,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11]
[]
[]
[]
[]
[]
[]
[null,null,null,"WORK SPACE"]

{"sheet":"RevReq","index":4,"n_rows":1403,"n_cols":65,"rows_kept":1403,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"REVENUE REQUIREMENT",{"$f":"Input!$F$5","v":"$ thousands"},null,null,null,null,null,{"$f":"K37","v":1119185.6605404974}]
[null,null,null,"Period","Type",null,null,"Input","Input",null,"PV","SUM",null,null,0,{"$f":"O4+1","v":1},{"$f":"P4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AF4+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AV4+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BL4+1","v":50}]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"Input!S5","v":2017},{"$f":"O5+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
[null,null,null,"Discount Date",null,null,null,{"$f":"Assumptions!$D$12","v":"2017-07-01"},null,null,null,null,null,null,{"$f":"IF(O$5<=YEAR($H6),AVERAGE(DATE(O$5,MONTH($H6),DAY($H6)),DATE(O$5,12,31)),DATE(O$5,7,1))","v":"2017-09-30T12:00:00"},{"$f":"IF(P$5<=YEAR($H6),AVERAGE(DATE(P$5,MONTH($H6),DAY($H6)),DATE(P$5,12,31)),DATE(P$5,7,1))","v":"2018-07-01"},"2019-07-01","2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01","2053-07-01","2054-07-01","2055-07-01","2056-07-01","2057-07-01","2058-07-01","2059-07-01","2060-07-01","2061-07-01","2062-07-01","2063-07-01","2064-07-01","2065-07-01","2066-07-01","2067-07-01"]
[null,null,null,"Discount Factor",null,"code",null,{"$f":"Assumptions!$E$30","v":7.5707716899999986E-2},null,null,null,null,null,null,{"$f":"(1+$H7)^(($H$6-O$6)/365)","v":0.98187164978400887},{"$f":"(1+$H7)^(($H$6-P$6)/365)","v":0.92962055053562664},0.86419436797816152,0.80321223230974492,0.74668259759673483,0.69413148745324837,0.64527889551040218,0.5997445960425124,0.55753490155380736,0.51829590212527676,0.4818185218740591,0.44781885286762757,0.41630160854303666,0.38700253052264472,0.35976550548314157,0.33437854431199016,0.31084516645061366,0.28896805476715798,0.26863064215985449,0.24967464004749168,0.23210267633573367,0.21576741775601704,0.20058182568199914,0.18642770878469087,0.17330702927551977,0.16110977596680265,0.14977095863093057,0.13920232585936054,0.12940534280121846,0.12029786601712021,0.11183136843509633,0.10393995426417446,9.6624717505709723E-2,8.9824323083007265E-2,8.3502536675915229E-2,7.7610155044059617E-2,7.2147995059214057E-2,6.707025888698824E-2,6.2349890991089021E-2,5.7950152168183763E-2,5.387165236221033E-2,5.0080195127221866E-2,4.6555578565099572E-2,4.3270370152065502E-2,4.0225025322643479E-2,3.7394010185745341E-2,3.4762240335607417E-2,3.2309232384116503E-2,3.0035326396305868E-2,2.7921456660051098E-2,2.5956359912073346E-2]
[]
[null,null,null,"REVENUE REQUIREMENT - UNFAVORABLE/(FAVORABLE)"]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,{"$f":"C11+1","v":1},{"$f":"INDEX(D$59:D$83,$C12,1)","v":"item 1"},"Capital",{"$f":"MATCH(E12,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"Input!I8","v":"Base"},null,null,{"$f":"SUMPRODUCT(O12:BM12,$O$7:$BM$7)","v":1119185.6605404974},{"$f":"SUM(O12:BM12)","v":1561667.3614687815},null,null,{"$f":"O147+O236+O529+O1349+O916+O1170","v":0},{"$f":"P147+P236+P529+P1349+P916+P1170","v":225735.31245945991},199375.67403974678,182639.05647984805,168823.57726790884,156103.52493645443,144205.04276536361,133949.70091499999,124515.929225,115082.15753499999,107511.385845,3726.0000000001037,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11]
[null,null,{"$f":"C12+1","v":2},"item 2","Capital",{"$f":"MATCH(E13,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"Input!I9","v":"Base"},null,null,{"$f":"SUMPRODUCT(O13:BM13,$O$7:$BM$7)","v":0},{"$f":"SUM(O13:BM13)","v":0},null,null,{"$f":"O148+O237+O530+O1350+O917+O1171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",{"$f":"MATCH(E14,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"Input!I10","v":"Base"},null,null,0,0,null,null,{"$f":"O149+O238+O531+O1351+O918+O1172","v":0},{"$f":"P149+P238+P531+P1351+P918+P1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",{"$f":"MATCH(E15,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"Input!I11","v":"Base"},null,null,0,0,null,null,{"$f":"O150+O239+O532+O1352+O919+O1173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",{"$f":"MATCH(E16,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"Input!I12","v":"Base"},null,null,0,0,null,null,{"$f":"O151+O240+O533+O1353+O920+O1174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",{"$f":"MATCH(E17,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"Input!I13","v":"Base"},null,null,0,0,null,null,{"$f":"O152+O241+O534+O1354+O921+O1175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",{"$f":"MATCH(E18,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"Input!I14","v":"Base"},null,null,0,0,null,null,{"$f":"O153+O242+O535+O1355+O922+O1176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",{"$f":"MATCH(E19,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"Input!I15","v":"Base"},null,null,0,0,null,null,{"$f":"O154+O243+O536+O1356+O923+O1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",{"$f":"MATCH(E20,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"Input!I16","v":"Base"},null,null,0,0,null,null,{"$f":"O155+O244+O537+O1357+O924+O1178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",{"$f":"MATCH(E21,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"Input!I17","v":"Base"},null,null,0,0,null,null,{"$f":"O156+O245+O538+O1358+O925+O1179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",{"$f":"MATCH(E22,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I18","v":"Base"},null,null,0,0,null,null,{"$f":"O157+O246+O539+O1359+O926+O1180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",{"$f":"MATCH(E23,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I19","v":"Base"},null,null,0,0,null,null,{"$f":"O158+O247+O540+O1360+O927+O1181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",{"$f":"MATCH(E24,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I20","v":"Base"},null,null,0,0,null,null,{"$f":"O159+O248+O541+O1361+O928+O1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",{"$f":"MATCH(E25,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I21","v":"Base"},null,null,0,0,null,null,{"$f":"O160+O249+O542+O1362+O929+O1183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",{"$f":"MATCH(E26,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I22","v":"Base"},null,null,0,0,null,null,{"$f":"O161+O250+O543+O1363+O930+O1184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",{"$f":"MATCH(E27,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I23","v":"Base"},null,null,0,0,null,null,{"$f":"O162+O251+O544+O1364+O931+O1185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",{"$f":"MATCH(E28,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I24","v":"Base"},null,null,0,0,null,null,{"$f":"O163+O252+O545+O1365+O932+O1186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",{"$f":"MATCH(E29,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I25","v":"Base"},null,null,0,0,null,null,{"$f":"O164+O253+O546+O1366+O933+O1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",{"$f":"MATCH(E30,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I26","v":"Base"},null,null,0,0,null,null,{"$f":"O165+O254+O547+O1367+O934+O1188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",{"$f":"MATCH(E31,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I27","v":"Base"},null,null,0,0,null,null,{"$f":"O166+O255+O548+O1368+O935+O1189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",{"$f":"MATCH(E32,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I28","v":"Base"},null,null,0,0,null,null,{"$f":"O167+O256+O549+O1369+O936+O1190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",{"$f":"MATCH(E33,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I29","v":"Base"},null,null,0,0,null,null,{"$f":"O168+O257+O550+O1370+O937+O1191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",{"$f":"MATCH(E34,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I30","v":"Base"},null,null,0,0,null,null,{"$f":"O169+O258+O551+O1371+O938+O1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",{"$f":"MATCH(E35,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I31","v":"Base"},null,null,0,0,null,null,{"$f":"O170+O259+O552+O1372+O939+O1193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",{"$f":"MATCH(E36,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"Input!I32","v":"Base"},null,null,0,0,null,null,{"$f":"O171+O260+O553+O1373+O940+O1194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D11","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,1119185.6605404974,1561667.3614687815,null,null,{"$f":"SUM(O12:O36)","v":0},{"$f":"SUM(P12:P36)","v":225735.31245945991},{"$f":"SUM(Q12:Q36)","v":199375.67403974678},{"$f":"SUM(R12:R36)","v":182639.05647984805},{"$f":"SUM(S12:S36)","v":168823.57726790884},{"$f":"SUM(T12:T36)","v":156103.52493645443},{"$f":"SUM(U12:U36)","v":144205.04276536361},{"$f":"SUM(V12:V36)","v":133949.70091499999},{"$f":"SUM(W12:W36)","v":124515.929225},{"$f":"SUM(X12:X36)","v":115082.15753499999},{"$f":"SUM(Y12:Y36)","v":107511.385845},{"$f":"SUM(Z12:Z36)","v":3726.0000000001037},{"$f":"SUM(AA12:AA36)","v":-1.2657060657282218E-11},{"$f":"SUM(AB12:AB36)","v":-1.2657060657282218E-11},{"$f":"SUM(AC12:AC36)","v":-1.2657060657282218E-11},{"$f":"SUM(AD12:AD36)","v":-1.2657060657282218E-11},{"$f":"SUM(AE12:AE36)","v":-1.2657060657282218E-11},{"$f":"SUM(AF12:AF36)","v":-1.2657060657282218E-11},{"$f":"SUM(AG12:AG36)","v":-1.2657060657282218E-11},{"$f":"SUM(AH12:AH36)","v":-1.2657060657282218E-11},{"$f":"SUM(AI12:AI36)","v":-1.2657060657282218E-11},{"$f":"SUM(AJ12:AJ36)","v":-1.2657060657282218E-11},{"$f":"SUM(AK12:AK36)","v":-1.2657060657282218E-11},{"$f":"SUM(AL12:AL36)","v":-1.2657060657282218E-11},{"$f":"SUM(AM12:AM36)","v":-1.2657060657282218E-11},{"$f":"SUM(AN12:AN36)","v":-1.2657060657282218E-11},{"$f":"SUM(AO12:AO36)","v":-1.2657060657282218E-11},{"$f":"SUM(AP12:AP36)","v":-1.2657060657282218E-11},{"$f":"SUM(AQ12:AQ36)","v":-1.2657060657282218E-11},{"$f":"SUM(AR12:AR36)","v":-1.2657060657282218E-11},{"$f":"SUM(AS12:AS36)","v":-1.2657060657282218E-11},{"$f":"SUM(AT12:AT36)","v":-1.2657060657282218E-11},{"$f":"SUM(AU12:AU36)","v":-1.2657060657282218E-11},{"$f":"SUM(AV12:AV36)","v":-1.2657060657282218E-11},{"$f":"SUM(AW12:AW36)","v":-1.2657060657282218E-11},{"$f":"SUM(AX12:AX36)","v":-1.2657060657282218E-11},{"$f":"SUM(AY12:AY36)","v":-1.2657060657282218E-11},{"$f":"SUM(AZ12:AZ36)","v":-1.2657060657282218E-11},{"$f":"SUM(BA12:BA36)","v":-1.2657060657282218E-11},{"$f":"SUM(BB12:BB36)","v":-1.2657060657282218E-11},{"$f":"SUM(BC12:BC36)","v":-1.2657060657282218E-11},{"$f":"SUM(BD12:BD36)","v":-1.2657060657282218E-11},{"$f":"SUM(BE12:BE36)","v":-1.2657060657282218E-11},{"$f":"SUM(BF12:BF36)","v":-1.2657060657282218E-11},{"$f":"SUM(BG12:BG36)","v":-1.2657060657282218E-11},{"$f":"SUM(BH12:BH36)","v":-1.2657060657282218E-11},{"$f":"SUM(BI12:BI36)","v":-1.2657060657282218E-11},{"$f":"SUM(BJ12:BJ36)","v":-1.2657060657282218E-11},{"$f":"SUM(BK12:BK36)","v":-1.2657060657282218E-11},{"$f":"SUM(BL12:BL36)","v":-1.2657060657282218E-11},{"$f":"SUM(BM12:BM36)","v":-1.2657060657282218E-11}]
[]
[]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,null,"Operating Savings",null,{"$f":"MATCH(D42,lookups!$C$90:$C$95,0)","v":1},null,null,null,null,{"$f":"SUMPRODUCT(O42:BM42,$O$7:$BM$7)","v":0},{"$f":"SUM(O42:BM42)","v":0},null,null,{"$f":"SUMIF($F$147:$F$171,$F42,O$147:O$171)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$147:$F$171,$F42,Y$147:Y$171)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$147:$F$171,$F42,AI$147:AI$171)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$147:$F$171,$F42,AS$147:AS$171)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$147:$F$171,$F42,BC$147:BC$171)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Expense",null,{"$f":"MATCH(D43,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,{"$f":"SUMPRODUCT(O43:BM43,$O$7:$BM$7)","v":0},{"$f":"SUM(O43:BM43)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Property Tax and Insurance",null,null,null,null,null,null,80267.474052503167,108054,null,null,{"$f":"O941","v":0},{"$f":"P941","v":18630},16767,14904.000000000002,13041.000000000002,11178,9315,7452.0000000000009,5589.0000000000018,3726.0000000000014,3726.0000000000005,3726.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation",null,null,null,null,null,null,684051.40529795736,1000000.0000000001,null,null,{"$f":"O261","v":0},{"$f":"P261","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,100000,1.1102230246251565E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,null,null,null,60137.070913076481,76871.040998224009,null,null,{"$f":"O467","v":0},{"$f":"P467","v":18150.472549000002},{"$f":"Q467","v":13999.179275400002},11478.639621240001,9453.1271527440003,7613.2498788720013,5912.5990009680008,4490.4009150000002,3207.4292249999999,1924.4575349999996,641.48584499999947,-1.32007824107383E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12]
[null,null,null,"Return on Equity",null,null,null,null,null,null,{"$f":"SUMPRODUCT(O47:BM47,$O$7:$BM$7)","v":181037.72453762288},{"$f":"SUM(O47:BM47)","v":231413.97034903994},null,null,{"$f":"O496","v":0},{"$f":"P496","v":54640.510414999997},42143.382159000001,34555.504055400001,28457.864733239992,22919.06495412,17799.394832279999,13517.984024999996,9655.702874999999,5793.4217249999983,1931.1405749999981,-3.9739873816113653E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12]
[null,null,null,"Income Tax",null,null,null,null,null,null,113691.98573933748,145328.35012151758,null,null,{"$f":"O525","v":0},{"$f":"P525","v":34314.329495459911},26466.112605346767,21700.912803208063,17871.585381924833,14393.210103462419,11178.048932115606,8489.3159749999977,6063.7971250000001,3638.2782749999992,1212.7594249999988,-2.4956705453098644E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12]
[null,null,null,"AFUDC Perm Tax Difference",null,null,null,null,null,null,{"$f":"SUMPRODUCT(O49:BM49,$O$7:$BM$7)","v":0},{"$f":"SUM(O49:BM49)","v":0},null,null,{"$f":"O1195","v":0},{"$f":"P1195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ITC Normalization",null,null,null,null,null,null,0,0,null,null,{"$f":"O1374","v":0},{"$f":"P1374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU1374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D41","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,1119185.6605404974,1561667.3614687815,null,null,{"$f":"SUM(O42:O50)","v":0},225735.31245945991,199375.67403974678,182639.05647984805,168823.57726790884,156103.52493645443,144205.04276536359,133949.70091499999,124515.929225,115082.15753499999,107511.385845,3726.0000000001037,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,{"$f":"SUM(AU42:AU50)","v":-1.2657060657282218E-11},-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11]
[null,null,null,"check",null,null,null,null,null,null,{"$f":"K51-K37","v":0},{"$f":"L51-L37","v":0},null,null,{"$f":"O51-O37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU51-AU37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative CPVRR",null,null,null,null,null,null,{"$f":"BM54","v":1119185.6605404974},null,null,null,{"$f":"SUMPRODUCT($O37:O37,$O$7:O$7)","v":0},{"$f":"SUMPRODUCT($O37:P37,$O$7:P$7)","v":209848.18544389482},{"$f":"SUMPRODUCT($O37:Q37,$O$7:Q$7)","v":382147.52006089373},{"$f":"SUMPRODUCT($O37:R37,$O$7:R$7)","v":528845.44432301808},{"$f":"SUMPRODUCT($O37:S37,$O$7:S$7)","v":654903.07153299334},{"$f":"SUMPRODUCT($O37:T37,$O$7:T$7)","v":763259.44349382969},{"$f":"SUMPRODUCT($O37:U37,$O$7:U$7)","v":856311.91421649384},{"$f":"SUMPRODUCT($O37:V37,$O$7:V$7)","v":936647.52348177589},{"$f":"SUMPRODUCT($O37:W37,$O$7:W$7)","v":1006069.4998241172},{"$f":"SUMPRODUCT($O37:X37,$O$7:X$7)","v":1065716.1104822431},{"$f":"SUMPRODUCT($O37:Y37,$O$7:Y$7)","v":1117517.0874947126},{"$f":"SUMPRODUCT($O37:Z37,$O$7:Z$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AA37,$O$7:AA$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AB37,$O$7:AB$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AC37,$O$7:AC$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AD37,$O$7:AD$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AE37,$O$7:AE$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AF37,$O$7:AF$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AG37,$O$7:AG$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AH37,$O$7:AH$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AI37,$O$7:AI$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AJ37,$O$7:AJ$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AK37,$O$7:AK$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AL37,$O$7:AL$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AM37,$O$7:AM$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AN37,$O$7:AN$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AO37,$O$7:AO$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AP37,$O$7:AP$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AQ37,$O$7:AQ$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AR37,$O$7:AR$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AS37,$O$7:AS$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AT37,$O$7:AT$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AU37,$O$7:AU$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AV37,$O$7:AV$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AW37,$O$7:AW$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AX37,$O$7:AX$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AY37,$O$7:AY$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:AZ37,$O$7:AZ$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BA37,$O$7:BA$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BB37,$O$7:BB$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BC37,$O$7:BC$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BD37,$O$7:BD$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BE37,$O$7:BE$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BF37,$O$7:BF$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BG37,$O$7:BG$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BH37,$O$7:BH$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BI37,$O$7:BI$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BJ37,$O$7:BJ$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BK37,$O$7:BK$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BL37,$O$7:BL$7)","v":1119185.6605404974},{"$f":"SUMPRODUCT($O37:BM37,$O$7:BM$7)","v":1119185.6605404974}]
[]
[null,null,null,"CASH FLOWS"]
[]
[null,null,null,"Cash Flow, Unescalated",null,null,null,null,"Sign Flip"]
[null,null,{"$f":"C58+1","v":1},{"$f":"Input!D8","v":"item 1"},{"$f":"Input!E8","v":"Capital"},{"$f":"MATCH(E59,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"IF(Input!$E8=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E8=lookups!$C$90,-1,1)","v":1},null,{"$f":"SUMPRODUCT(O59:BM59,$O$7:$BM$7)","v":929620.55053562659},{"$f":"SUM(O59:BM59)","v":1000000},null,null,{"$f":"Input!S8*$I59","v":0},{"$f":"Input!T8*$I59","v":1000000},{"$f":"Input!U8*$I59","v":0},{"$f":"Input!V8*$I59","v":0},{"$f":"Input!W8*$I59","v":0},{"$f":"Input!X8*$I59","v":0},{"$f":"Input!Y8*$I59","v":0},{"$f":"Input!Z8*$I59","v":0},{"$f":"Input!AA8*$I59","v":0},{"$f":"Input!AB8*$I59","v":0},{"$f":"Input!AC8*$I59","v":0},{"$f":"Input!AD8*$I59","v":0},{"$f":"Input!AE8*$I59","v":0},{"$f":"Input!AF8*$I59","v":0},{"$f":"Input!AG8*$I59","v":0},{"$f":"Input!AH8*$I59","v":0},{"$f":"Input!AI8*$I59","v":0},{"$f":"Input!AJ8*$I59","v":0},{"$f":"Input!AK8*$I59","v":0},{"$f":"Input!AL8*$I59","v":0},{"$f":"Input!AM8*$I59","v":0},{"$f":"Input!AN8*$I59","v":0},{"$f":"Input!AO8*$I59","v":0},{"$f":"Input!AP8*$I59","v":0},{"$f":"Input!AQ8*$I59","v":0},{"$f":"Input!AR8*$I59","v":0},{"$f":"Input!AS8*$I59","v":0},{"$f":"Input!AT8*$I59","v":0},{"$f":"Input!AU8*$I59","v":0},{"$f":"Input!AV8*$I59","v":0},{"$f":"Input!AW8*$I59","v":0},{"$f":"Input!AX8*$I59","v":0},{"$f":"Input!AY8*$I59","v":0},{"$f":"Input!AZ8*$I59","v":0},{"$f":"Input!BA8*$I59","v":0},{"$f":"Input!BB8*$I59","v":0},{"$f":"Input!BC8*$I59","v":0},{"$f":"Input!BD8*$I59","v":0},{"$f":"Input!BE8*$I59","v":0},{"$f":"Input!BF8*$I59","v":0},{"$f":"Input!BG8*$I59","v":0},{"$f":"Input!BH8*$I59","v":0},{"$f":"Input!BI8*$I59","v":0},{"$f":"Input!BJ8*$I59","v":0},{"$f":"Input!BK8*$I59","v":0},{"$f":"Input!BL8*$I59","v":0},{"$f":"Input!BM8*$I59","v":0},{"$f":"Input!BN8*$I59","v":0},{"$f":"Input!BO8*$I59","v":0},{"$f":"Input!BP8*$I59","v":0},{"$f":"Input!BQ8*$I59","v":0}]
[null,null,{"$f":"C59+1","v":2},{"$f":"Input!D9","v":"item 2"},{"$f":"Input!E9","v":"Capital"},{"$f":"MATCH(E60,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"IF(Input!$E9=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E9=lookups!$C$90,-1,1)","v":1},null,{"$f":"SUMPRODUCT(O60:BM60,$O$7:$BM$7)","v":0},{"$f":"SUM(O60:BM60)","v":0},null,null,{"$f":"Input!S9*$I60","v":0},{"$f":"Input!T9*$I60","v":0},{"$f":"Input!U9*$I60","v":0},{"$f":"Input!V9*$I60","v":0},{"$f":"Input!W9*$I60","v":0},{"$f":"Input!X9*$I60","v":0},{"$f":"Input!Y9*$I60","v":0},{"$f":"Input!Z9*$I60","v":0},{"$f":"Input!AA9*$I60","v":0},{"$f":"Input!AB9*$I60","v":0},{"$f":"Input!AC9*$I60","v":0},{"$f":"Input!AD9*$I60","v":0},{"$f":"Input!AE9*$I60","v":0},{"$f":"Input!AF9*$I60","v":0},{"$f":"Input!AG9*$I60","v":0},{"$f":"Input!AH9*$I60","v":0},{"$f":"Input!AI9*$I60","v":0},{"$f":"Input!AJ9*$I60","v":0},{"$f":"Input!AK9*$I60","v":0},{"$f":"Input!AL9*$I60","v":0},{"$f":"Input!AM9*$I60","v":0},{"$f":"Input!AN9*$I60","v":0},{"$f":"Input!AO9*$I60","v":0},{"$f":"Input!AP9*$I60","v":0},{"$f":"Input!AQ9*$I60","v":0},{"$f":"Input!AR9*$I60","v":0},{"$f":"Input!AS9*$I60","v":0},{"$f":"Input!AT9*$I60","v":0},{"$f":"Input!AU9*$I60","v":0},{"$f":"Input!AV9*$I60","v":0},{"$f":"Input!AW9*$I60","v":0},{"$f":"Input!AX9*$I60","v":0},{"$f":"Input!AY9*$I60","v":0},{"$f":"Input!AZ9*$I60","v":0},{"$f":"Input!BA9*$I60","v":0},{"$f":"Input!BB9*$I60","v":0},{"$f":"Input!BC9*$I60","v":0},{"$f":"Input!BD9*$I60","v":0},{"$f":"Input!BE9*$I60","v":0},{"$f":"Input!BF9*$I60","v":0},{"$f":"Input!BG9*$I60","v":0},{"$f":"Input!BH9*$I60","v":0},{"$f":"Input!BI9*$I60","v":0},{"$f":"Input!BJ9*$I60","v":0},{"$f":"Input!BK9*$I60","v":0},{"$f":"Input!BL9*$I60","v":0},{"$f":"Input!BM9*$I60","v":0},{"$f":"Input!BN9*$I60","v":0},{"$f":"Input!BO9*$I60","v":0},{"$f":"Input!BP9*$I60","v":0},{"$f":"Input!BQ9*$I60","v":0}]
[null,null,3,{"$f":"Input!D10","v":"item 3"},{"$f":"Input!E10","v":"Capital"},{"$f":"MATCH(E61,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"IF(Input!$E10=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E10=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S10*$I61","v":0},{"$f":"Input!T10*$I61","v":0},{"$f":"Input!U10*$I61","v":0},{"$f":"Input!V10*$I61","v":0},{"$f":"Input!W10*$I61","v":0},{"$f":"Input!X10*$I61","v":0},{"$f":"Input!Y10*$I61","v":0},{"$f":"Input!Z10*$I61","v":0},{"$f":"Input!AA10*$I61","v":0},{"$f":"Input!AB10*$I61","v":0},{"$f":"Input!AC10*$I61","v":0},{"$f":"Input!AD10*$I61","v":0},{"$f":"Input!AE10*$I61","v":0},{"$f":"Input!AF10*$I61","v":0},{"$f":"Input!AG10*$I61","v":0},{"$f":"Input!AH10*$I61","v":0},{"$f":"Input!AI10*$I61","v":0},{"$f":"Input!AJ10*$I61","v":0},{"$f":"Input!AK10*$I61","v":0},{"$f":"Input!AL10*$I61","v":0},{"$f":"Input!AM10*$I61","v":0},{"$f":"Input!AN10*$I61","v":0},{"$f":"Input!AO10*$I61","v":0},{"$f":"Input!AP10*$I61","v":0},{"$f":"Input!AQ10*$I61","v":0},{"$f":"Input!AR10*$I61","v":0},{"$f":"Input!AS10*$I61","v":0},{"$f":"Input!AT10*$I61","v":0},{"$f":"Input!AU10*$I61","v":0},{"$f":"Input!AV10*$I61","v":0},{"$f":"Input!AW10*$I61","v":0},{"$f":"Input!AX10*$I61","v":0},{"$f":"Input!AY10*$I61","v":0},{"$f":"Input!AZ10*$I61","v":0},{"$f":"Input!BA10*$I61","v":0},{"$f":"Input!BB10*$I61","v":0},{"$f":"Input!BC10*$I61","v":0},{"$f":"Input!BD10*$I61","v":0},{"$f":"Input!BE10*$I61","v":0},{"$f":"Input!BF10*$I61","v":0},{"$f":"Input!BG10*$I61","v":0},{"$f":"Input!BH10*$I61","v":0},{"$f":"Input!BI10*$I61","v":0},{"$f":"Input!BJ10*$I61","v":0},{"$f":"Input!BK10*$I61","v":0},{"$f":"Input!BL10*$I61","v":0},{"$f":"Input!BM10*$I61","v":0},{"$f":"Input!BN10*$I61","v":0},{"$f":"Input!BO10*$I61","v":0},{"$f":"Input!BP10*$I61","v":0},{"$f":"Input!BQ10*$I61","v":0}]
[null,null,4,{"$f":"Input!D11","v":"item 4"},{"$f":"Input!E11","v":"Capital"},{"$f":"MATCH(E62,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"IF(Input!$E11=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E11=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S11*$I62","v":0},{"$f":"Input!T11*$I62","v":0},{"$f":"Input!U11*$I62","v":0},{"$f":"Input!V11*$I62","v":0},{"$f":"Input!W11*$I62","v":0},{"$f":"Input!X11*$I62","v":0},{"$f":"Input!Y11*$I62","v":0},{"$f":"Input!Z11*$I62","v":0},{"$f":"Input!AA11*$I62","v":0},{"$f":"Input!AB11*$I62","v":0},{"$f":"Input!AC11*$I62","v":0},{"$f":"Input!AD11*$I62","v":0},{"$f":"Input!AE11*$I62","v":0},{"$f":"Input!AF11*$I62","v":0},{"$f":"Input!AG11*$I62","v":0},{"$f":"Input!AH11*$I62","v":0},{"$f":"Input!AI11*$I62","v":0},{"$f":"Input!AJ11*$I62","v":0},{"$f":"Input!AK11*$I62","v":0},{"$f":"Input!AL11*$I62","v":0},{"$f":"Input!AM11*$I62","v":0},{"$f":"Input!AN11*$I62","v":0},{"$f":"Input!AO11*$I62","v":0},{"$f":"Input!AP11*$I62","v":0},{"$f":"Input!AQ11*$I62","v":0},{"$f":"Input!AR11*$I62","v":0},{"$f":"Input!AS11*$I62","v":0},{"$f":"Input!AT11*$I62","v":0},{"$f":"Input!AU11*$I62","v":0},{"$f":"Input!AV11*$I62","v":0},{"$f":"Input!AW11*$I62","v":0},{"$f":"Input!AX11*$I62","v":0},{"$f":"Input!AY11*$I62","v":0},{"$f":"Input!AZ11*$I62","v":0},{"$f":"Input!BA11*$I62","v":0},{"$f":"Input!BB11*$I62","v":0},{"$f":"Input!BC11*$I62","v":0},{"$f":"Input!BD11*$I62","v":0},{"$f":"Input!BE11*$I62","v":0},{"$f":"Input!BF11*$I62","v":0},{"$f":"Input!BG11*$I62","v":0},{"$f":"Input!BH11*$I62","v":0},{"$f":"Input!BI11*$I62","v":0},{"$f":"Input!BJ11*$I62","v":0},{"$f":"Input!BK11*$I62","v":0},{"$f":"Input!BL11*$I62","v":0},{"$f":"Input!BM11*$I62","v":0},{"$f":"Input!BN11*$I62","v":0},{"$f":"Input!BO11*$I62","v":0},{"$f":"Input!BP11*$I62","v":0},{"$f":"Input!BQ11*$I62","v":0}]
[null,null,5,{"$f":"Input!D12","v":"item 5"},{"$f":"Input!E12","v":"Capital"},{"$f":"MATCH(E63,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"IF(Input!$E12=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E12=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S12*$I63","v":0},{"$f":"Input!T12*$I63","v":0},{"$f":"Input!U12*$I63","v":0},{"$f":"Input!V12*$I63","v":0},{"$f":"Input!W12*$I63","v":0},{"$f":"Input!X12*$I63","v":0},{"$f":"Input!Y12*$I63","v":0},{"$f":"Input!Z12*$I63","v":0},{"$f":"Input!AA12*$I63","v":0},{"$f":"Input!AB12*$I63","v":0},{"$f":"Input!AC12*$I63","v":0},{"$f":"Input!AD12*$I63","v":0},{"$f":"Input!AE12*$I63","v":0},{"$f":"Input!AF12*$I63","v":0},{"$f":"Input!AG12*$I63","v":0},{"$f":"Input!AH12*$I63","v":0},{"$f":"Input!AI12*$I63","v":0},{"$f":"Input!AJ12*$I63","v":0},{"$f":"Input!AK12*$I63","v":0},{"$f":"Input!AL12*$I63","v":0},{"$f":"Input!AM12*$I63","v":0},{"$f":"Input!AN12*$I63","v":0},{"$f":"Input!AO12*$I63","v":0},{"$f":"Input!AP12*$I63","v":0},{"$f":"Input!AQ12*$I63","v":0},{"$f":"Input!AR12*$I63","v":0},{"$f":"Input!AS12*$I63","v":0},{"$f":"Input!AT12*$I63","v":0},{"$f":"Input!AU12*$I63","v":0},{"$f":"Input!AV12*$I63","v":0},{"$f":"Input!AW12*$I63","v":0},{"$f":"Input!AX12*$I63","v":0},{"$f":"Input!AY12*$I63","v":0},{"$f":"Input!AZ12*$I63","v":0},{"$f":"Input!BA12*$I63","v":0},{"$f":"Input!BB12*$I63","v":0},{"$f":"Input!BC12*$I63","v":0},{"$f":"Input!BD12*$I63","v":0},{"$f":"Input!BE12*$I63","v":0},{"$f":"Input!BF12*$I63","v":0},{"$f":"Input!BG12*$I63","v":0},{"$f":"Input!BH12*$I63","v":0},{"$f":"Input!BI12*$I63","v":0},{"$f":"Input!BJ12*$I63","v":0},{"$f":"Input!BK12*$I63","v":0},{"$f":"Input!BL12*$I63","v":0},{"$f":"Input!BM12*$I63","v":0},{"$f":"Input!BN12*$I63","v":0},{"$f":"Input!BO12*$I63","v":0},{"$f":"Input!BP12*$I63","v":0},{"$f":"Input!BQ12*$I63","v":0}]
[null,null,6,{"$f":"Input!D13","v":"item 6"},{"$f":"Input!E13","v":"Capital"},{"$f":"MATCH(E64,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"IF(Input!$E13=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E13=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S13*$I64","v":0},{"$f":"Input!T13*$I64","v":0},{"$f":"Input!U13*$I64","v":0},{"$f":"Input!V13*$I64","v":0},{"$f":"Input!W13*$I64","v":0},{"$f":"Input!X13*$I64","v":0},{"$f":"Input!Y13*$I64","v":0},{"$f":"Input!Z13*$I64","v":0},{"$f":"Input!AA13*$I64","v":0},{"$f":"Input!AB13*$I64","v":0},{"$f":"Input!AC13*$I64","v":0},{"$f":"Input!AD13*$I64","v":0},{"$f":"Input!AE13*$I64","v":0},{"$f":"Input!AF13*$I64","v":0},{"$f":"Input!AG13*$I64","v":0},{"$f":"Input!AH13*$I64","v":0},{"$f":"Input!AI13*$I64","v":0},{"$f":"Input!AJ13*$I64","v":0},{"$f":"Input!AK13*$I64","v":0},{"$f":"Input!AL13*$I64","v":0},{"$f":"Input!AM13*$I64","v":0},{"$f":"Input!AN13*$I64","v":0},{"$f":"Input!AO13*$I64","v":0},{"$f":"Input!AP13*$I64","v":0},{"$f":"Input!AQ13*$I64","v":0},{"$f":"Input!AR13*$I64","v":0},{"$f":"Input!AS13*$I64","v":0},{"$f":"Input!AT13*$I64","v":0},{"$f":"Input!AU13*$I64","v":0},{"$f":"Input!AV13*$I64","v":0},{"$f":"Input!AW13*$I64","v":0},{"$f":"Input!AX13*$I64","v":0},{"$f":"Input!AY13*$I64","v":0},{"$f":"Input!AZ13*$I64","v":0},{"$f":"Input!BA13*$I64","v":0},{"$f":"Input!BB13*$I64","v":0},{"$f":"Input!BC13*$I64","v":0},{"$f":"Input!BD13*$I64","v":0},{"$f":"Input!BE13*$I64","v":0},{"$f":"Input!BF13*$I64","v":0},{"$f":"Input!BG13*$I64","v":0},{"$f":"Input!BH13*$I64","v":0},{"$f":"Input!BI13*$I64","v":0},{"$f":"Input!BJ13*$I64","v":0},{"$f":"Input!BK13*$I64","v":0},{"$f":"Input!BL13*$I64","v":0},{"$f":"Input!BM13*$I64","v":0},{"$f":"Input!BN13*$I64","v":0},{"$f":"Input!BO13*$I64","v":0},{"$f":"Input!BP13*$I64","v":0},{"$f":"Input!BQ13*$I64","v":0}]
[null,null,7,{"$f":"Input!D14","v":"item 7"},{"$f":"Input!E14","v":"Capital"},{"$f":"MATCH(E65,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"IF(Input!$E14=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E14=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S14*$I65","v":0},{"$f":"Input!T14*$I65","v":0},{"$f":"Input!U14*$I65","v":0},{"$f":"Input!V14*$I65","v":0},{"$f":"Input!W14*$I65","v":0},{"$f":"Input!X14*$I65","v":0},{"$f":"Input!Y14*$I65","v":0},{"$f":"Input!Z14*$I65","v":0},{"$f":"Input!AA14*$I65","v":0},{"$f":"Input!AB14*$I65","v":0},{"$f":"Input!AC14*$I65","v":0},{"$f":"Input!AD14*$I65","v":0},{"$f":"Input!AE14*$I65","v":0},{"$f":"Input!AF14*$I65","v":0},{"$f":"Input!AG14*$I65","v":0},{"$f":"Input!AH14*$I65","v":0},{"$f":"Input!AI14*$I65","v":0},{"$f":"Input!AJ14*$I65","v":0},{"$f":"Input!AK14*$I65","v":0},{"$f":"Input!AL14*$I65","v":0},{"$f":"Input!AM14*$I65","v":0},{"$f":"Input!AN14*$I65","v":0},{"$f":"Input!AO14*$I65","v":0},{"$f":"Input!AP14*$I65","v":0},{"$f":"Input!AQ14*$I65","v":0},{"$f":"Input!AR14*$I65","v":0},{"$f":"Input!AS14*$I65","v":0},{"$f":"Input!AT14*$I65","v":0},{"$f":"Input!AU14*$I65","v":0},{"$f":"Input!AV14*$I65","v":0},{"$f":"Input!AW14*$I65","v":0},{"$f":"Input!AX14*$I65","v":0},{"$f":"Input!AY14*$I65","v":0},{"$f":"Input!AZ14*$I65","v":0},{"$f":"Input!BA14*$I65","v":0},{"$f":"Input!BB14*$I65","v":0},{"$f":"Input!BC14*$I65","v":0},{"$f":"Input!BD14*$I65","v":0},{"$f":"Input!BE14*$I65","v":0},{"$f":"Input!BF14*$I65","v":0},{"$f":"Input!BG14*$I65","v":0},{"$f":"Input!BH14*$I65","v":0},{"$f":"Input!BI14*$I65","v":0},{"$f":"Input!BJ14*$I65","v":0},{"$f":"Input!BK14*$I65","v":0},{"$f":"Input!BL14*$I65","v":0},{"$f":"Input!BM14*$I65","v":0},{"$f":"Input!BN14*$I65","v":0},{"$f":"Input!BO14*$I65","v":0},{"$f":"Input!BP14*$I65","v":0},{"$f":"Input!BQ14*$I65","v":0}]
[null,null,8,{"$f":"Input!D15","v":"item 8"},{"$f":"Input!E15","v":"Capital"},{"$f":"MATCH(E66,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"IF(Input!$E15=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E15=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S15*$I66","v":0},{"$f":"Input!T15*$I66","v":0},{"$f":"Input!U15*$I66","v":0},{"$f":"Input!V15*$I66","v":0},{"$f":"Input!W15*$I66","v":0},{"$f":"Input!X15*$I66","v":0},{"$f":"Input!Y15*$I66","v":0},{"$f":"Input!Z15*$I66","v":0},{"$f":"Input!AA15*$I66","v":0},{"$f":"Input!AB15*$I66","v":0},{"$f":"Input!AC15*$I66","v":0},{"$f":"Input!AD15*$I66","v":0},{"$f":"Input!AE15*$I66","v":0},{"$f":"Input!AF15*$I66","v":0},{"$f":"Input!AG15*$I66","v":0},{"$f":"Input!AH15*$I66","v":0},{"$f":"Input!AI15*$I66","v":0},{"$f":"Input!AJ15*$I66","v":0},{"$f":"Input!AK15*$I66","v":0},{"$f":"Input!AL15*$I66","v":0},{"$f":"Input!AM15*$I66","v":0},{"$f":"Input!AN15*$I66","v":0},{"$f":"Input!AO15*$I66","v":0},{"$f":"Input!AP15*$I66","v":0},{"$f":"Input!AQ15*$I66","v":0},{"$f":"Input!AR15*$I66","v":0},{"$f":"Input!AS15*$I66","v":0},{"$f":"Input!AT15*$I66","v":0},{"$f":"Input!AU15*$I66","v":0},{"$f":"Input!AV15*$I66","v":0},{"$f":"Input!AW15*$I66","v":0},{"$f":"Input!AX15*$I66","v":0},{"$f":"Input!AY15*$I66","v":0},{"$f":"Input!AZ15*$I66","v":0},{"$f":"Input!BA15*$I66","v":0},{"$f":"Input!BB15*$I66","v":0},{"$f":"Input!BC15*$I66","v":0},{"$f":"Input!BD15*$I66","v":0},{"$f":"Input!BE15*$I66","v":0},{"$f":"Input!BF15*$I66","v":0},{"$f":"Input!BG15*$I66","v":0},{"$f":"Input!BH15*$I66","v":0},{"$f":"Input!BI15*$I66","v":0},{"$f":"Input!BJ15*$I66","v":0},{"$f":"Input!BK15*$I66","v":0},{"$f":"Input!BL15*$I66","v":0},{"$f":"Input!BM15*$I66","v":0},{"$f":"Input!BN15*$I66","v":0},{"$f":"Input!BO15*$I66","v":0},{"$f":"Input!BP15*$I66","v":0},{"$f":"Input!BQ15*$I66","v":0}]
[null,null,9,{"$f":"Input!D16","v":"item 9"},{"$f":"Input!E16","v":"Capital"},{"$f":"MATCH(E67,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"IF(Input!$E16=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E16=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S16*$I67","v":0},{"$f":"Input!T16*$I67","v":0},{"$f":"Input!U16*$I67","v":0},{"$f":"Input!V16*$I67","v":0},{"$f":"Input!W16*$I67","v":0},{"$f":"Input!X16*$I67","v":0},{"$f":"Input!Y16*$I67","v":0},{"$f":"Input!Z16*$I67","v":0},{"$f":"Input!AA16*$I67","v":0},{"$f":"Input!AB16*$I67","v":0},{"$f":"Input!AC16*$I67","v":0},{"$f":"Input!AD16*$I67","v":0},{"$f":"Input!AE16*$I67","v":0},{"$f":"Input!AF16*$I67","v":0},{"$f":"Input!AG16*$I67","v":0},{"$f":"Input!AH16*$I67","v":0},{"$f":"Input!AI16*$I67","v":0},{"$f":"Input!AJ16*$I67","v":0},{"$f":"Input!AK16*$I67","v":0},{"$f":"Input!AL16*$I67","v":0},{"$f":"Input!AM16*$I67","v":0},{"$f":"Input!AN16*$I67","v":0},{"$f":"Input!AO16*$I67","v":0},{"$f":"Input!AP16*$I67","v":0},{"$f":"Input!AQ16*$I67","v":0},{"$f":"Input!AR16*$I67","v":0},{"$f":"Input!AS16*$I67","v":0},{"$f":"Input!AT16*$I67","v":0},{"$f":"Input!AU16*$I67","v":0},{"$f":"Input!AV16*$I67","v":0},{"$f":"Input!AW16*$I67","v":0},{"$f":"Input!AX16*$I67","v":0},{"$f":"Input!AY16*$I67","v":0},{"$f":"Input!AZ16*$I67","v":0},{"$f":"Input!BA16*$I67","v":0},{"$f":"Input!BB16*$I67","v":0},{"$f":"Input!BC16*$I67","v":0},{"$f":"Input!BD16*$I67","v":0},{"$f":"Input!BE16*$I67","v":0},{"$f":"Input!BF16*$I67","v":0},{"$f":"Input!BG16*$I67","v":0},{"$f":"Input!BH16*$I67","v":0},{"$f":"Input!BI16*$I67","v":0},{"$f":"Input!BJ16*$I67","v":0},{"$f":"Input!BK16*$I67","v":0},{"$f":"Input!BL16*$I67","v":0},{"$f":"Input!BM16*$I67","v":0},{"$f":"Input!BN16*$I67","v":0},{"$f":"Input!BO16*$I67","v":0},{"$f":"Input!BP16*$I67","v":0},{"$f":"Input!BQ16*$I67","v":0}]
[null,null,10,{"$f":"Input!D17","v":"item 10"},{"$f":"Input!E17","v":"Capital"},{"$f":"MATCH(E68,lookups!$C$90:$C$95,0)","v":4},null,{"$f":"IF(Input!$E17=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E17=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S17*$I68","v":0},{"$f":"Input!T17*$I68","v":0},{"$f":"Input!U17*$I68","v":0},{"$f":"Input!V17*$I68","v":0},{"$f":"Input!W17*$I68","v":0},{"$f":"Input!X17*$I68","v":0},{"$f":"Input!Y17*$I68","v":0},{"$f":"Input!Z17*$I68","v":0},{"$f":"Input!AA17*$I68","v":0},{"$f":"Input!AB17*$I68","v":0},{"$f":"Input!AC17*$I68","v":0},{"$f":"Input!AD17*$I68","v":0},{"$f":"Input!AE17*$I68","v":0},{"$f":"Input!AF17*$I68","v":0},{"$f":"Input!AG17*$I68","v":0},{"$f":"Input!AH17*$I68","v":0},{"$f":"Input!AI17*$I68","v":0},{"$f":"Input!AJ17*$I68","v":0},{"$f":"Input!AK17*$I68","v":0},{"$f":"Input!AL17*$I68","v":0},{"$f":"Input!AM17*$I68","v":0},{"$f":"Input!AN17*$I68","v":0},{"$f":"Input!AO17*$I68","v":0},{"$f":"Input!AP17*$I68","v":0},{"$f":"Input!AQ17*$I68","v":0},{"$f":"Input!AR17*$I68","v":0},{"$f":"Input!AS17*$I68","v":0},{"$f":"Input!AT17*$I68","v":0},{"$f":"Input!AU17*$I68","v":0},{"$f":"Input!AV17*$I68","v":0},{"$f":"Input!AW17*$I68","v":0},{"$f":"Input!AX17*$I68","v":0},{"$f":"Input!AY17*$I68","v":0},{"$f":"Input!AZ17*$I68","v":0},{"$f":"Input!BA17*$I68","v":0},{"$f":"Input!BB17*$I68","v":0},{"$f":"Input!BC17*$I68","v":0},{"$f":"Input!BD17*$I68","v":0},{"$f":"Input!BE17*$I68","v":0},{"$f":"Input!BF17*$I68","v":0},{"$f":"Input!BG17*$I68","v":0},{"$f":"Input!BH17*$I68","v":0},{"$f":"Input!BI17*$I68","v":0},{"$f":"Input!BJ17*$I68","v":0},{"$f":"Input!BK17*$I68","v":0},{"$f":"Input!BL17*$I68","v":0},{"$f":"Input!BM17*$I68","v":0},{"$f":"Input!BN17*$I68","v":0},{"$f":"Input!BO17*$I68","v":0},{"$f":"Input!BP17*$I68","v":0},{"$f":"Input!BQ17*$I68","v":0}]
[null,null,11,{"$f":"Input!D18","v":"item 11"},{"$f":"Input!E18","v":"Operating Expense"},{"$f":"MATCH(E69,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E18=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E18=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S18*$I69","v":0},{"$f":"Input!T18*$I69","v":0},{"$f":"Input!U18*$I69","v":0},{"$f":"Input!V18*$I69","v":0},{"$f":"Input!W18*$I69","v":0},{"$f":"Input!X18*$I69","v":0},{"$f":"Input!Y18*$I69","v":0},{"$f":"Input!Z18*$I69","v":0},{"$f":"Input!AA18*$I69","v":0},{"$f":"Input!AB18*$I69","v":0},{"$f":"Input!AC18*$I69","v":0},{"$f":"Input!AD18*$I69","v":0},{"$f":"Input!AE18*$I69","v":0},{"$f":"Input!AF18*$I69","v":0},{"$f":"Input!AG18*$I69","v":0},{"$f":"Input!AH18*$I69","v":0},{"$f":"Input!AI18*$I69","v":0},{"$f":"Input!AJ18*$I69","v":0},{"$f":"Input!AK18*$I69","v":0},{"$f":"Input!AL18*$I69","v":0},{"$f":"Input!AM18*$I69","v":0},{"$f":"Input!AN18*$I69","v":0},{"$f":"Input!AO18*$I69","v":0},{"$f":"Input!AP18*$I69","v":0},{"$f":"Input!AQ18*$I69","v":0},{"$f":"Input!AR18*$I69","v":0},{"$f":"Input!AS18*$I69","v":0},{"$f":"Input!AT18*$I69","v":0},{"$f":"Input!AU18*$I69","v":0},{"$f":"Input!AV18*$I69","v":0},{"$f":"Input!AW18*$I69","v":0},{"$f":"Input!AX18*$I69","v":0},{"$f":"Input!AY18*$I69","v":0},{"$f":"Input!AZ18*$I69","v":0},{"$f":"Input!BA18*$I69","v":0},{"$f":"Input!BB18*$I69","v":0},{"$f":"Input!BC18*$I69","v":0},{"$f":"Input!BD18*$I69","v":0},{"$f":"Input!BE18*$I69","v":0},{"$f":"Input!BF18*$I69","v":0},{"$f":"Input!BG18*$I69","v":0},{"$f":"Input!BH18*$I69","v":0},{"$f":"Input!BI18*$I69","v":0},{"$f":"Input!BJ18*$I69","v":0},{"$f":"Input!BK18*$I69","v":0},{"$f":"Input!BL18*$I69","v":0},{"$f":"Input!BM18*$I69","v":0},{"$f":"Input!BN18*$I69","v":0},{"$f":"Input!BO18*$I69","v":0},{"$f":"Input!BP18*$I69","v":0},{"$f":"Input!BQ18*$I69","v":0}]
[null,null,12,{"$f":"Input!D19","v":"item 12"},{"$f":"Input!E19","v":"Operating Expense"},{"$f":"MATCH(E70,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E19=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E19=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S19*$I70","v":0},{"$f":"Input!T19*$I70","v":0},{"$f":"Input!U19*$I70","v":0},{"$f":"Input!V19*$I70","v":0},{"$f":"Input!W19*$I70","v":0},{"$f":"Input!X19*$I70","v":0},{"$f":"Input!Y19*$I70","v":0},{"$f":"Input!Z19*$I70","v":0},{"$f":"Input!AA19*$I70","v":0},{"$f":"Input!AB19*$I70","v":0},{"$f":"Input!AC19*$I70","v":0},{"$f":"Input!AD19*$I70","v":0},{"$f":"Input!AE19*$I70","v":0},{"$f":"Input!AF19*$I70","v":0},{"$f":"Input!AG19*$I70","v":0},{"$f":"Input!AH19*$I70","v":0},{"$f":"Input!AI19*$I70","v":0},{"$f":"Input!AJ19*$I70","v":0},{"$f":"Input!AK19*$I70","v":0},{"$f":"Input!AL19*$I70","v":0},{"$f":"Input!AM19*$I70","v":0},{"$f":"Input!AN19*$I70","v":0},{"$f":"Input!AO19*$I70","v":0},{"$f":"Input!AP19*$I70","v":0},{"$f":"Input!AQ19*$I70","v":0},{"$f":"Input!AR19*$I70","v":0},{"$f":"Input!AS19*$I70","v":0},{"$f":"Input!AT19*$I70","v":0},{"$f":"Input!AU19*$I70","v":0},{"$f":"Input!AV19*$I70","v":0},{"$f":"Input!AW19*$I70","v":0},{"$f":"Input!AX19*$I70","v":0},{"$f":"Input!AY19*$I70","v":0},{"$f":"Input!AZ19*$I70","v":0},{"$f":"Input!BA19*$I70","v":0},{"$f":"Input!BB19*$I70","v":0},{"$f":"Input!BC19*$I70","v":0},{"$f":"Input!BD19*$I70","v":0},{"$f":"Input!BE19*$I70","v":0},{"$f":"Input!BF19*$I70","v":0},{"$f":"Input!BG19*$I70","v":0},{"$f":"Input!BH19*$I70","v":0},{"$f":"Input!BI19*$I70","v":0},{"$f":"Input!BJ19*$I70","v":0},{"$f":"Input!BK19*$I70","v":0},{"$f":"Input!BL19*$I70","v":0},{"$f":"Input!BM19*$I70","v":0},{"$f":"Input!BN19*$I70","v":0},{"$f":"Input!BO19*$I70","v":0},{"$f":"Input!BP19*$I70","v":0},{"$f":"Input!BQ19*$I70","v":0}]
[null,null,13,{"$f":"Input!D20","v":"item 13"},{"$f":"Input!E20","v":"Operating Expense"},{"$f":"MATCH(E71,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E20=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E20=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S20*$I71","v":0},{"$f":"Input!T20*$I71","v":0},{"$f":"Input!U20*$I71","v":0},{"$f":"Input!V20*$I71","v":0},{"$f":"Input!W20*$I71","v":0},{"$f":"Input!X20*$I71","v":0},{"$f":"Input!Y20*$I71","v":0},{"$f":"Input!Z20*$I71","v":0},{"$f":"Input!AA20*$I71","v":0},{"$f":"Input!AB20*$I71","v":0},{"$f":"Input!AC20*$I71","v":0},{"$f":"Input!AD20*$I71","v":0},{"$f":"Input!AE20*$I71","v":0},{"$f":"Input!AF20*$I71","v":0},{"$f":"Input!AG20*$I71","v":0},{"$f":"Input!AH20*$I71","v":0},{"$f":"Input!AI20*$I71","v":0},{"$f":"Input!AJ20*$I71","v":0},{"$f":"Input!AK20*$I71","v":0},{"$f":"Input!AL20*$I71","v":0},{"$f":"Input!AM20*$I71","v":0},{"$f":"Input!AN20*$I71","v":0},{"$f":"Input!AO20*$I71","v":0},{"$f":"Input!AP20*$I71","v":0},{"$f":"Input!AQ20*$I71","v":0},{"$f":"Input!AR20*$I71","v":0},{"$f":"Input!AS20*$I71","v":0},{"$f":"Input!AT20*$I71","v":0},{"$f":"Input!AU20*$I71","v":0},{"$f":"Input!AV20*$I71","v":0},{"$f":"Input!AW20*$I71","v":0},{"$f":"Input!AX20*$I71","v":0},{"$f":"Input!AY20*$I71","v":0},{"$f":"Input!AZ20*$I71","v":0},{"$f":"Input!BA20*$I71","v":0},{"$f":"Input!BB20*$I71","v":0},{"$f":"Input!BC20*$I71","v":0},{"$f":"Input!BD20*$I71","v":0},{"$f":"Input!BE20*$I71","v":0},{"$f":"Input!BF20*$I71","v":0},{"$f":"Input!BG20*$I71","v":0},{"$f":"Input!BH20*$I71","v":0},{"$f":"Input!BI20*$I71","v":0},{"$f":"Input!BJ20*$I71","v":0},{"$f":"Input!BK20*$I71","v":0},{"$f":"Input!BL20*$I71","v":0},{"$f":"Input!BM20*$I71","v":0},{"$f":"Input!BN20*$I71","v":0},{"$f":"Input!BO20*$I71","v":0},{"$f":"Input!BP20*$I71","v":0},{"$f":"Input!BQ20*$I71","v":0}]
[null,null,14,{"$f":"Input!D21","v":"item 14"},{"$f":"Input!E21","v":"Operating Expense"},{"$f":"MATCH(E72,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E21=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E21=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S21*$I72","v":0},{"$f":"Input!T21*$I72","v":0},{"$f":"Input!U21*$I72","v":0},{"$f":"Input!V21*$I72","v":0},{"$f":"Input!W21*$I72","v":0},{"$f":"Input!X21*$I72","v":0},{"$f":"Input!Y21*$I72","v":0},{"$f":"Input!Z21*$I72","v":0},{"$f":"Input!AA21*$I72","v":0},{"$f":"Input!AB21*$I72","v":0},{"$f":"Input!AC21*$I72","v":0},{"$f":"Input!AD21*$I72","v":0},{"$f":"Input!AE21*$I72","v":0},{"$f":"Input!AF21*$I72","v":0},{"$f":"Input!AG21*$I72","v":0},{"$f":"Input!AH21*$I72","v":0},{"$f":"Input!AI21*$I72","v":0},{"$f":"Input!AJ21*$I72","v":0},{"$f":"Input!AK21*$I72","v":0},{"$f":"Input!AL21*$I72","v":0},{"$f":"Input!AM21*$I72","v":0},{"$f":"Input!AN21*$I72","v":0},{"$f":"Input!AO21*$I72","v":0},{"$f":"Input!AP21*$I72","v":0},{"$f":"Input!AQ21*$I72","v":0},{"$f":"Input!AR21*$I72","v":0},{"$f":"Input!AS21*$I72","v":0},{"$f":"Input!AT21*$I72","v":0},{"$f":"Input!AU21*$I72","v":0},{"$f":"Input!AV21*$I72","v":0},{"$f":"Input!AW21*$I72","v":0},{"$f":"Input!AX21*$I72","v":0},{"$f":"Input!AY21*$I72","v":0},{"$f":"Input!AZ21*$I72","v":0},{"$f":"Input!BA21*$I72","v":0},{"$f":"Input!BB21*$I72","v":0},{"$f":"Input!BC21*$I72","v":0},{"$f":"Input!BD21*$I72","v":0},{"$f":"Input!BE21*$I72","v":0},{"$f":"Input!BF21*$I72","v":0},{"$f":"Input!BG21*$I72","v":0},{"$f":"Input!BH21*$I72","v":0},{"$f":"Input!BI21*$I72","v":0},{"$f":"Input!BJ21*$I72","v":0},{"$f":"Input!BK21*$I72","v":0},{"$f":"Input!BL21*$I72","v":0},{"$f":"Input!BM21*$I72","v":0},{"$f":"Input!BN21*$I72","v":0},{"$f":"Input!BO21*$I72","v":0},{"$f":"Input!BP21*$I72","v":0},{"$f":"Input!BQ21*$I72","v":0}]
[null,null,15,{"$f":"Input!D22","v":"item 15"},{"$f":"Input!E22","v":"Operating Expense"},{"$f":"MATCH(E73,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E22=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E22=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S22*$I73","v":0},{"$f":"Input!T22*$I73","v":0},{"$f":"Input!U22*$I73","v":0},{"$f":"Input!V22*$I73","v":0},{"$f":"Input!W22*$I73","v":0},{"$f":"Input!X22*$I73","v":0},{"$f":"Input!Y22*$I73","v":0},{"$f":"Input!Z22*$I73","v":0},{"$f":"Input!AA22*$I73","v":0},{"$f":"Input!AB22*$I73","v":0},{"$f":"Input!AC22*$I73","v":0},{"$f":"Input!AD22*$I73","v":0},{"$f":"Input!AE22*$I73","v":0},{"$f":"Input!AF22*$I73","v":0},{"$f":"Input!AG22*$I73","v":0},{"$f":"Input!AH22*$I73","v":0},{"$f":"Input!AI22*$I73","v":0},{"$f":"Input!AJ22*$I73","v":0},{"$f":"Input!AK22*$I73","v":0},{"$f":"Input!AL22*$I73","v":0},{"$f":"Input!AM22*$I73","v":0},{"$f":"Input!AN22*$I73","v":0},{"$f":"Input!AO22*$I73","v":0},{"$f":"Input!AP22*$I73","v":0},{"$f":"Input!AQ22*$I73","v":0},{"$f":"Input!AR22*$I73","v":0},{"$f":"Input!AS22*$I73","v":0},{"$f":"Input!AT22*$I73","v":0},{"$f":"Input!AU22*$I73","v":0},{"$f":"Input!AV22*$I73","v":0},{"$f":"Input!AW22*$I73","v":0},{"$f":"Input!AX22*$I73","v":0},{"$f":"Input!AY22*$I73","v":0},{"$f":"Input!AZ22*$I73","v":0},{"$f":"Input!BA22*$I73","v":0},{"$f":"Input!BB22*$I73","v":0},{"$f":"Input!BC22*$I73","v":0},{"$f":"Input!BD22*$I73","v":0},{"$f":"Input!BE22*$I73","v":0},{"$f":"Input!BF22*$I73","v":0},{"$f":"Input!BG22*$I73","v":0},{"$f":"Input!BH22*$I73","v":0},{"$f":"Input!BI22*$I73","v":0},{"$f":"Input!BJ22*$I73","v":0},{"$f":"Input!BK22*$I73","v":0},{"$f":"Input!BL22*$I73","v":0},{"$f":"Input!BM22*$I73","v":0},{"$f":"Input!BN22*$I73","v":0},{"$f":"Input!BO22*$I73","v":0},{"$f":"Input!BP22*$I73","v":0},{"$f":"Input!BQ22*$I73","v":0}]
[null,null,16,{"$f":"Input!D23","v":"item 16"},{"$f":"Input!E23","v":"Operating Expense"},{"$f":"MATCH(E74,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E23=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E23=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S23*$I74","v":0},{"$f":"Input!T23*$I74","v":0},{"$f":"Input!U23*$I74","v":0},{"$f":"Input!V23*$I74","v":0},{"$f":"Input!W23*$I74","v":0},{"$f":"Input!X23*$I74","v":0},{"$f":"Input!Y23*$I74","v":0},{"$f":"Input!Z23*$I74","v":0},{"$f":"Input!AA23*$I74","v":0},{"$f":"Input!AB23*$I74","v":0},{"$f":"Input!AC23*$I74","v":0},{"$f":"Input!AD23*$I74","v":0},{"$f":"Input!AE23*$I74","v":0},{"$f":"Input!AF23*$I74","v":0},{"$f":"Input!AG23*$I74","v":0},{"$f":"Input!AH23*$I74","v":0},{"$f":"Input!AI23*$I74","v":0},{"$f":"Input!AJ23*$I74","v":0},{"$f":"Input!AK23*$I74","v":0},{"$f":"Input!AL23*$I74","v":0},{"$f":"Input!AM23*$I74","v":0},{"$f":"Input!AN23*$I74","v":0},{"$f":"Input!AO23*$I74","v":0},{"$f":"Input!AP23*$I74","v":0},{"$f":"Input!AQ23*$I74","v":0},{"$f":"Input!AR23*$I74","v":0},{"$f":"Input!AS23*$I74","v":0},{"$f":"Input!AT23*$I74","v":0},{"$f":"Input!AU23*$I74","v":0},{"$f":"Input!AV23*$I74","v":0},{"$f":"Input!AW23*$I74","v":0},{"$f":"Input!AX23*$I74","v":0},{"$f":"Input!AY23*$I74","v":0},{"$f":"Input!AZ23*$I74","v":0},{"$f":"Input!BA23*$I74","v":0},{"$f":"Input!BB23*$I74","v":0},{"$f":"Input!BC23*$I74","v":0},{"$f":"Input!BD23*$I74","v":0},{"$f":"Input!BE23*$I74","v":0},{"$f":"Input!BF23*$I74","v":0},{"$f":"Input!BG23*$I74","v":0},{"$f":"Input!BH23*$I74","v":0},{"$f":"Input!BI23*$I74","v":0},{"$f":"Input!BJ23*$I74","v":0},{"$f":"Input!BK23*$I74","v":0},{"$f":"Input!BL23*$I74","v":0},{"$f":"Input!BM23*$I74","v":0},{"$f":"Input!BN23*$I74","v":0},{"$f":"Input!BO23*$I74","v":0},{"$f":"Input!BP23*$I74","v":0},{"$f":"Input!BQ23*$I74","v":0}]
[null,null,17,{"$f":"Input!D24","v":"item 17"},{"$f":"Input!E24","v":"Operating Expense"},{"$f":"MATCH(E75,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E24=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E24=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S24*$I75","v":0},{"$f":"Input!T24*$I75","v":0},{"$f":"Input!U24*$I75","v":0},{"$f":"Input!V24*$I75","v":0},{"$f":"Input!W24*$I75","v":0},{"$f":"Input!X24*$I75","v":0},{"$f":"Input!Y24*$I75","v":0},{"$f":"Input!Z24*$I75","v":0},{"$f":"Input!AA24*$I75","v":0},{"$f":"Input!AB24*$I75","v":0},{"$f":"Input!AC24*$I75","v":0},{"$f":"Input!AD24*$I75","v":0},{"$f":"Input!AE24*$I75","v":0},{"$f":"Input!AF24*$I75","v":0},{"$f":"Input!AG24*$I75","v":0},{"$f":"Input!AH24*$I75","v":0},{"$f":"Input!AI24*$I75","v":0},{"$f":"Input!AJ24*$I75","v":0},{"$f":"Input!AK24*$I75","v":0},{"$f":"Input!AL24*$I75","v":0},{"$f":"Input!AM24*$I75","v":0},{"$f":"Input!AN24*$I75","v":0},{"$f":"Input!AO24*$I75","v":0},{"$f":"Input!AP24*$I75","v":0},{"$f":"Input!AQ24*$I75","v":0},{"$f":"Input!AR24*$I75","v":0},{"$f":"Input!AS24*$I75","v":0},{"$f":"Input!AT24*$I75","v":0},{"$f":"Input!AU24*$I75","v":0},{"$f":"Input!AV24*$I75","v":0},{"$f":"Input!AW24*$I75","v":0},{"$f":"Input!AX24*$I75","v":0},{"$f":"Input!AY24*$I75","v":0},{"$f":"Input!AZ24*$I75","v":0},{"$f":"Input!BA24*$I75","v":0},{"$f":"Input!BB24*$I75","v":0},{"$f":"Input!BC24*$I75","v":0},{"$f":"Input!BD24*$I75","v":0},{"$f":"Input!BE24*$I75","v":0},{"$f":"Input!BF24*$I75","v":0},{"$f":"Input!BG24*$I75","v":0},{"$f":"Input!BH24*$I75","v":0},{"$f":"Input!BI24*$I75","v":0},{"$f":"Input!BJ24*$I75","v":0},{"$f":"Input!BK24*$I75","v":0},{"$f":"Input!BL24*$I75","v":0},{"$f":"Input!BM24*$I75","v":0},{"$f":"Input!BN24*$I75","v":0},{"$f":"Input!BO24*$I75","v":0},{"$f":"Input!BP24*$I75","v":0},{"$f":"Input!BQ24*$I75","v":0}]
[null,null,18,{"$f":"Input!D25","v":"item 18"},{"$f":"Input!E25","v":"Operating Expense"},{"$f":"MATCH(E76,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E25=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E25=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S25*$I76","v":0},{"$f":"Input!T25*$I76","v":0},{"$f":"Input!U25*$I76","v":0},{"$f":"Input!V25*$I76","v":0},{"$f":"Input!W25*$I76","v":0},{"$f":"Input!X25*$I76","v":0},{"$f":"Input!Y25*$I76","v":0},{"$f":"Input!Z25*$I76","v":0},{"$f":"Input!AA25*$I76","v":0},{"$f":"Input!AB25*$I76","v":0},{"$f":"Input!AC25*$I76","v":0},{"$f":"Input!AD25*$I76","v":0},{"$f":"Input!AE25*$I76","v":0},{"$f":"Input!AF25*$I76","v":0},{"$f":"Input!AG25*$I76","v":0},{"$f":"Input!AH25*$I76","v":0},{"$f":"Input!AI25*$I76","v":0},{"$f":"Input!AJ25*$I76","v":0},{"$f":"Input!AK25*$I76","v":0},{"$f":"Input!AL25*$I76","v":0},{"$f":"Input!AM25*$I76","v":0},{"$f":"Input!AN25*$I76","v":0},{"$f":"Input!AO25*$I76","v":0},{"$f":"Input!AP25*$I76","v":0},{"$f":"Input!AQ25*$I76","v":0},{"$f":"Input!AR25*$I76","v":0},{"$f":"Input!AS25*$I76","v":0},{"$f":"Input!AT25*$I76","v":0},{"$f":"Input!AU25*$I76","v":0},{"$f":"Input!AV25*$I76","v":0},{"$f":"Input!AW25*$I76","v":0},{"$f":"Input!AX25*$I76","v":0},{"$f":"Input!AY25*$I76","v":0},{"$f":"Input!AZ25*$I76","v":0},{"$f":"Input!BA25*$I76","v":0},{"$f":"Input!BB25*$I76","v":0},{"$f":"Input!BC25*$I76","v":0},{"$f":"Input!BD25*$I76","v":0},{"$f":"Input!BE25*$I76","v":0},{"$f":"Input!BF25*$I76","v":0},{"$f":"Input!BG25*$I76","v":0},{"$f":"Input!BH25*$I76","v":0},{"$f":"Input!BI25*$I76","v":0},{"$f":"Input!BJ25*$I76","v":0},{"$f":"Input!BK25*$I76","v":0},{"$f":"Input!BL25*$I76","v":0},{"$f":"Input!BM25*$I76","v":0},{"$f":"Input!BN25*$I76","v":0},{"$f":"Input!BO25*$I76","v":0},{"$f":"Input!BP25*$I76","v":0},{"$f":"Input!BQ25*$I76","v":0}]
[null,null,19,{"$f":"Input!D26","v":"item 19"},{"$f":"Input!E26","v":"Operating Expense"},{"$f":"MATCH(E77,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E26=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E26=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S26*$I77","v":0},{"$f":"Input!T26*$I77","v":0},{"$f":"Input!U26*$I77","v":0},{"$f":"Input!V26*$I77","v":0},{"$f":"Input!W26*$I77","v":0},{"$f":"Input!X26*$I77","v":0},{"$f":"Input!Y26*$I77","v":0},{"$f":"Input!Z26*$I77","v":0},{"$f":"Input!AA26*$I77","v":0},{"$f":"Input!AB26*$I77","v":0},{"$f":"Input!AC26*$I77","v":0},{"$f":"Input!AD26*$I77","v":0},{"$f":"Input!AE26*$I77","v":0},{"$f":"Input!AF26*$I77","v":0},{"$f":"Input!AG26*$I77","v":0},{"$f":"Input!AH26*$I77","v":0},{"$f":"Input!AI26*$I77","v":0},{"$f":"Input!AJ26*$I77","v":0},{"$f":"Input!AK26*$I77","v":0},{"$f":"Input!AL26*$I77","v":0},{"$f":"Input!AM26*$I77","v":0},{"$f":"Input!AN26*$I77","v":0},{"$f":"Input!AO26*$I77","v":0},{"$f":"Input!AP26*$I77","v":0},{"$f":"Input!AQ26*$I77","v":0},{"$f":"Input!AR26*$I77","v":0},{"$f":"Input!AS26*$I77","v":0},{"$f":"Input!AT26*$I77","v":0},{"$f":"Input!AU26*$I77","v":0},{"$f":"Input!AV26*$I77","v":0},{"$f":"Input!AW26*$I77","v":0},{"$f":"Input!AX26*$I77","v":0},{"$f":"Input!AY26*$I77","v":0},{"$f":"Input!AZ26*$I77","v":0},{"$f":"Input!BA26*$I77","v":0},{"$f":"Input!BB26*$I77","v":0},{"$f":"Input!BC26*$I77","v":0},{"$f":"Input!BD26*$I77","v":0},{"$f":"Input!BE26*$I77","v":0},{"$f":"Input!BF26*$I77","v":0},{"$f":"Input!BG26*$I77","v":0},{"$f":"Input!BH26*$I77","v":0},{"$f":"Input!BI26*$I77","v":0},{"$f":"Input!BJ26*$I77","v":0},{"$f":"Input!BK26*$I77","v":0},{"$f":"Input!BL26*$I77","v":0},{"$f":"Input!BM26*$I77","v":0},{"$f":"Input!BN26*$I77","v":0},{"$f":"Input!BO26*$I77","v":0},{"$f":"Input!BP26*$I77","v":0},{"$f":"Input!BQ26*$I77","v":0}]
[null,null,20,{"$f":"Input!D27","v":"item 20"},{"$f":"Input!E27","v":"Operating Expense"},{"$f":"MATCH(E78,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E27=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E27=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S27*$I78","v":0},{"$f":"Input!T27*$I78","v":0},{"$f":"Input!U27*$I78","v":0},{"$f":"Input!V27*$I78","v":0},{"$f":"Input!W27*$I78","v":0},{"$f":"Input!X27*$I78","v":0},{"$f":"Input!Y27*$I78","v":0},{"$f":"Input!Z27*$I78","v":0},{"$f":"Input!AA27*$I78","v":0},{"$f":"Input!AB27*$I78","v":0},{"$f":"Input!AC27*$I78","v":0},{"$f":"Input!AD27*$I78","v":0},{"$f":"Input!AE27*$I78","v":0},{"$f":"Input!AF27*$I78","v":0},{"$f":"Input!AG27*$I78","v":0},{"$f":"Input!AH27*$I78","v":0},{"$f":"Input!AI27*$I78","v":0},{"$f":"Input!AJ27*$I78","v":0},{"$f":"Input!AK27*$I78","v":0},{"$f":"Input!AL27*$I78","v":0},{"$f":"Input!AM27*$I78","v":0},{"$f":"Input!AN27*$I78","v":0},{"$f":"Input!AO27*$I78","v":0},{"$f":"Input!AP27*$I78","v":0},{"$f":"Input!AQ27*$I78","v":0},{"$f":"Input!AR27*$I78","v":0},{"$f":"Input!AS27*$I78","v":0},{"$f":"Input!AT27*$I78","v":0},{"$f":"Input!AU27*$I78","v":0},{"$f":"Input!AV27*$I78","v":0},{"$f":"Input!AW27*$I78","v":0},{"$f":"Input!AX27*$I78","v":0},{"$f":"Input!AY27*$I78","v":0},{"$f":"Input!AZ27*$I78","v":0},{"$f":"Input!BA27*$I78","v":0},{"$f":"Input!BB27*$I78","v":0},{"$f":"Input!BC27*$I78","v":0},{"$f":"Input!BD27*$I78","v":0},{"$f":"Input!BE27*$I78","v":0},{"$f":"Input!BF27*$I78","v":0},{"$f":"Input!BG27*$I78","v":0},{"$f":"Input!BH27*$I78","v":0},{"$f":"Input!BI27*$I78","v":0},{"$f":"Input!BJ27*$I78","v":0},{"$f":"Input!BK27*$I78","v":0},{"$f":"Input!BL27*$I78","v":0},{"$f":"Input!BM27*$I78","v":0},{"$f":"Input!BN27*$I78","v":0},{"$f":"Input!BO27*$I78","v":0},{"$f":"Input!BP27*$I78","v":0},{"$f":"Input!BQ27*$I78","v":0}]
[null,null,21,{"$f":"Input!D28","v":"item 21"},{"$f":"Input!E28","v":"Operating Expense"},{"$f":"MATCH(E79,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E28=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E28=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S28*$I79","v":0},{"$f":"Input!T28*$I79","v":0},{"$f":"Input!U28*$I79","v":0},{"$f":"Input!V28*$I79","v":0},{"$f":"Input!W28*$I79","v":0},{"$f":"Input!X28*$I79","v":0},{"$f":"Input!Y28*$I79","v":0},{"$f":"Input!Z28*$I79","v":0},{"$f":"Input!AA28*$I79","v":0},{"$f":"Input!AB28*$I79","v":0},{"$f":"Input!AC28*$I79","v":0},{"$f":"Input!AD28*$I79","v":0},{"$f":"Input!AE28*$I79","v":0},{"$f":"Input!AF28*$I79","v":0},{"$f":"Input!AG28*$I79","v":0},{"$f":"Input!AH28*$I79","v":0},{"$f":"Input!AI28*$I79","v":0},{"$f":"Input!AJ28*$I79","v":0},{"$f":"Input!AK28*$I79","v":0},{"$f":"Input!AL28*$I79","v":0},{"$f":"Input!AM28*$I79","v":0},{"$f":"Input!AN28*$I79","v":0},{"$f":"Input!AO28*$I79","v":0},{"$f":"Input!AP28*$I79","v":0},{"$f":"Input!AQ28*$I79","v":0},{"$f":"Input!AR28*$I79","v":0},{"$f":"Input!AS28*$I79","v":0},{"$f":"Input!AT28*$I79","v":0},{"$f":"Input!AU28*$I79","v":0},{"$f":"Input!AV28*$I79","v":0},{"$f":"Input!AW28*$I79","v":0},{"$f":"Input!AX28*$I79","v":0},{"$f":"Input!AY28*$I79","v":0},{"$f":"Input!AZ28*$I79","v":0},{"$f":"Input!BA28*$I79","v":0},{"$f":"Input!BB28*$I79","v":0},{"$f":"Input!BC28*$I79","v":0},{"$f":"Input!BD28*$I79","v":0},{"$f":"Input!BE28*$I79","v":0},{"$f":"Input!BF28*$I79","v":0},{"$f":"Input!BG28*$I79","v":0},{"$f":"Input!BH28*$I79","v":0},{"$f":"Input!BI28*$I79","v":0},{"$f":"Input!BJ28*$I79","v":0},{"$f":"Input!BK28*$I79","v":0},{"$f":"Input!BL28*$I79","v":0},{"$f":"Input!BM28*$I79","v":0},{"$f":"Input!BN28*$I79","v":0},{"$f":"Input!BO28*$I79","v":0},{"$f":"Input!BP28*$I79","v":0},{"$f":"Input!BQ28*$I79","v":0}]
[null,null,22,{"$f":"Input!D29","v":"item 22"},{"$f":"Input!E29","v":"Operating Expense"},{"$f":"MATCH(E80,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E29=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E29=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S29*$I80","v":0},{"$f":"Input!T29*$I80","v":0},{"$f":"Input!U29*$I80","v":0},{"$f":"Input!V29*$I80","v":0},{"$f":"Input!W29*$I80","v":0},{"$f":"Input!X29*$I80","v":0},{"$f":"Input!Y29*$I80","v":0},{"$f":"Input!Z29*$I80","v":0},{"$f":"Input!AA29*$I80","v":0},{"$f":"Input!AB29*$I80","v":0},{"$f":"Input!AC29*$I80","v":0},{"$f":"Input!AD29*$I80","v":0},{"$f":"Input!AE29*$I80","v":0},{"$f":"Input!AF29*$I80","v":0},{"$f":"Input!AG29*$I80","v":0},{"$f":"Input!AH29*$I80","v":0},{"$f":"Input!AI29*$I80","v":0},{"$f":"Input!AJ29*$I80","v":0},{"$f":"Input!AK29*$I80","v":0},{"$f":"Input!AL29*$I80","v":0},{"$f":"Input!AM29*$I80","v":0},{"$f":"Input!AN29*$I80","v":0},{"$f":"Input!AO29*$I80","v":0},{"$f":"Input!AP29*$I80","v":0},{"$f":"Input!AQ29*$I80","v":0},{"$f":"Input!AR29*$I80","v":0},{"$f":"Input!AS29*$I80","v":0},{"$f":"Input!AT29*$I80","v":0},{"$f":"Input!AU29*$I80","v":0},{"$f":"Input!AV29*$I80","v":0},{"$f":"Input!AW29*$I80","v":0},{"$f":"Input!AX29*$I80","v":0},{"$f":"Input!AY29*$I80","v":0},{"$f":"Input!AZ29*$I80","v":0},{"$f":"Input!BA29*$I80","v":0},{"$f":"Input!BB29*$I80","v":0},{"$f":"Input!BC29*$I80","v":0},{"$f":"Input!BD29*$I80","v":0},{"$f":"Input!BE29*$I80","v":0},{"$f":"Input!BF29*$I80","v":0},{"$f":"Input!BG29*$I80","v":0},{"$f":"Input!BH29*$I80","v":0},{"$f":"Input!BI29*$I80","v":0},{"$f":"Input!BJ29*$I80","v":0},{"$f":"Input!BK29*$I80","v":0},{"$f":"Input!BL29*$I80","v":0},{"$f":"Input!BM29*$I80","v":0},{"$f":"Input!BN29*$I80","v":0},{"$f":"Input!BO29*$I80","v":0},{"$f":"Input!BP29*$I80","v":0},{"$f":"Input!BQ29*$I80","v":0}]
[null,null,23,{"$f":"Input!D30","v":"item 23"},{"$f":"Input!E30","v":"Operating Expense"},{"$f":"MATCH(E81,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E30=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E30=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S30*$I81","v":0},{"$f":"Input!T30*$I81","v":0},{"$f":"Input!U30*$I81","v":0},{"$f":"Input!V30*$I81","v":0},{"$f":"Input!W30*$I81","v":0},{"$f":"Input!X30*$I81","v":0},{"$f":"Input!Y30*$I81","v":0},{"$f":"Input!Z30*$I81","v":0},{"$f":"Input!AA30*$I81","v":0},{"$f":"Input!AB30*$I81","v":0},{"$f":"Input!AC30*$I81","v":0},{"$f":"Input!AD30*$I81","v":0},{"$f":"Input!AE30*$I81","v":0},{"$f":"Input!AF30*$I81","v":0},{"$f":"Input!AG30*$I81","v":0},{"$f":"Input!AH30*$I81","v":0},{"$f":"Input!AI30*$I81","v":0},{"$f":"Input!AJ30*$I81","v":0},{"$f":"Input!AK30*$I81","v":0},{"$f":"Input!AL30*$I81","v":0},{"$f":"Input!AM30*$I81","v":0},{"$f":"Input!AN30*$I81","v":0},{"$f":"Input!AO30*$I81","v":0},{"$f":"Input!AP30*$I81","v":0},{"$f":"Input!AQ30*$I81","v":0},{"$f":"Input!AR30*$I81","v":0},{"$f":"Input!AS30*$I81","v":0},{"$f":"Input!AT30*$I81","v":0},{"$f":"Input!AU30*$I81","v":0},{"$f":"Input!AV30*$I81","v":0},{"$f":"Input!AW30*$I81","v":0},{"$f":"Input!AX30*$I81","v":0},{"$f":"Input!AY30*$I81","v":0},{"$f":"Input!AZ30*$I81","v":0},{"$f":"Input!BA30*$I81","v":0},{"$f":"Input!BB30*$I81","v":0},{"$f":"Input!BC30*$I81","v":0},{"$f":"Input!BD30*$I81","v":0},{"$f":"Input!BE30*$I81","v":0},{"$f":"Input!BF30*$I81","v":0},{"$f":"Input!BG30*$I81","v":0},{"$f":"Input!BH30*$I81","v":0},{"$f":"Input!BI30*$I81","v":0},{"$f":"Input!BJ30*$I81","v":0},{"$f":"Input!BK30*$I81","v":0},{"$f":"Input!BL30*$I81","v":0},{"$f":"Input!BM30*$I81","v":0},{"$f":"Input!BN30*$I81","v":0},{"$f":"Input!BO30*$I81","v":0},{"$f":"Input!BP30*$I81","v":0},{"$f":"Input!BQ30*$I81","v":0}]
[null,null,24,{"$f":"Input!D31","v":"item 24"},{"$f":"Input!E31","v":"Operating Expense"},{"$f":"MATCH(E82,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E31=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E31=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S31*$I82","v":0},{"$f":"Input!T31*$I82","v":0},{"$f":"Input!U31*$I82","v":0},{"$f":"Input!V31*$I82","v":0},{"$f":"Input!W31*$I82","v":0},{"$f":"Input!X31*$I82","v":0},{"$f":"Input!Y31*$I82","v":0},{"$f":"Input!Z31*$I82","v":0},{"$f":"Input!AA31*$I82","v":0},{"$f":"Input!AB31*$I82","v":0},{"$f":"Input!AC31*$I82","v":0},{"$f":"Input!AD31*$I82","v":0},{"$f":"Input!AE31*$I82","v":0},{"$f":"Input!AF31*$I82","v":0},{"$f":"Input!AG31*$I82","v":0},{"$f":"Input!AH31*$I82","v":0},{"$f":"Input!AI31*$I82","v":0},{"$f":"Input!AJ31*$I82","v":0},{"$f":"Input!AK31*$I82","v":0},{"$f":"Input!AL31*$I82","v":0},{"$f":"Input!AM31*$I82","v":0},{"$f":"Input!AN31*$I82","v":0},{"$f":"Input!AO31*$I82","v":0},{"$f":"Input!AP31*$I82","v":0},{"$f":"Input!AQ31*$I82","v":0},{"$f":"Input!AR31*$I82","v":0},{"$f":"Input!AS31*$I82","v":0},{"$f":"Input!AT31*$I82","v":0},{"$f":"Input!AU31*$I82","v":0},{"$f":"Input!AV31*$I82","v":0},{"$f":"Input!AW31*$I82","v":0},{"$f":"Input!AX31*$I82","v":0},{"$f":"Input!AY31*$I82","v":0},{"$f":"Input!AZ31*$I82","v":0},{"$f":"Input!BA31*$I82","v":0},{"$f":"Input!BB31*$I82","v":0},{"$f":"Input!BC31*$I82","v":0},{"$f":"Input!BD31*$I82","v":0},{"$f":"Input!BE31*$I82","v":0},{"$f":"Input!BF31*$I82","v":0},{"$f":"Input!BG31*$I82","v":0},{"$f":"Input!BH31*$I82","v":0},{"$f":"Input!BI31*$I82","v":0},{"$f":"Input!BJ31*$I82","v":0},{"$f":"Input!BK31*$I82","v":0},{"$f":"Input!BL31*$I82","v":0},{"$f":"Input!BM31*$I82","v":0},{"$f":"Input!BN31*$I82","v":0},{"$f":"Input!BO31*$I82","v":0},{"$f":"Input!BP31*$I82","v":0},{"$f":"Input!BQ31*$I82","v":0}]
[null,null,25,{"$f":"Input!D32","v":"item 25"},{"$f":"Input!E32","v":"Operating Expense"},{"$f":"MATCH(E83,lookups!$C$90:$C$95,0)","v":2},null,{"$f":"IF(Input!$E32=lookups!$C$90,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E32=lookups!$C$90,-1,1)","v":1},null,0,0,null,null,{"$f":"Input!S32*$I83","v":0},{"$f":"Input!T32*$I83","v":0},{"$f":"Input!U32*$I83","v":0},{"$f":"Input!V32*$I83","v":0},{"$f":"Input!W32*$I83","v":0},{"$f":"Input!X32*$I83","v":0},{"$f":"Input!Y32*$I83","v":0},{"$f":"Input!Z32*$I83","v":0},{"$f":"Input!AA32*$I83","v":0},{"$f":"Input!AB32*$I83","v":0},{"$f":"Input!AC32*$I83","v":0},{"$f":"Input!AD32*$I83","v":0},{"$f":"Input!AE32*$I83","v":0},{"$f":"Input!AF32*$I83","v":0},{"$f":"Input!AG32*$I83","v":0},{"$f":"Input!AH32*$I83","v":0},{"$f":"Input!AI32*$I83","v":0},{"$f":"Input!AJ32*$I83","v":0},{"$f":"Input!AK32*$I83","v":0},{"$f":"Input!AL32*$I83","v":0},{"$f":"Input!AM32*$I83","v":0},{"$f":"Input!AN32*$I83","v":0},{"$f":"Input!AO32*$I83","v":0},{"$f":"Input!AP32*$I83","v":0},{"$f":"Input!AQ32*$I83","v":0},{"$f":"Input!AR32*$I83","v":0},{"$f":"Input!AS32*$I83","v":0},{"$f":"Input!AT32*$I83","v":0},{"$f":"Input!AU32*$I83","v":0},{"$f":"Input!AV32*$I83","v":0},{"$f":"Input!AW32*$I83","v":0},{"$f":"Input!AX32*$I83","v":0},{"$f":"Input!AY32*$I83","v":0},{"$f":"Input!AZ32*$I83","v":0},{"$f":"Input!BA32*$I83","v":0},{"$f":"Input!BB32*$I83","v":0},{"$f":"Input!BC32*$I83","v":0},{"$f":"Input!BD32*$I83","v":0},{"$f":"Input!BE32*$I83","v":0},{"$f":"Input!BF32*$I83","v":0},{"$f":"Input!BG32*$I83","v":0},{"$f":"Input!BH32*$I83","v":0},{"$f":"Input!BI32*$I83","v":0},{"$f":"Input!BJ32*$I83","v":0},{"$f":"Input!BK32*$I83","v":0},{"$f":"Input!BL32*$I83","v":0},{"$f":"Input!BM32*$I83","v":0},{"$f":"Input!BN32*$I83","v":0},{"$f":"Input!BO32*$I83","v":0},{"$f":"Input!BP32*$I83","v":0},{"$f":"Input!BQ32*$I83","v":0}]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Cash Flow, Unescalated"},null,null,null,null,null,null,929620.55053562659,1000000,null,null,{"$f":"SUM(O59:O83)","v":0},{"$f":"SUM(P59:P83)","v":1000000},{"$f":"SUM(Q59:Q83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Escalation Factors",null,null,null,"Inflation","Base Year"]
[null,null,{"$f":"C87+1","v":1},{"$f":"INDEX(D$59:D$83,$C88,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C88,1)","v":"Capital"},4,null,{"$f":"Input!L8","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H88),(1+$H88)^(O$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(P$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(Q$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(R$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(S$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(T$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(U$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(V$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(W$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(X$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(Y$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(Z$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AA$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AB$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AC$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AD$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AE$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AF$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AG$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AH$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AI$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AJ$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AK$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AL$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AM$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AN$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AO$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AP$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AQ$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AR$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AS$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AT$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AU$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AV$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AW$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AX$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AY$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(AZ$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BA$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BB$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BC$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BD$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BE$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BF$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BG$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BH$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BI$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BJ$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BK$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BL$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H88),(1+$H88)^(BM$5-$I88),INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H88,lookups!$C$69:$C$80,0),MATCH($I88,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,{"$f":"C88+1","v":2},{"$f":"INDEX(D$59:D$83,$C89,1)","v":"item 2"},"Capital",4,null,{"$f":"Input!L9","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H89),(1+$H89)^(O$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(P$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(Q$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(R$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(S$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(T$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(U$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(V$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(W$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(X$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(Y$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(Z$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AA$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AB$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AC$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AD$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AE$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AF$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AG$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AH$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AI$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AJ$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AK$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AL$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AM$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AN$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AO$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AP$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AQ$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AR$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AS$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AT$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AU$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AV$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AW$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AX$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AY$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(AZ$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BA$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BB$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BC$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BD$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BE$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BF$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BG$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BH$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BI$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BJ$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BK$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BL$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H89),(1+$H89)^(BM$5-$I89),INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H89,lookups!$C$69:$C$80,0),MATCH($I89,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,3,"item 3","Capital",4,null,{"$f":"Input!L10","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H90),(1+$H90)^(O$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(P$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Q$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(R$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(S$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(T$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(U$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(V$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(W$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(X$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Y$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(Z$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AA$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AB$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AC$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AD$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AE$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AF$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AG$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AH$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AI$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AJ$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AK$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AL$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AM$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AN$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AO$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AP$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AQ$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AR$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AS$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AT$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AU$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AV$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AW$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AX$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AY$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(AZ$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BA$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BB$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BC$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BD$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BE$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BF$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BG$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BH$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BI$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BJ$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BK$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BL$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H90),(1+$H90)^(BM$5-$I90),INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H90,lookups!$C$69:$C$80,0),MATCH($I90,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,4,"item 4","Capital",4,null,{"$f":"Input!L11","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H91),(1+$H91)^(O$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(P$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Q$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(R$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(S$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(T$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(U$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(V$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(W$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(X$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Y$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(Z$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AA$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AB$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AC$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AD$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AE$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AF$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AG$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AH$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AI$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AJ$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AK$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AL$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AM$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AN$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AO$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AP$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AQ$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AR$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AS$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AT$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AU$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AV$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AW$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AX$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AY$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(AZ$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BA$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BB$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BC$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BD$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BE$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BF$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BG$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BH$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BI$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BJ$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BK$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BL$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H91),(1+$H91)^(BM$5-$I91),INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H91,lookups!$C$69:$C$80,0),MATCH($I91,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,5,"item 5","Capital",4,null,{"$f":"Input!L12","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H92),(1+$H92)^(O$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(P$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Q$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(R$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(S$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(T$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(U$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(V$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(W$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(X$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Y$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(Z$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AA$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AB$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AC$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AD$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AE$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AF$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AG$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AH$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AI$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AJ$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AK$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AL$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AM$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AN$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AO$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AP$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AQ$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AR$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AS$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AT$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AU$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AV$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AW$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AX$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AY$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(AZ$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BA$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BB$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BC$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BD$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BE$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BF$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BG$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BH$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BI$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BJ$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BK$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BL$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H92),(1+$H92)^(BM$5-$I92),INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H92,lookups!$C$69:$C$80,0),MATCH($I92,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,6,"item 6","Capital",4,null,{"$f":"Input!L13","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H93),(1+$H93)^(O$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(P$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Q$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(R$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(S$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(T$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(U$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(V$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(W$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(X$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Y$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(Z$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AA$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AB$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AC$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AD$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AE$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AF$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AG$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AH$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AI$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AJ$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AK$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AL$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AM$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AN$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AO$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AP$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AQ$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AR$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AS$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AT$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AU$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AV$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AW$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AX$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AY$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(AZ$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BA$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BB$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BC$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BD$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BE$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BF$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BG$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BH$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BI$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BJ$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BK$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BL$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H93),(1+$H93)^(BM$5-$I93),INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H93,lookups!$C$69:$C$80,0),MATCH($I93,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,7,"item 7","Capital",4,null,{"$f":"Input!L14","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H94),(1+$H94)^(O$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(P$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Q$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(R$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(S$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(T$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(U$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(V$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(W$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(X$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Y$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(Z$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AA$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AB$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AC$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AD$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AE$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AF$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AG$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AH$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AI$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AJ$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AK$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AL$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AM$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AN$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AO$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AP$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AQ$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AR$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AS$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AT$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AU$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AV$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AW$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AX$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AY$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(AZ$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BA$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BB$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BC$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BD$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BE$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BF$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BG$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BH$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BI$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BJ$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BK$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BL$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H94),(1+$H94)^(BM$5-$I94),INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H94,lookups!$C$69:$C$80,0),MATCH($I94,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,8,"item 8","Capital",4,null,{"$f":"Input!L15","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),(1+$H95)^(O$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(P$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Q$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(R$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(S$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(T$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(U$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(V$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(W$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(X$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Y$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Z$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AA$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AB$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AC$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AD$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AE$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AF$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AG$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AH$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AI$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AJ$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AK$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AL$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AM$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AN$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AO$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AP$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AQ$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AR$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AS$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AT$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AU$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AV$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AW$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AX$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AY$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AZ$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BA$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BB$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BC$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BD$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BE$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BF$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BG$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BH$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BI$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BJ$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BK$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BL$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BM$5-$I95),INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H95,lookups!$C$69:$C$80,0),MATCH($I95,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,9,"item 9","Capital",4,null,{"$f":"Input!L16","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H96),(1+$H96)^(O$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(P$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Q$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(R$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(S$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(T$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(U$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(V$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(W$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(X$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Y$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(Z$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AA$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AB$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AC$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AD$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AE$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AF$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AG$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AH$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AI$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AJ$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AK$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AL$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AM$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AN$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AO$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AP$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AQ$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AR$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AS$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AT$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AU$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AV$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AW$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AX$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AY$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(AZ$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BA$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BB$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BC$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BD$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BE$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BF$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BG$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BH$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BI$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BJ$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BK$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BL$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H96),(1+$H96)^(BM$5-$I96),INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H96,lookups!$C$69:$C$80,0),MATCH($I96,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,10,"item 10","Capital",4,null,{"$f":"Input!L17","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H97),(1+$H97)^(O$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(P$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Q$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(R$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(S$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(T$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(U$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(V$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(W$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(X$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Y$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(Z$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AA$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AB$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AC$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AD$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AE$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AF$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AG$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AH$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AI$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AJ$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AK$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AL$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AM$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AN$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AO$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AP$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AQ$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AR$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AS$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AT$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AU$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AV$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AW$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AX$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AY$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(AZ$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BA$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BB$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BC$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BD$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BE$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BF$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BG$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BH$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BI$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BJ$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BK$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BL$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H97),(1+$H97)^(BM$5-$I97),INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H97,lookups!$C$69:$C$80,0),MATCH($I97,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Input!L18","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H98),(1+$H98)^(O$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(P$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Q$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(R$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(S$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(T$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(U$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(V$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(W$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(X$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Y$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(Z$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AA$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AB$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AC$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AD$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AE$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AF$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AG$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AH$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AI$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AJ$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AK$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AL$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AM$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AN$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AO$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AP$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AQ$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AR$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AS$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AT$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AU$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AV$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AW$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AX$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AY$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(AZ$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BA$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BB$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BC$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BD$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BE$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BF$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BG$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BH$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BI$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BJ$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BK$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BL$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H98),(1+$H98)^(BM$5-$I98),INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H98,lookups!$C$69:$C$80,0),MATCH($I98,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Input!L19","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H99),(1+$H99)^(O$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(P$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Q$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(R$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(S$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(T$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(U$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(V$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(W$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(X$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Y$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(Z$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AA$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AB$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AC$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AD$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AE$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AF$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AG$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AH$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AI$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AJ$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AK$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AL$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AM$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AN$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AO$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AP$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AQ$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AR$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AS$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AT$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AU$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AV$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AW$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AX$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AY$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(AZ$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BA$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BB$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BC$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BD$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BE$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BF$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BG$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BH$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BI$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BJ$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BK$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BL$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H99),(1+$H99)^(BM$5-$I99),INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H99,lookups!$C$69:$C$80,0),MATCH($I99,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Input!L20","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H100),(1+$H100)^(O$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(P$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Q$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(R$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(S$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(T$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(U$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(V$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(W$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(X$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Y$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(Z$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AA$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AB$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AC$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AD$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AE$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AF$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AG$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AH$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AI$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AJ$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AK$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AL$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AM$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AN$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AO$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AP$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AQ$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AR$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AS$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AT$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AU$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AV$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AW$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AX$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AY$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(AZ$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BA$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BB$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BC$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BD$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BE$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BF$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BG$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BH$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BI$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BJ$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BK$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BL$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H100),(1+$H100)^(BM$5-$I100),INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H100,lookups!$C$69:$C$80,0),MATCH($I100,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Input!L21","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H101),(1+$H101)^(O$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(P$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Q$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(R$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(S$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(T$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(U$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(V$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(W$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(X$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Y$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(Z$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AA$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AB$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AC$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AD$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AE$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AF$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AG$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AH$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AI$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AJ$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AK$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AL$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AM$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AN$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AO$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AP$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AQ$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AR$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AS$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AT$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AU$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AV$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AW$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AX$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AY$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(AZ$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BA$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BB$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BC$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BD$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BE$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BF$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BG$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BH$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BI$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BJ$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BK$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BL$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H101),(1+$H101)^(BM$5-$I101),INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H101,lookups!$C$69:$C$80,0),MATCH($I101,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Input!L22","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H102),(1+$H102)^(O$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(P$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Q$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(R$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(S$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(T$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(U$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(V$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(W$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(X$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Y$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(Z$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AA$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AB$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AC$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AD$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AE$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AF$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AG$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AH$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AI$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AJ$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AK$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AL$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AM$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AN$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AO$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AP$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AQ$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AR$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AS$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AT$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AU$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AV$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AW$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AX$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AY$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(AZ$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BA$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BB$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BC$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BD$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BE$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BF$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BG$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BH$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BI$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BJ$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BK$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BL$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H102),(1+$H102)^(BM$5-$I102),INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H102,lookups!$C$69:$C$80,0),MATCH($I102,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Input!L23","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H103),(1+$H103)^(O$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(P$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Q$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(R$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(S$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(T$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(U$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(V$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(W$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(X$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Y$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(Z$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AA$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AB$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AC$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AD$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AE$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AF$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AG$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AH$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AI$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AJ$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AK$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AL$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AM$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AN$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AO$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AP$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AQ$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AR$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AS$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AT$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AU$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AV$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AW$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AX$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AY$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(AZ$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BA$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BB$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BC$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BD$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BE$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BF$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BG$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BH$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BI$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BJ$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BK$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BL$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H103),(1+$H103)^(BM$5-$I103),INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H103,lookups!$C$69:$C$80,0),MATCH($I103,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Input!L24","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H104),(1+$H104)^(O$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(P$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Q$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(R$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(S$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(T$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(U$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(V$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(W$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(X$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Y$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(Z$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AA$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AB$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AC$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AD$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AE$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AF$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AG$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AH$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AI$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AJ$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AK$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AL$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AM$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AN$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AO$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AP$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AQ$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AR$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AS$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AT$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AU$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AV$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AW$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AX$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AY$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(AZ$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BA$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BB$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BC$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BD$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BE$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BF$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BG$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BH$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BI$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BJ$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BK$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BL$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H104),(1+$H104)^(BM$5-$I104),INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H104,lookups!$C$69:$C$80,0),MATCH($I104,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Input!L25","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H105),(1+$H105)^(O$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(P$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Q$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(R$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(S$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(T$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(U$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(V$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(W$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(X$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Y$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(Z$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AA$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AB$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AC$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AD$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AE$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AF$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AG$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AH$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AI$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AJ$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AK$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AL$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AM$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AN$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AO$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AP$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AQ$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AR$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AS$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AT$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AU$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AV$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AW$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AX$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AY$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(AZ$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BA$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BB$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BC$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BD$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BE$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BF$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BG$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BH$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BI$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BJ$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BK$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BL$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H105),(1+$H105)^(BM$5-$I105),INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H105,lookups!$C$69:$C$80,0),MATCH($I105,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Input!L26","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H106),(1+$H106)^(O$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(P$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Q$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(R$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(S$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(T$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(U$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(V$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(W$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(X$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Y$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(Z$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AA$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AB$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AC$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AD$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AE$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AF$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AG$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AH$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AI$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AJ$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AK$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AL$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AM$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AN$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AO$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AP$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AQ$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AR$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AS$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AT$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AU$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AV$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AW$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AX$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AY$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(AZ$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BA$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BB$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BC$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BD$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BE$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BF$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BG$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BH$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BI$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BJ$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BK$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BL$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H106),(1+$H106)^(BM$5-$I106),INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H106,lookups!$C$69:$C$80,0),MATCH($I106,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Input!L27","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H107),(1+$H107)^(O$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(P$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Q$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(R$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(S$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(T$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(U$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(V$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(W$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(X$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Y$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(Z$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AA$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AB$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AC$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AD$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AE$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AF$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AG$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AH$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AI$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AJ$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AK$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AL$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AM$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AN$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AO$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AP$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AQ$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AR$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AS$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AT$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AU$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AV$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AW$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AX$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AY$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(AZ$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BA$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BB$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BC$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BD$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BE$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BF$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BG$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BH$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BI$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BJ$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BK$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BL$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H107),(1+$H107)^(BM$5-$I107),INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H107,lookups!$C$69:$C$80,0),MATCH($I107,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Input!L28","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H108),(1+$H108)^(O$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(P$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Q$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(R$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(S$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(T$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(U$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(V$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(W$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(X$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Y$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(Z$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AA$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AB$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AC$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AD$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AE$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AF$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AG$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AH$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AI$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AJ$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AK$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AL$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AM$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AN$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AO$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AP$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AQ$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AR$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AS$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AT$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AU$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AV$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AW$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AX$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AY$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(AZ$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BA$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BB$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BC$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BD$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BE$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BF$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BG$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BH$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BI$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BJ$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BK$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BL$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H108),(1+$H108)^(BM$5-$I108),INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H108,lookups!$C$69:$C$80,0),MATCH($I108,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Input!L29","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H109),(1+$H109)^(O$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(P$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(Q$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(R$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(S$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(T$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(U$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(V$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(W$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(X$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(Y$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(Z$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AA$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AB$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AC$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AD$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AE$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AF$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AG$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AH$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AI$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AJ$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AK$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AL$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AM$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AN$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AO$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AP$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AQ$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AR$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AS$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AT$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AU$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AV$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AW$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AX$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AY$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(AZ$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BA$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BB$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BC$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BD$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BE$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BF$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BG$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BH$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BI$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BJ$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BK$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BL$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H109),(1+$H109)^(BM$5-$I109),INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H109,lookups!$C$69:$C$80,0),MATCH($I109,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Input!L30","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H110),(1+$H110)^(O$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(P$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(Q$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(R$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(S$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(T$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(U$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(V$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(W$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(X$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(Y$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(Z$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AA$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AB$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AC$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AD$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AE$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AF$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AG$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AH$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AI$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AJ$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AK$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AL$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AM$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AN$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AO$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AP$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AQ$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AR$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AS$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AT$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AU$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AV$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AW$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AX$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AY$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(AZ$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BA$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BB$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BC$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BD$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BE$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BF$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BG$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BH$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BI$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BJ$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BK$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BL$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H110),(1+$H110)^(BM$5-$I110),INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H110,lookups!$C$69:$C$80,0),MATCH($I110,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Input!L31","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H111),(1+$H111)^(O$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(P$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(Q$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(R$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(S$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(T$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(U$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(V$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(W$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(X$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(Y$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(Z$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AA$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AB$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AC$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AD$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AE$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AF$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AG$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AH$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AI$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AJ$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AK$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AL$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AM$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AN$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AO$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AP$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AQ$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AR$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AS$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AT$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AU$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AV$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AW$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AX$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AY$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(AZ$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BA$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BB$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BC$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BD$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BE$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BF$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BG$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BH$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BI$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BJ$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BK$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BL$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H111),(1+$H111)^(BM$5-$I111),INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H111,lookups!$C$69:$C$80,0),MATCH($I111,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Input!L32","v":0},{"$f":"Assumptions!$D$13","v":2017},null,null,null,null,null,{"$f":"IF(ISNUMBER($H112),(1+$H112)^(O$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(O$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(P$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(P$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(Q$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(Q$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(R$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(R$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(S$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(S$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(T$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(T$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(U$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(U$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(V$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(V$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(W$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(W$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(X$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(X$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(Y$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(Y$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(Z$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(Z$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AA$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AB$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AC$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AD$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AE$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AF$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AG$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AH$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AI$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AJ$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AK$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AL$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AM$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AN$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AN$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AO$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AO$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AP$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AP$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AQ$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AQ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AR$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AR$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AS$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AS$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AT$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AT$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AU$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AU$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AV$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AV$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AW$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AW$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AX$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AX$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AY$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AY$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(AZ$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(AZ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BA$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BA$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BB$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BB$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BC$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BC$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BD$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BD$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BE$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BE$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BF$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BF$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BG$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BG$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BH$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BH$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BI$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BI$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BJ$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BJ$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BK$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BK$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BL$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BL$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1},{"$f":"IF(ISNUMBER($H112),(1+$H112)^(BM$5-$I112),INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH(BM$5,lookups!$F$68:$BU$68,0))/INDEX(lookups!$F$69:$BU$80,MATCH($H112,lookups!$C$69:$C$80,0),MATCH($I112,lookups!$F$68:$BU$68,0)))","v":1}]
[null,null,null,{"$f":"\"Total \"&D87","v":"Total Escalation Factors"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O88:O112)","v":25},{"$f":"SUM(P88:P112)","v":25},{"$f":"SUM(Q88:Q112)","v":25},{"$f":"SUM(R88:R112)","v":25},{"$f":"SUM(S88:S112)","v":25},{"$f":"SUM(T88:T112)","v":25},{"$f":"SUM(U88:U112)","v":25},{"$f":"SUM(V88:V112)","v":25},{"$f":"SUM(W88:W112)","v":25},{"$f":"SUM(X88:X112)","v":25},{"$f":"SUM(Y88:Y112)","v":25},{"$f":"SUM(Z88:Z112)","v":25},{"$f":"SUM(AA88:AA112)","v":25},{"$f":"SUM(AB88:AB112)","v":25},{"$f":"SUM(AC88:AC112)","v":25},{"$f":"SUM(AD88:AD112)","v":25},{"$f":"SUM(AE88:AE112)","v":25},{"$f":"SUM(AF88:AF112)","v":25},{"$f":"SUM(AG88:AG112)","v":25},{"$f":"SUM(AH88:AH112)","v":25},{"$f":"SUM(AI88:AI112)","v":25},{"$f":"SUM(AJ88:AJ112)","v":25},{"$f":"SUM(AK88:AK112)","v":25},{"$f":"SUM(AL88:AL112)","v":25},{"$f":"SUM(AM88:AM112)","v":25},{"$f":"SUM(AN88:AN112)","v":25},{"$f":"SUM(AO88:AO112)","v":25},{"$f":"SUM(AP88:AP112)","v":25},{"$f":"SUM(AQ88:AQ112)","v":25},{"$f":"SUM(AR88:AR112)","v":25},{"$f":"SUM(AS88:AS112)","v":25},{"$f":"SUM(AT88:AT112)","v":25},{"$f":"SUM(AU88:AU112)","v":25},{"$f":"SUM(AV88:AV112)","v":25},{"$f":"SUM(AW88:AW112)","v":25},{"$f":"SUM(AX88:AX112)","v":25},{"$f":"SUM(AY88:AY112)","v":25},{"$f":"SUM(AZ88:AZ112)","v":25},{"$f":"SUM(BA88:BA112)","v":25},{"$f":"SUM(BB88:BB112)","v":25},{"$f":"SUM(BC88:BC112)","v":25},{"$f":"SUM(BD88:BD112)","v":25},{"$f":"SUM(BE88:BE112)","v":25},{"$f":"SUM(BF88:BF112)","v":25},{"$f":"SUM(BG88:BG112)","v":25},{"$f":"SUM(BH88:BH112)","v":25},{"$f":"SUM(BI88:BI112)","v":25},{"$f":"SUM(BJ88:BJ112)","v":25},{"$f":"SUM(BK88:BK112)","v":25},{"$f":"SUM(BL88:BL112)","v":25},{"$f":"SUM(BM88:BM112)","v":25}]
[]
[]
[null,null,null,"Cash Flow, Escalated"]
[null,null,{"$f":"C116+1","v":1},{"$f":"INDEX(D$59:D$83,$C117,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C117,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O117:BM117,$O$7:$BM$7)","v":929620.55053562659},{"$f":"SUM(O117:BM117)","v":1000000},null,null,{"$f":"O59*O88","v":0},{"$f":"P59*P88","v":1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C117+1","v":2},{"$f":"INDEX(D$59:D$83,$C118,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O118:BM118,$O$7:$BM$7)","v":0},{"$f":"SUM(O118:BM118)","v":0},null,null,{"$f":"O60*O89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O61*O90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O62*O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O63*O92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O64*O93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O65*O94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O66*O95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O67*O96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O68*O97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O69*O98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O70*O99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O71*O100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O72*O101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O73*O102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O74*O103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O75*O104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O76*O105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O77*O106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O78*O107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O79*O108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O80*O109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O81*O110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O82*O111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O83*O112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D116","v":"Total Cash Flow, Escalated"},null,null,null,null,null,null,929620.55053562659,1000000,null,null,{"$f":"SUM(O117:O141)","v":0},{"$f":"SUM(P117:P141)","v":1000000},{"$f":"SUM(Q117:Q141)","v":0},{"$f":"SUM(R117:R141)","v":0},{"$f":"SUM(S117:S141)","v":0},{"$f":"SUM(T117:T141)","v":0},{"$f":"SUM(U117:U141)","v":0},{"$f":"SUM(V117:V141)","v":0},{"$f":"SUM(W117:W141)","v":0},{"$f":"SUM(X117:X141)","v":0},{"$f":"SUM(Y117:Y141)","v":0},{"$f":"SUM(Z117:Z141)","v":0},{"$f":"SUM(AA117:AA141)","v":0},{"$f":"SUM(AB117:AB141)","v":0},{"$f":"SUM(AC117:AC141)","v":0},{"$f":"SUM(AD117:AD141)","v":0},{"$f":"SUM(AE117:AE141)","v":0},{"$f":"SUM(AF117:AF141)","v":0},{"$f":"SUM(AG117:AG141)","v":0},{"$f":"SUM(AH117:AH141)","v":0},{"$f":"SUM(AI117:AI141)","v":0},{"$f":"SUM(AJ117:AJ141)","v":0},{"$f":"SUM(AK117:AK141)","v":0},{"$f":"SUM(AL117:AL141)","v":0},{"$f":"SUM(AM117:AM141)","v":0},{"$f":"SUM(AN117:AN141)","v":0},{"$f":"SUM(AO117:AO141)","v":0},{"$f":"SUM(AP117:AP141)","v":0},{"$f":"SUM(AQ117:AQ141)","v":0},{"$f":"SUM(AR117:AR141)","v":0},{"$f":"SUM(AS117:AS141)","v":0},{"$f":"SUM(AT117:AT141)","v":0},{"$f":"SUM(AU117:AU141)","v":0},{"$f":"SUM(AV117:AV141)","v":0},{"$f":"SUM(AW117:AW141)","v":0},{"$f":"SUM(AX117:AX141)","v":0},{"$f":"SUM(AY117:AY141)","v":0},{"$f":"SUM(AZ117:AZ141)","v":0},{"$f":"SUM(BA117:BA141)","v":0},{"$f":"SUM(BB117:BB141)","v":0},{"$f":"SUM(BC117:BC141)","v":0},{"$f":"SUM(BD117:BD141)","v":0},{"$f":"SUM(BE117:BE141)","v":0},{"$f":"SUM(BF117:BF141)","v":0},{"$f":"SUM(BG117:BG141)","v":0},{"$f":"SUM(BH117:BH141)","v":0},{"$f":"SUM(BI117:BI141)","v":0},{"$f":"SUM(BJ117:BJ141)","v":0},{"$f":"SUM(BK117:BK141)","v":0},{"$f":"SUM(BL117:BL141)","v":0},{"$f":"SUM(BM117:BM141)","v":0}]
[]
[null,null,null,"OPERATING EXPENSES / (SAVINGS)"]
[]
[null,null,null,"Operating Expenses / (Savings)"]
[null,null,{"$f":"C146+1","v":1},{"$f":"INDEX(D$59:D$83,$C147,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C147,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O147:BM147,$O$7:$BM$7)","v":0},{"$f":"SUM(O147:BM147)","v":0},null,null,{"$f":"O117*($F147<=2)","v":0},{"$f":"P117*($F147<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C147+1","v":2},{"$f":"INDEX(D$59:D$83,$C148,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O148:BM148,$O$7:$BM$7)","v":0},{"$f":"SUM(O148:BM148)","v":0},null,null,{"$f":"O118*($F148<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O119*($F149<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O120*($F150<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O121*($F151<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O122*($F152<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O123*($F153<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O124*($F154<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O125*($F155<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O126*($F156<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O127*($F157<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O128*($F158<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O129*($F159<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O130*($F160<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O131*($F161<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O132*($F162<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O133*($F163<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O134*($F164<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O135*($F165<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O136*($F166<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O137*($F167<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O138*($F168<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O139*($F169<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O140*($F170<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O141*($F171<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D146","v":"Total Operating Expenses / (Savings)"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O147:O171)","v":0},{"$f":"SUM(P147:P171)","v":0},{"$f":"SUM(Q147:Q171)","v":0},{"$f":"SUM(R147:R171)","v":0},{"$f":"SUM(S147:S171)","v":0},{"$f":"SUM(T147:T171)","v":0},{"$f":"SUM(U147:U171)","v":0},{"$f":"SUM(V147:V171)","v":0},{"$f":"SUM(W147:W171)","v":0},{"$f":"SUM(X147:X171)","v":0},{"$f":"SUM(Y147:Y171)","v":0},{"$f":"SUM(Z147:Z171)","v":0},{"$f":"SUM(AA147:AA171)","v":0},{"$f":"SUM(AB147:AB171)","v":0},{"$f":"SUM(AC147:AC171)","v":0},{"$f":"SUM(AD147:AD171)","v":0},{"$f":"SUM(AE147:AE171)","v":0},{"$f":"SUM(AF147:AF171)","v":0},{"$f":"SUM(AG147:AG171)","v":0},{"$f":"SUM(AH147:AH171)","v":0},{"$f":"SUM(AI147:AI171)","v":0},{"$f":"SUM(AJ147:AJ171)","v":0},{"$f":"SUM(AK147:AK171)","v":0},{"$f":"SUM(AL147:AL171)","v":0},{"$f":"SUM(AM147:AM171)","v":0},{"$f":"SUM(AN147:AN171)","v":0},{"$f":"SUM(AO147:AO171)","v":0},{"$f":"SUM(AP147:AP171)","v":0},{"$f":"SUM(AQ147:AQ171)","v":0},{"$f":"SUM(AR147:AR171)","v":0},{"$f":"SUM(AS147:AS171)","v":0},{"$f":"SUM(AT147:AT171)","v":0},{"$f":"SUM(AU147:AU171)","v":0},{"$f":"SUM(AV147:AV171)","v":0},{"$f":"SUM(AW147:AW171)","v":0},{"$f":"SUM(AX147:AX171)","v":0},{"$f":"SUM(AY147:AY171)","v":0},{"$f":"SUM(AZ147:AZ171)","v":0},{"$f":"SUM(BA147:BA171)","v":0},{"$f":"SUM(BB147:BB171)","v":0},{"$f":"SUM(BC147:BC171)","v":0},{"$f":"SUM(BD147:BD171)","v":0},{"$f":"SUM(BE147:BE171)","v":0},{"$f":"SUM(BF147:BF171)","v":0},{"$f":"SUM(BG147:BG171)","v":0},{"$f":"SUM(BH147:BH171)","v":0},{"$f":"SUM(BI147:BI171)","v":0},{"$f":"SUM(BJ147:BJ171)","v":0},{"$f":"SUM(BK147:BK171)","v":0},{"$f":"SUM(BL147:BL171)","v":0},{"$f":"SUM(BM147:BM171)","v":0}]
[]
[]
[null,null,null,"BOOK RATE BASE CALCULATIONS"]
[]
[null,null,null,"Book Capital Placed in Service",null,null,null,"Book Life","COD","AFUDC"]
[null,null,{"$f":"C177+1","v":1},{"$f":"INDEX(D$59:D$83,$C178,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C178,1)","v":"Capital"},4,null,{"$f":"Input!J8","v":10},{"$f":"Input!G8","v":"2018-01-01"},{"$f":"L996","v":0},{"$f":"SUMPRODUCT(O178:BM178,$O$7:$BM$7)","v":929620.55053562659},{"$f":"SUM(O178:BM178)","v":1000000},null,null,{"$f":"(SUM($N117:O117)-SUM($N178:N178)+$J178)*IF($F178>=5,O$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:P117)-SUM($N178:O178)+$J178)*IF($F178>=5,P$5>=YEAR($I178),1)*($F178>=3)","v":1000000},{"$f":"(SUM($N117:Q117)-SUM($N178:P178)+$J178)*IF($F178>=5,Q$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:R117)-SUM($N178:Q178)+$J178)*IF($F178>=5,R$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:S117)-SUM($N178:R178)+$J178)*IF($F178>=5,S$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:T117)-SUM($N178:S178)+$J178)*IF($F178>=5,T$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:U117)-SUM($N178:T178)+$J178)*IF($F178>=5,U$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:V117)-SUM($N178:U178)+$J178)*IF($F178>=5,V$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:W117)-SUM($N178:V178)+$J178)*IF($F178>=5,W$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:X117)-SUM($N178:W178)+$J178)*IF($F178>=5,X$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Y117)-SUM($N178:X178)+$J178)*IF($F178>=5,Y$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:Z117)-SUM($N178:Y178)+$J178)*IF($F178>=5,Z$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AA117)-SUM($N178:Z178)+$J178)*IF($F178>=5,AA$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AB117)-SUM($N178:AA178)+$J178)*IF($F178>=5,AB$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AC117)-SUM($N178:AB178)+$J178)*IF($F178>=5,AC$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AD117)-SUM($N178:AC178)+$J178)*IF($F178>=5,AD$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AE117)-SUM($N178:AD178)+$J178)*IF($F178>=5,AE$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AF117)-SUM($N178:AE178)+$J178)*IF($F178>=5,AF$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AG117)-SUM($N178:AF178)+$J178)*IF($F178>=5,AG$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AH117)-SUM($N178:AG178)+$J178)*IF($F178>=5,AH$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AI117)-SUM($N178:AH178)+$J178)*IF($F178>=5,AI$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AJ117)-SUM($N178:AI178)+$J178)*IF($F178>=5,AJ$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AK117)-SUM($N178:AJ178)+$J178)*IF($F178>=5,AK$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AL117)-SUM($N178:AK178)+$J178)*IF($F178>=5,AL$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AM117)-SUM($N178:AL178)+$J178)*IF($F178>=5,AM$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AN117)-SUM($N178:AM178)+$J178)*IF($F178>=5,AN$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AO117)-SUM($N178:AN178)+$J178)*IF($F178>=5,AO$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AP117)-SUM($N178:AO178)+$J178)*IF($F178>=5,AP$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AQ117)-SUM($N178:AP178)+$J178)*IF($F178>=5,AQ$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AR117)-SUM($N178:AQ178)+$J178)*IF($F178>=5,AR$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AS117)-SUM($N178:AR178)+$J178)*IF($F178>=5,AS$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AT117)-SUM($N178:AS178)+$J178)*IF($F178>=5,AT$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AU117)-SUM($N178:AT178)+$J178)*IF($F178>=5,AU$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AV117)-SUM($N178:AU178)+$J178)*IF($F178>=5,AV$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AW117)-SUM($N178:AV178)+$J178)*IF($F178>=5,AW$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AX117)-SUM($N178:AW178)+$J178)*IF($F178>=5,AX$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AY117)-SUM($N178:AX178)+$J178)*IF($F178>=5,AY$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:AZ117)-SUM($N178:AY178)+$J178)*IF($F178>=5,AZ$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BA117)-SUM($N178:AZ178)+$J178)*IF($F178>=5,BA$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BB117)-SUM($N178:BA178)+$J178)*IF($F178>=5,BB$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BC117)-SUM($N178:BB178)+$J178)*IF($F178>=5,BC$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BD117)-SUM($N178:BC178)+$J178)*IF($F178>=5,BD$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BE117)-SUM($N178:BD178)+$J178)*IF($F178>=5,BE$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BF117)-SUM($N178:BE178)+$J178)*IF($F178>=5,BF$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BG117)-SUM($N178:BF178)+$J178)*IF($F178>=5,BG$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BH117)-SUM($N178:BG178)+$J178)*IF($F178>=5,BH$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BI117)-SUM($N178:BH178)+$J178)*IF($F178>=5,BI$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BJ117)-SUM($N178:BI178)+$J178)*IF($F178>=5,BJ$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BK117)-SUM($N178:BJ178)+$J178)*IF($F178>=5,BK$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BL117)-SUM($N178:BK178)+$J178)*IF($F178>=5,BL$5>=YEAR($I178),1)*($F178>=3)","v":0},{"$f":"(SUM($N117:BM117)-SUM($N178:BL178)+$J178)*IF($F178>=5,BM$5>=YEAR($I178),1)*($F178>=3)","v":0}]
[null,null,{"$f":"C178+1","v":2},{"$f":"INDEX(D$59:D$83,$C179,1)","v":"item 2"},"Capital",4,null,{"$f":"Input!J9","v":10},{"$f":"Input!G9","v":"2019-01-01"},0,{"$f":"SUMPRODUCT(O179:BM179,$O$7:$BM$7)","v":0},{"$f":"SUM(O179:BM179)","v":0},null,null,{"$f":"(SUM($N118:O118)-SUM($N179:N179)+$J179)*IF($F179>=5,O$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:P118)-SUM($N179:O179)+$J179)*IF($F179>=5,P$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Q118)-SUM($N179:P179)+$J179)*IF($F179>=5,Q$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:R118)-SUM($N179:Q179)+$J179)*IF($F179>=5,R$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:S118)-SUM($N179:R179)+$J179)*IF($F179>=5,S$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:T118)-SUM($N179:S179)+$J179)*IF($F179>=5,T$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:U118)-SUM($N179:T179)+$J179)*IF($F179>=5,U$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:V118)-SUM($N179:U179)+$J179)*IF($F179>=5,V$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:W118)-SUM($N179:V179)+$J179)*IF($F179>=5,W$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:X118)-SUM($N179:W179)+$J179)*IF($F179>=5,X$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Y118)-SUM($N179:X179)+$J179)*IF($F179>=5,Y$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:Z118)-SUM($N179:Y179)+$J179)*IF($F179>=5,Z$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AA118)-SUM($N179:Z179)+$J179)*IF($F179>=5,AA$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AB118)-SUM($N179:AA179)+$J179)*IF($F179>=5,AB$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AC118)-SUM($N179:AB179)+$J179)*IF($F179>=5,AC$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AD118)-SUM($N179:AC179)+$J179)*IF($F179>=5,AD$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AE118)-SUM($N179:AD179)+$J179)*IF($F179>=5,AE$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AF118)-SUM($N179:AE179)+$J179)*IF($F179>=5,AF$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AG118)-SUM($N179:AF179)+$J179)*IF($F179>=5,AG$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AH118)-SUM($N179:AG179)+$J179)*IF($F179>=5,AH$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AI118)-SUM($N179:AH179)+$J179)*IF($F179>=5,AI$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AJ118)-SUM($N179:AI179)+$J179)*IF($F179>=5,AJ$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AK118)-SUM($N179:AJ179)+$J179)*IF($F179>=5,AK$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AL118)-SUM($N179:AK179)+$J179)*IF($F179>=5,AL$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AM118)-SUM($N179:AL179)+$J179)*IF($F179>=5,AM$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AN118)-SUM($N179:AM179)+$J179)*IF($F179>=5,AN$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AO118)-SUM($N179:AN179)+$J179)*IF($F179>=5,AO$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AP118)-SUM($N179:AO179)+$J179)*IF($F179>=5,AP$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AQ118)-SUM($N179:AP179)+$J179)*IF($F179>=5,AQ$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AR118)-SUM($N179:AQ179)+$J179)*IF($F179>=5,AR$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AS118)-SUM($N179:AR179)+$J179)*IF($F179>=5,AS$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AT118)-SUM($N179:AS179)+$J179)*IF($F179>=5,AT$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AU118)-SUM($N179:AT179)+$J179)*IF($F179>=5,AU$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AV118)-SUM($N179:AU179)+$J179)*IF($F179>=5,AV$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AW118)-SUM($N179:AV179)+$J179)*IF($F179>=5,AW$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AX118)-SUM($N179:AW179)+$J179)*IF($F179>=5,AX$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AY118)-SUM($N179:AX179)+$J179)*IF($F179>=5,AY$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:AZ118)-SUM($N179:AY179)+$J179)*IF($F179>=5,AZ$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BA118)-SUM($N179:AZ179)+$J179)*IF($F179>=5,BA$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BB118)-SUM($N179:BA179)+$J179)*IF($F179>=5,BB$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BC118)-SUM($N179:BB179)+$J179)*IF($F179>=5,BC$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BD118)-SUM($N179:BC179)+$J179)*IF($F179>=5,BD$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BE118)-SUM($N179:BD179)+$J179)*IF($F179>=5,BE$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BF118)-SUM($N179:BE179)+$J179)*IF($F179>=5,BF$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BG118)-SUM($N179:BF179)+$J179)*IF($F179>=5,BG$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BH118)-SUM($N179:BG179)+$J179)*IF($F179>=5,BH$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BI118)-SUM($N179:BH179)+$J179)*IF($F179>=5,BI$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BJ118)-SUM($N179:BI179)+$J179)*IF($F179>=5,BJ$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BK118)-SUM($N179:BJ179)+$J179)*IF($F179>=5,BK$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BL118)-SUM($N179:BK179)+$J179)*IF($F179>=5,BL$5>=YEAR($I179),1)*($F179>=3)","v":0},{"$f":"(SUM($N118:BM118)-SUM($N179:BL179)+$J179)*IF($F179>=5,BM$5>=YEAR($I179),1)*($F179>=3)","v":0}]
[null,null,3,"item 3","Capital",4,null,{"$f":"Input!J10","v":10},{"$f":"Input!G10","v":"2020-01-01"},0,0,0,null,null,{"$f":"(SUM($N119:O119)-SUM($N180:N180)+$J180)*IF($F180>=5,O$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:P119)-SUM($N180:O180)+$J180)*IF($F180>=5,P$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Q119)-SUM($N180:P180)+$J180)*IF($F180>=5,Q$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:R119)-SUM($N180:Q180)+$J180)*IF($F180>=5,R$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:S119)-SUM($N180:R180)+$J180)*IF($F180>=5,S$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:T119)-SUM($N180:S180)+$J180)*IF($F180>=5,T$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:U119)-SUM($N180:T180)+$J180)*IF($F180>=5,U$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:V119)-SUM($N180:U180)+$J180)*IF($F180>=5,V$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:W119)-SUM($N180:V180)+$J180)*IF($F180>=5,W$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:X119)-SUM($N180:W180)+$J180)*IF($F180>=5,X$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Y119)-SUM($N180:X180)+$J180)*IF($F180>=5,Y$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:Z119)-SUM($N180:Y180)+$J180)*IF($F180>=5,Z$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AA119)-SUM($N180:Z180)+$J180)*IF($F180>=5,AA$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AB119)-SUM($N180:AA180)+$J180)*IF($F180>=5,AB$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AC119)-SUM($N180:AB180)+$J180)*IF($F180>=5,AC$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AD119)-SUM($N180:AC180)+$J180)*IF($F180>=5,AD$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AE119)-SUM($N180:AD180)+$J180)*IF($F180>=5,AE$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AF119)-SUM($N180:AE180)+$J180)*IF($F180>=5,AF$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AG119)-SUM($N180:AF180)+$J180)*IF($F180>=5,AG$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AH119)-SUM($N180:AG180)+$J180)*IF($F180>=5,AH$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AI119)-SUM($N180:AH180)+$J180)*IF($F180>=5,AI$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AJ119)-SUM($N180:AI180)+$J180)*IF($F180>=5,AJ$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AK119)-SUM($N180:AJ180)+$J180)*IF($F180>=5,AK$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AL119)-SUM($N180:AK180)+$J180)*IF($F180>=5,AL$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AM119)-SUM($N180:AL180)+$J180)*IF($F180>=5,AM$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AN119)-SUM($N180:AM180)+$J180)*IF($F180>=5,AN$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AO119)-SUM($N180:AN180)+$J180)*IF($F180>=5,AO$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AP119)-SUM($N180:AO180)+$J180)*IF($F180>=5,AP$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AQ119)-SUM($N180:AP180)+$J180)*IF($F180>=5,AQ$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AR119)-SUM($N180:AQ180)+$J180)*IF($F180>=5,AR$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AS119)-SUM($N180:AR180)+$J180)*IF($F180>=5,AS$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AT119)-SUM($N180:AS180)+$J180)*IF($F180>=5,AT$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AU119)-SUM($N180:AT180)+$J180)*IF($F180>=5,AU$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AV119)-SUM($N180:AU180)+$J180)*IF($F180>=5,AV$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AW119)-SUM($N180:AV180)+$J180)*IF($F180>=5,AW$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AX119)-SUM($N180:AW180)+$J180)*IF($F180>=5,AX$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AY119)-SUM($N180:AX180)+$J180)*IF($F180>=5,AY$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:AZ119)-SUM($N180:AY180)+$J180)*IF($F180>=5,AZ$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BA119)-SUM($N180:AZ180)+$J180)*IF($F180>=5,BA$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BB119)-SUM($N180:BA180)+$J180)*IF($F180>=5,BB$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BC119)-SUM($N180:BB180)+$J180)*IF($F180>=5,BC$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BD119)-SUM($N180:BC180)+$J180)*IF($F180>=5,BD$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BE119)-SUM($N180:BD180)+$J180)*IF($F180>=5,BE$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BF119)-SUM($N180:BE180)+$J180)*IF($F180>=5,BF$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BG119)-SUM($N180:BF180)+$J180)*IF($F180>=5,BG$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BH119)-SUM($N180:BG180)+$J180)*IF($F180>=5,BH$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BI119)-SUM($N180:BH180)+$J180)*IF($F180>=5,BI$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BJ119)-SUM($N180:BI180)+$J180)*IF($F180>=5,BJ$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BK119)-SUM($N180:BJ180)+$J180)*IF($F180>=5,BK$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BL119)-SUM($N180:BK180)+$J180)*IF($F180>=5,BL$5>=YEAR($I180),1)*($F180>=3)","v":0},{"$f":"(SUM($N119:BM119)-SUM($N180:BL180)+$J180)*IF($F180>=5,BM$5>=YEAR($I180),1)*($F180>=3)","v":0}]
[null,null,4,"item 4","Capital",4,null,{"$f":"Input!J11","v":10},{"$f":"Input!G11","v":"2021-01-01"},0,0,0,null,null,{"$f":"(SUM($N120:O120)-SUM($N181:N181)+$J181)*IF($F181>=5,O$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:P120)-SUM($N181:O181)+$J181)*IF($F181>=5,P$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Q120)-SUM($N181:P181)+$J181)*IF($F181>=5,Q$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:R120)-SUM($N181:Q181)+$J181)*IF($F181>=5,R$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:S120)-SUM($N181:R181)+$J181)*IF($F181>=5,S$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:T120)-SUM($N181:S181)+$J181)*IF($F181>=5,T$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:U120)-SUM($N181:T181)+$J181)*IF($F181>=5,U$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:V120)-SUM($N181:U181)+$J181)*IF($F181>=5,V$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:W120)-SUM($N181:V181)+$J181)*IF($F181>=5,W$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:X120)-SUM($N181:W181)+$J181)*IF($F181>=5,X$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Y120)-SUM($N181:X181)+$J181)*IF($F181>=5,Y$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:Z120)-SUM($N181:Y181)+$J181)*IF($F181>=5,Z$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AA120)-SUM($N181:Z181)+$J181)*IF($F181>=5,AA$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AB120)-SUM($N181:AA181)+$J181)*IF($F181>=5,AB$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AC120)-SUM($N181:AB181)+$J181)*IF($F181>=5,AC$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AD120)-SUM($N181:AC181)+$J181)*IF($F181>=5,AD$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AE120)-SUM($N181:AD181)+$J181)*IF($F181>=5,AE$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AF120)-SUM($N181:AE181)+$J181)*IF($F181>=5,AF$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AG120)-SUM($N181:AF181)+$J181)*IF($F181>=5,AG$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AH120)-SUM($N181:AG181)+$J181)*IF($F181>=5,AH$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AI120)-SUM($N181:AH181)+$J181)*IF($F181>=5,AI$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AJ120)-SUM($N181:AI181)+$J181)*IF($F181>=5,AJ$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AK120)-SUM($N181:AJ181)+$J181)*IF($F181>=5,AK$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AL120)-SUM($N181:AK181)+$J181)*IF($F181>=5,AL$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AM120)-SUM($N181:AL181)+$J181)*IF($F181>=5,AM$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AN120)-SUM($N181:AM181)+$J181)*IF($F181>=5,AN$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AO120)-SUM($N181:AN181)+$J181)*IF($F181>=5,AO$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AP120)-SUM($N181:AO181)+$J181)*IF($F181>=5,AP$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AQ120)-SUM($N181:AP181)+$J181)*IF($F181>=5,AQ$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AR120)-SUM($N181:AQ181)+$J181)*IF($F181>=5,AR$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AS120)-SUM($N181:AR181)+$J181)*IF($F181>=5,AS$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AT120)-SUM($N181:AS181)+$J181)*IF($F181>=5,AT$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AU120)-SUM($N181:AT181)+$J181)*IF($F181>=5,AU$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AV120)-SUM($N181:AU181)+$J181)*IF($F181>=5,AV$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AW120)-SUM($N181:AV181)+$J181)*IF($F181>=5,AW$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AX120)-SUM($N181:AW181)+$J181)*IF($F181>=5,AX$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AY120)-SUM($N181:AX181)+$J181)*IF($F181>=5,AY$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:AZ120)-SUM($N181:AY181)+$J181)*IF($F181>=5,AZ$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BA120)-SUM($N181:AZ181)+$J181)*IF($F181>=5,BA$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BB120)-SUM($N181:BA181)+$J181)*IF($F181>=5,BB$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BC120)-SUM($N181:BB181)+$J181)*IF($F181>=5,BC$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BD120)-SUM($N181:BC181)+$J181)*IF($F181>=5,BD$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BE120)-SUM($N181:BD181)+$J181)*IF($F181>=5,BE$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BF120)-SUM($N181:BE181)+$J181)*IF($F181>=5,BF$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BG120)-SUM($N181:BF181)+$J181)*IF($F181>=5,BG$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BH120)-SUM($N181:BG181)+$J181)*IF($F181>=5,BH$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BI120)-SUM($N181:BH181)+$J181)*IF($F181>=5,BI$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BJ120)-SUM($N181:BI181)+$J181)*IF($F181>=5,BJ$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BK120)-SUM($N181:BJ181)+$J181)*IF($F181>=5,BK$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BL120)-SUM($N181:BK181)+$J181)*IF($F181>=5,BL$5>=YEAR($I181),1)*($F181>=3)","v":0},{"$f":"(SUM($N120:BM120)-SUM($N181:BL181)+$J181)*IF($F181>=5,BM$5>=YEAR($I181),1)*($F181>=3)","v":0}]
[null,null,5,"item 5","Capital",4,null,{"$f":"Input!J12","v":10},{"$f":"Input!G12","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N121:O121)-SUM($N182:N182)+$J182)*IF($F182>=5,O$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:P121)-SUM($N182:O182)+$J182)*IF($F182>=5,P$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Q121)-SUM($N182:P182)+$J182)*IF($F182>=5,Q$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:R121)-SUM($N182:Q182)+$J182)*IF($F182>=5,R$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:S121)-SUM($N182:R182)+$J182)*IF($F182>=5,S$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:T121)-SUM($N182:S182)+$J182)*IF($F182>=5,T$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:U121)-SUM($N182:T182)+$J182)*IF($F182>=5,U$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:V121)-SUM($N182:U182)+$J182)*IF($F182>=5,V$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:W121)-SUM($N182:V182)+$J182)*IF($F182>=5,W$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:X121)-SUM($N182:W182)+$J182)*IF($F182>=5,X$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Y121)-SUM($N182:X182)+$J182)*IF($F182>=5,Y$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:Z121)-SUM($N182:Y182)+$J182)*IF($F182>=5,Z$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AA121)-SUM($N182:Z182)+$J182)*IF($F182>=5,AA$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AB121)-SUM($N182:AA182)+$J182)*IF($F182>=5,AB$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AC121)-SUM($N182:AB182)+$J182)*IF($F182>=5,AC$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AD121)-SUM($N182:AC182)+$J182)*IF($F182>=5,AD$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AE121)-SUM($N182:AD182)+$J182)*IF($F182>=5,AE$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AF121)-SUM($N182:AE182)+$J182)*IF($F182>=5,AF$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AG121)-SUM($N182:AF182)+$J182)*IF($F182>=5,AG$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AH121)-SUM($N182:AG182)+$J182)*IF($F182>=5,AH$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AI121)-SUM($N182:AH182)+$J182)*IF($F182>=5,AI$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AJ121)-SUM($N182:AI182)+$J182)*IF($F182>=5,AJ$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AK121)-SUM($N182:AJ182)+$J182)*IF($F182>=5,AK$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AL121)-SUM($N182:AK182)+$J182)*IF($F182>=5,AL$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AM121)-SUM($N182:AL182)+$J182)*IF($F182>=5,AM$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AN121)-SUM($N182:AM182)+$J182)*IF($F182>=5,AN$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AO121)-SUM($N182:AN182)+$J182)*IF($F182>=5,AO$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AP121)-SUM($N182:AO182)+$J182)*IF($F182>=5,AP$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AQ121)-SUM($N182:AP182)+$J182)*IF($F182>=5,AQ$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AR121)-SUM($N182:AQ182)+$J182)*IF($F182>=5,AR$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AS121)-SUM($N182:AR182)+$J182)*IF($F182>=5,AS$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AT121)-SUM($N182:AS182)+$J182)*IF($F182>=5,AT$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AU121)-SUM($N182:AT182)+$J182)*IF($F182>=5,AU$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AV121)-SUM($N182:AU182)+$J182)*IF($F182>=5,AV$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AW121)-SUM($N182:AV182)+$J182)*IF($F182>=5,AW$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AX121)-SUM($N182:AW182)+$J182)*IF($F182>=5,AX$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AY121)-SUM($N182:AX182)+$J182)*IF($F182>=5,AY$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:AZ121)-SUM($N182:AY182)+$J182)*IF($F182>=5,AZ$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BA121)-SUM($N182:AZ182)+$J182)*IF($F182>=5,BA$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BB121)-SUM($N182:BA182)+$J182)*IF($F182>=5,BB$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BC121)-SUM($N182:BB182)+$J182)*IF($F182>=5,BC$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BD121)-SUM($N182:BC182)+$J182)*IF($F182>=5,BD$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BE121)-SUM($N182:BD182)+$J182)*IF($F182>=5,BE$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BF121)-SUM($N182:BE182)+$J182)*IF($F182>=5,BF$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BG121)-SUM($N182:BF182)+$J182)*IF($F182>=5,BG$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BH121)-SUM($N182:BG182)+$J182)*IF($F182>=5,BH$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BI121)-SUM($N182:BH182)+$J182)*IF($F182>=5,BI$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BJ121)-SUM($N182:BI182)+$J182)*IF($F182>=5,BJ$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BK121)-SUM($N182:BJ182)+$J182)*IF($F182>=5,BK$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BL121)-SUM($N182:BK182)+$J182)*IF($F182>=5,BL$5>=YEAR($I182),1)*($F182>=3)","v":0},{"$f":"(SUM($N121:BM121)-SUM($N182:BL182)+$J182)*IF($F182>=5,BM$5>=YEAR($I182),1)*($F182>=3)","v":0}]
[null,null,6,"item 6","Capital",4,null,{"$f":"Input!J13","v":40},{"$f":"Input!G13","v":"2018-01-01"},0,0,0,null,null,{"$f":"(SUM($N122:O122)-SUM($N183:N183)+$J183)*IF($F183>=5,O$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:P122)-SUM($N183:O183)+$J183)*IF($F183>=5,P$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Q122)-SUM($N183:P183)+$J183)*IF($F183>=5,Q$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:R122)-SUM($N183:Q183)+$J183)*IF($F183>=5,R$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:S122)-SUM($N183:R183)+$J183)*IF($F183>=5,S$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:T122)-SUM($N183:S183)+$J183)*IF($F183>=5,T$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:U122)-SUM($N183:T183)+$J183)*IF($F183>=5,U$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:V122)-SUM($N183:U183)+$J183)*IF($F183>=5,V$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:W122)-SUM($N183:V183)+$J183)*IF($F183>=5,W$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:X122)-SUM($N183:W183)+$J183)*IF($F183>=5,X$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Y122)-SUM($N183:X183)+$J183)*IF($F183>=5,Y$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:Z122)-SUM($N183:Y183)+$J183)*IF($F183>=5,Z$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AA122)-SUM($N183:Z183)+$J183)*IF($F183>=5,AA$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AB122)-SUM($N183:AA183)+$J183)*IF($F183>=5,AB$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AC122)-SUM($N183:AB183)+$J183)*IF($F183>=5,AC$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AD122)-SUM($N183:AC183)+$J183)*IF($F183>=5,AD$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AE122)-SUM($N183:AD183)+$J183)*IF($F183>=5,AE$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AF122)-SUM($N183:AE183)+$J183)*IF($F183>=5,AF$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AG122)-SUM($N183:AF183)+$J183)*IF($F183>=5,AG$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AH122)-SUM($N183:AG183)+$J183)*IF($F183>=5,AH$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AI122)-SUM($N183:AH183)+$J183)*IF($F183>=5,AI$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AJ122)-SUM($N183:AI183)+$J183)*IF($F183>=5,AJ$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AK122)-SUM($N183:AJ183)+$J183)*IF($F183>=5,AK$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AL122)-SUM($N183:AK183)+$J183)*IF($F183>=5,AL$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AM122)-SUM($N183:AL183)+$J183)*IF($F183>=5,AM$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AN122)-SUM($N183:AM183)+$J183)*IF($F183>=5,AN$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AO122)-SUM($N183:AN183)+$J183)*IF($F183>=5,AO$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AP122)-SUM($N183:AO183)+$J183)*IF($F183>=5,AP$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AQ122)-SUM($N183:AP183)+$J183)*IF($F183>=5,AQ$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AR122)-SUM($N183:AQ183)+$J183)*IF($F183>=5,AR$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AS122)-SUM($N183:AR183)+$J183)*IF($F183>=5,AS$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AT122)-SUM($N183:AS183)+$J183)*IF($F183>=5,AT$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AU122)-SUM($N183:AT183)+$J183)*IF($F183>=5,AU$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AV122)-SUM($N183:AU183)+$J183)*IF($F183>=5,AV$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AW122)-SUM($N183:AV183)+$J183)*IF($F183>=5,AW$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AX122)-SUM($N183:AW183)+$J183)*IF($F183>=5,AX$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AY122)-SUM($N183:AX183)+$J183)*IF($F183>=5,AY$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:AZ122)-SUM($N183:AY183)+$J183)*IF($F183>=5,AZ$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BA122)-SUM($N183:AZ183)+$J183)*IF($F183>=5,BA$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BB122)-SUM($N183:BA183)+$J183)*IF($F183>=5,BB$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BC122)-SUM($N183:BB183)+$J183)*IF($F183>=5,BC$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BD122)-SUM($N183:BC183)+$J183)*IF($F183>=5,BD$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BE122)-SUM($N183:BD183)+$J183)*IF($F183>=5,BE$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BF122)-SUM($N183:BE183)+$J183)*IF($F183>=5,BF$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BG122)-SUM($N183:BF183)+$J183)*IF($F183>=5,BG$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BH122)-SUM($N183:BG183)+$J183)*IF($F183>=5,BH$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BI122)-SUM($N183:BH183)+$J183)*IF($F183>=5,BI$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BJ122)-SUM($N183:BI183)+$J183)*IF($F183>=5,BJ$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BK122)-SUM($N183:BJ183)+$J183)*IF($F183>=5,BK$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BL122)-SUM($N183:BK183)+$J183)*IF($F183>=5,BL$5>=YEAR($I183),1)*($F183>=3)","v":0},{"$f":"(SUM($N122:BM122)-SUM($N183:BL183)+$J183)*IF($F183>=5,BM$5>=YEAR($I183),1)*($F183>=3)","v":0}]
[null,null,7,"item 7","Capital",4,null,{"$f":"Input!J14","v":40},{"$f":"Input!G14","v":"2019-01-01"},0,0,0,null,null,{"$f":"(SUM($N123:O123)-SUM($N184:N184)+$J184)*IF($F184>=5,O$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:P123)-SUM($N184:O184)+$J184)*IF($F184>=5,P$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Q123)-SUM($N184:P184)+$J184)*IF($F184>=5,Q$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:R123)-SUM($N184:Q184)+$J184)*IF($F184>=5,R$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:S123)-SUM($N184:R184)+$J184)*IF($F184>=5,S$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:T123)-SUM($N184:S184)+$J184)*IF($F184>=5,T$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:U123)-SUM($N184:T184)+$J184)*IF($F184>=5,U$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:V123)-SUM($N184:U184)+$J184)*IF($F184>=5,V$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:W123)-SUM($N184:V184)+$J184)*IF($F184>=5,W$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:X123)-SUM($N184:W184)+$J184)*IF($F184>=5,X$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Y123)-SUM($N184:X184)+$J184)*IF($F184>=5,Y$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:Z123)-SUM($N184:Y184)+$J184)*IF($F184>=5,Z$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AA123)-SUM($N184:Z184)+$J184)*IF($F184>=5,AA$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AB123)-SUM($N184:AA184)+$J184)*IF($F184>=5,AB$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AC123)-SUM($N184:AB184)+$J184)*IF($F184>=5,AC$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AD123)-SUM($N184:AC184)+$J184)*IF($F184>=5,AD$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AE123)-SUM($N184:AD184)+$J184)*IF($F184>=5,AE$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AF123)-SUM($N184:AE184)+$J184)*IF($F184>=5,AF$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AG123)-SUM($N184:AF184)+$J184)*IF($F184>=5,AG$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AH123)-SUM($N184:AG184)+$J184)*IF($F184>=5,AH$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AI123)-SUM($N184:AH184)+$J184)*IF($F184>=5,AI$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AJ123)-SUM($N184:AI184)+$J184)*IF($F184>=5,AJ$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AK123)-SUM($N184:AJ184)+$J184)*IF($F184>=5,AK$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AL123)-SUM($N184:AK184)+$J184)*IF($F184>=5,AL$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AM123)-SUM($N184:AL184)+$J184)*IF($F184>=5,AM$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AN123)-SUM($N184:AM184)+$J184)*IF($F184>=5,AN$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AO123)-SUM($N184:AN184)+$J184)*IF($F184>=5,AO$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AP123)-SUM($N184:AO184)+$J184)*IF($F184>=5,AP$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AQ123)-SUM($N184:AP184)+$J184)*IF($F184>=5,AQ$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AR123)-SUM($N184:AQ184)+$J184)*IF($F184>=5,AR$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AS123)-SUM($N184:AR184)+$J184)*IF($F184>=5,AS$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AT123)-SUM($N184:AS184)+$J184)*IF($F184>=5,AT$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AU123)-SUM($N184:AT184)+$J184)*IF($F184>=5,AU$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AV123)-SUM($N184:AU184)+$J184)*IF($F184>=5,AV$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AW123)-SUM($N184:AV184)+$J184)*IF($F184>=5,AW$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AX123)-SUM($N184:AW184)+$J184)*IF($F184>=5,AX$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AY123)-SUM($N184:AX184)+$J184)*IF($F184>=5,AY$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:AZ123)-SUM($N184:AY184)+$J184)*IF($F184>=5,AZ$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BA123)-SUM($N184:AZ184)+$J184)*IF($F184>=5,BA$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BB123)-SUM($N184:BA184)+$J184)*IF($F184>=5,BB$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BC123)-SUM($N184:BB184)+$J184)*IF($F184>=5,BC$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BD123)-SUM($N184:BC184)+$J184)*IF($F184>=5,BD$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BE123)-SUM($N184:BD184)+$J184)*IF($F184>=5,BE$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BF123)-SUM($N184:BE184)+$J184)*IF($F184>=5,BF$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BG123)-SUM($N184:BF184)+$J184)*IF($F184>=5,BG$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BH123)-SUM($N184:BG184)+$J184)*IF($F184>=5,BH$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BI123)-SUM($N184:BH184)+$J184)*IF($F184>=5,BI$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BJ123)-SUM($N184:BI184)+$J184)*IF($F184>=5,BJ$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BK123)-SUM($N184:BJ184)+$J184)*IF($F184>=5,BK$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BL123)-SUM($N184:BK184)+$J184)*IF($F184>=5,BL$5>=YEAR($I184),1)*($F184>=3)","v":0},{"$f":"(SUM($N123:BM123)-SUM($N184:BL184)+$J184)*IF($F184>=5,BM$5>=YEAR($I184),1)*($F184>=3)","v":0}]
[null,null,8,"item 8","Capital",4,null,{"$f":"Input!J15","v":40},{"$f":"Input!G15","v":"2020-01-01"},0,0,0,null,null,{"$f":"(SUM($N124:O124)-SUM($N185:N185)+$J185)*IF($F185>=5,O$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:P124)-SUM($N185:O185)+$J185)*IF($F185>=5,P$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N185:P185)+$J185)*IF($F185>=5,Q$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:R124)-SUM($N185:Q185)+$J185)*IF($F185>=5,R$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N185:R185)+$J185)*IF($F185>=5,S$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N185:S185)+$J185)*IF($F185>=5,T$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N185:T185)+$J185)*IF($F185>=5,U$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N185:U185)+$J185)*IF($F185>=5,V$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N185:V185)+$J185)*IF($F185>=5,W$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N185:W185)+$J185)*IF($F185>=5,X$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N185:X185)+$J185)*IF($F185>=5,Y$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N185:Y185)+$J185)*IF($F185>=5,Z$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N185:Z185)+$J185)*IF($F185>=5,AA$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N185:AA185)+$J185)*IF($F185>=5,AB$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N185:AB185)+$J185)*IF($F185>=5,AC$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N185:AC185)+$J185)*IF($F185>=5,AD$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N185:AD185)+$J185)*IF($F185>=5,AE$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N185:AE185)+$J185)*IF($F185>=5,AF$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N185:AF185)+$J185)*IF($F185>=5,AG$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N185:AG185)+$J185)*IF($F185>=5,AH$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N185:AH185)+$J185)*IF($F185>=5,AI$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N185:AI185)+$J185)*IF($F185>=5,AJ$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N185:AJ185)+$J185)*IF($F185>=5,AK$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N185:AK185)+$J185)*IF($F185>=5,AL$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N185:AL185)+$J185)*IF($F185>=5,AM$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N185:AM185)+$J185)*IF($F185>=5,AN$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N185:AN185)+$J185)*IF($F185>=5,AO$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N185:AO185)+$J185)*IF($F185>=5,AP$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N185:AP185)+$J185)*IF($F185>=5,AQ$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N185:AQ185)+$J185)*IF($F185>=5,AR$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N185:AR185)+$J185)*IF($F185>=5,AS$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N185:AS185)+$J185)*IF($F185>=5,AT$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N185:AT185)+$J185)*IF($F185>=5,AU$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N185:AU185)+$J185)*IF($F185>=5,AV$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N185:AV185)+$J185)*IF($F185>=5,AW$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N185:AW185)+$J185)*IF($F185>=5,AX$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N185:AX185)+$J185)*IF($F185>=5,AY$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AZ124)-SUM($N185:AY185)+$J185)*IF($F185>=5,AZ$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BA124)-SUM($N185:AZ185)+$J185)*IF($F185>=5,BA$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BB124)-SUM($N185:BA185)+$J185)*IF($F185>=5,BB$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BC124)-SUM($N185:BB185)+$J185)*IF($F185>=5,BC$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BD124)-SUM($N185:BC185)+$J185)*IF($F185>=5,BD$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BE124)-SUM($N185:BD185)+$J185)*IF($F185>=5,BE$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BF124)-SUM($N185:BE185)+$J185)*IF($F185>=5,BF$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BG124)-SUM($N185:BF185)+$J185)*IF($F185>=5,BG$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BH124)-SUM($N185:BG185)+$J185)*IF($F185>=5,BH$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BI124)-SUM($N185:BH185)+$J185)*IF($F185>=5,BI$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BJ124)-SUM($N185:BI185)+$J185)*IF($F185>=5,BJ$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BK124)-SUM($N185:BJ185)+$J185)*IF($F185>=5,BK$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BL124)-SUM($N185:BK185)+$J185)*IF($F185>=5,BL$5>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BM124)-SUM($N185:BL185)+$J185)*IF($F185>=5,BM$5>=YEAR($I185),1)*($F185>=3)","v":0}]
[null,null,9,"item 9","Capital",4,null,{"$f":"Input!J16","v":40},{"$f":"Input!G16","v":"2021-01-01"},0,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N186:N186)+$J186)*IF($F186>=5,O$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N186:O186)+$J186)*IF($F186>=5,P$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N186:P186)+$J186)*IF($F186>=5,Q$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N186:Q186)+$J186)*IF($F186>=5,R$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N186:R186)+$J186)*IF($F186>=5,S$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N186:S186)+$J186)*IF($F186>=5,T$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N186:T186)+$J186)*IF($F186>=5,U$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N186:U186)+$J186)*IF($F186>=5,V$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N186:V186)+$J186)*IF($F186>=5,W$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N186:W186)+$J186)*IF($F186>=5,X$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N186:X186)+$J186)*IF($F186>=5,Y$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N186:Y186)+$J186)*IF($F186>=5,Z$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N186:Z186)+$J186)*IF($F186>=5,AA$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N186:AA186)+$J186)*IF($F186>=5,AB$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N186:AB186)+$J186)*IF($F186>=5,AC$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N186:AC186)+$J186)*IF($F186>=5,AD$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N186:AD186)+$J186)*IF($F186>=5,AE$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N186:AE186)+$J186)*IF($F186>=5,AF$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N186:AF186)+$J186)*IF($F186>=5,AG$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N186:AG186)+$J186)*IF($F186>=5,AH$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N186:AH186)+$J186)*IF($F186>=5,AI$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N186:AI186)+$J186)*IF($F186>=5,AJ$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N186:AJ186)+$J186)*IF($F186>=5,AK$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N186:AK186)+$J186)*IF($F186>=5,AL$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N186:AL186)+$J186)*IF($F186>=5,AM$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N186:AM186)+$J186)*IF($F186>=5,AN$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N186:AN186)+$J186)*IF($F186>=5,AO$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N186:AO186)+$J186)*IF($F186>=5,AP$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N186:AP186)+$J186)*IF($F186>=5,AQ$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N186:AQ186)+$J186)*IF($F186>=5,AR$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N186:AR186)+$J186)*IF($F186>=5,AS$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N186:AS186)+$J186)*IF($F186>=5,AT$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N186:AT186)+$J186)*IF($F186>=5,AU$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N186:AU186)+$J186)*IF($F186>=5,AV$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N186:AV186)+$J186)*IF($F186>=5,AW$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N186:AW186)+$J186)*IF($F186>=5,AX$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N186:AX186)+$J186)*IF($F186>=5,AY$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AZ125)-SUM($N186:AY186)+$J186)*IF($F186>=5,AZ$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BA125)-SUM($N186:AZ186)+$J186)*IF($F186>=5,BA$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BB125)-SUM($N186:BA186)+$J186)*IF($F186>=5,BB$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BC125)-SUM($N186:BB186)+$J186)*IF($F186>=5,BC$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BD125)-SUM($N186:BC186)+$J186)*IF($F186>=5,BD$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BE125)-SUM($N186:BD186)+$J186)*IF($F186>=5,BE$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BF125)-SUM($N186:BE186)+$J186)*IF($F186>=5,BF$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BG125)-SUM($N186:BF186)+$J186)*IF($F186>=5,BG$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BH125)-SUM($N186:BG186)+$J186)*IF($F186>=5,BH$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BI125)-SUM($N186:BH186)+$J186)*IF($F186>=5,BI$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BJ125)-SUM($N186:BI186)+$J186)*IF($F186>=5,BJ$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BK125)-SUM($N186:BJ186)+$J186)*IF($F186>=5,BK$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BL125)-SUM($N186:BK186)+$J186)*IF($F186>=5,BL$5>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BM125)-SUM($N186:BL186)+$J186)*IF($F186>=5,BM$5>=YEAR($I186),1)*($F186>=3)","v":0}]
[null,null,10,"item 10","Capital",4,null,{"$f":"Input!J17","v":40},{"$f":"Input!G17","v":"2022-01-01"},0,0,0,null,null,{"$f":"(SUM($N126:O126)-SUM($N187:N187)+$J187)*IF($F187>=5,O$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:P126)-SUM($N187:O187)+$J187)*IF($F187>=5,P$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Q126)-SUM($N187:P187)+$J187)*IF($F187>=5,Q$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:R126)-SUM($N187:Q187)+$J187)*IF($F187>=5,R$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:S126)-SUM($N187:R187)+$J187)*IF($F187>=5,S$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:T126)-SUM($N187:S187)+$J187)*IF($F187>=5,T$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:U126)-SUM($N187:T187)+$J187)*IF($F187>=5,U$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:V126)-SUM($N187:U187)+$J187)*IF($F187>=5,V$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:W126)-SUM($N187:V187)+$J187)*IF($F187>=5,W$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:X126)-SUM($N187:W187)+$J187)*IF($F187>=5,X$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Y126)-SUM($N187:X187)+$J187)*IF($F187>=5,Y$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Z126)-SUM($N187:Y187)+$J187)*IF($F187>=5,Z$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AA126)-SUM($N187:Z187)+$J187)*IF($F187>=5,AA$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AB126)-SUM($N187:AA187)+$J187)*IF($F187>=5,AB$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AC126)-SUM($N187:AB187)+$J187)*IF($F187>=5,AC$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AD126)-SUM($N187:AC187)+$J187)*IF($F187>=5,AD$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AE126)-SUM($N187:AD187)+$J187)*IF($F187>=5,AE$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AF126)-SUM($N187:AE187)+$J187)*IF($F187>=5,AF$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AG126)-SUM($N187:AF187)+$J187)*IF($F187>=5,AG$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AH126)-SUM($N187:AG187)+$J187)*IF($F187>=5,AH$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AI126)-SUM($N187:AH187)+$J187)*IF($F187>=5,AI$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AJ126)-SUM($N187:AI187)+$J187)*IF($F187>=5,AJ$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AK126)-SUM($N187:AJ187)+$J187)*IF($F187>=5,AK$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AL126)-SUM($N187:AK187)+$J187)*IF($F187>=5,AL$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AM126)-SUM($N187:AL187)+$J187)*IF($F187>=5,AM$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AN126)-SUM($N187:AM187)+$J187)*IF($F187>=5,AN$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AO126)-SUM($N187:AN187)+$J187)*IF($F187>=5,AO$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AP126)-SUM($N187:AO187)+$J187)*IF($F187>=5,AP$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AQ126)-SUM($N187:AP187)+$J187)*IF($F187>=5,AQ$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AR126)-SUM($N187:AQ187)+$J187)*IF($F187>=5,AR$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AS126)-SUM($N187:AR187)+$J187)*IF($F187>=5,AS$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AT126)-SUM($N187:AS187)+$J187)*IF($F187>=5,AT$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AU126)-SUM($N187:AT187)+$J187)*IF($F187>=5,AU$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AV126)-SUM($N187:AU187)+$J187)*IF($F187>=5,AV$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AW126)-SUM($N187:AV187)+$J187)*IF($F187>=5,AW$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AX126)-SUM($N187:AW187)+$J187)*IF($F187>=5,AX$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AY126)-SUM($N187:AX187)+$J187)*IF($F187>=5,AY$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AZ126)-SUM($N187:AY187)+$J187)*IF($F187>=5,AZ$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BA126)-SUM($N187:AZ187)+$J187)*IF($F187>=5,BA$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BB126)-SUM($N187:BA187)+$J187)*IF($F187>=5,BB$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BC126)-SUM($N187:BB187)+$J187)*IF($F187>=5,BC$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BD126)-SUM($N187:BC187)+$J187)*IF($F187>=5,BD$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BE126)-SUM($N187:BD187)+$J187)*IF($F187>=5,BE$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BF126)-SUM($N187:BE187)+$J187)*IF($F187>=5,BF$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BG126)-SUM($N187:BF187)+$J187)*IF($F187>=5,BG$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BH126)-SUM($N187:BG187)+$J187)*IF($F187>=5,BH$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BI126)-SUM($N187:BH187)+$J187)*IF($F187>=5,BI$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BJ126)-SUM($N187:BI187)+$J187)*IF($F187>=5,BJ$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BK126)-SUM($N187:BJ187)+$J187)*IF($F187>=5,BK$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BL126)-SUM($N187:BK187)+$J187)*IF($F187>=5,BL$5>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BM126)-SUM($N187:BL187)+$J187)*IF($F187>=5,BM$5>=YEAR($I187),1)*($F187>=3)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Input!J18","v":30},{"$f":"Input!G18","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N127:O127)-SUM($N188:N188)+$J188)*IF($F188>=5,O$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:P127)-SUM($N188:O188)+$J188)*IF($F188>=5,P$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N188:P188)+$J188)*IF($F188>=5,Q$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:R127)-SUM($N188:Q188)+$J188)*IF($F188>=5,R$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N188:R188)+$J188)*IF($F188>=5,S$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N188:S188)+$J188)*IF($F188>=5,T$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N188:T188)+$J188)*IF($F188>=5,U$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N188:U188)+$J188)*IF($F188>=5,V$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N188:V188)+$J188)*IF($F188>=5,W$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N188:W188)+$J188)*IF($F188>=5,X$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N188:X188)+$J188)*IF($F188>=5,Y$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N188:Y188)+$J188)*IF($F188>=5,Z$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N188:Z188)+$J188)*IF($F188>=5,AA$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N188:AA188)+$J188)*IF($F188>=5,AB$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N188:AB188)+$J188)*IF($F188>=5,AC$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N188:AC188)+$J188)*IF($F188>=5,AD$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N188:AD188)+$J188)*IF($F188>=5,AE$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N188:AE188)+$J188)*IF($F188>=5,AF$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N188:AF188)+$J188)*IF($F188>=5,AG$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N188:AG188)+$J188)*IF($F188>=5,AH$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N188:AH188)+$J188)*IF($F188>=5,AI$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N188:AI188)+$J188)*IF($F188>=5,AJ$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N188:AJ188)+$J188)*IF($F188>=5,AK$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N188:AK188)+$J188)*IF($F188>=5,AL$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N188:AL188)+$J188)*IF($F188>=5,AM$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N188:AM188)+$J188)*IF($F188>=5,AN$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N188:AN188)+$J188)*IF($F188>=5,AO$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N188:AO188)+$J188)*IF($F188>=5,AP$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N188:AP188)+$J188)*IF($F188>=5,AQ$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N188:AQ188)+$J188)*IF($F188>=5,AR$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N188:AR188)+$J188)*IF($F188>=5,AS$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N188:AS188)+$J188)*IF($F188>=5,AT$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N188:AT188)+$J188)*IF($F188>=5,AU$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N188:AU188)+$J188)*IF($F188>=5,AV$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N188:AV188)+$J188)*IF($F188>=5,AW$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N188:AW188)+$J188)*IF($F188>=5,AX$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N188:AX188)+$J188)*IF($F188>=5,AY$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AZ127)-SUM($N188:AY188)+$J188)*IF($F188>=5,AZ$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BA127)-SUM($N188:AZ188)+$J188)*IF($F188>=5,BA$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BB127)-SUM($N188:BA188)+$J188)*IF($F188>=5,BB$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BC127)-SUM($N188:BB188)+$J188)*IF($F188>=5,BC$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BD127)-SUM($N188:BC188)+$J188)*IF($F188>=5,BD$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BE127)-SUM($N188:BD188)+$J188)*IF($F188>=5,BE$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BF127)-SUM($N188:BE188)+$J188)*IF($F188>=5,BF$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BG127)-SUM($N188:BF188)+$J188)*IF($F188>=5,BG$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BH127)-SUM($N188:BG188)+$J188)*IF($F188>=5,BH$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BI127)-SUM($N188:BH188)+$J188)*IF($F188>=5,BI$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BJ127)-SUM($N188:BI188)+$J188)*IF($F188>=5,BJ$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BK127)-SUM($N188:BJ188)+$J188)*IF($F188>=5,BK$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BL127)-SUM($N188:BK188)+$J188)*IF($F188>=5,BL$5>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BM127)-SUM($N188:BL188)+$J188)*IF($F188>=5,BM$5>=YEAR($I188),1)*($F188>=3)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Input!J19","v":30},{"$f":"Input!G19","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N128:O128)-SUM($N189:N189)+$J189)*IF($F189>=5,O$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:P128)-SUM($N189:O189)+$J189)*IF($F189>=5,P$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N189:P189)+$J189)*IF($F189>=5,Q$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:R128)-SUM($N189:Q189)+$J189)*IF($F189>=5,R$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N189:R189)+$J189)*IF($F189>=5,S$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N189:S189)+$J189)*IF($F189>=5,T$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N189:T189)+$J189)*IF($F189>=5,U$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N189:U189)+$J189)*IF($F189>=5,V$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N189:V189)+$J189)*IF($F189>=5,W$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N189:W189)+$J189)*IF($F189>=5,X$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N189:X189)+$J189)*IF($F189>=5,Y$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N189:Y189)+$J189)*IF($F189>=5,Z$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N189:Z189)+$J189)*IF($F189>=5,AA$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N189:AA189)+$J189)*IF($F189>=5,AB$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N189:AB189)+$J189)*IF($F189>=5,AC$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N189:AC189)+$J189)*IF($F189>=5,AD$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N189:AD189)+$J189)*IF($F189>=5,AE$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N189:AE189)+$J189)*IF($F189>=5,AF$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N189:AF189)+$J189)*IF($F189>=5,AG$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N189:AG189)+$J189)*IF($F189>=5,AH$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N189:AH189)+$J189)*IF($F189>=5,AI$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N189:AI189)+$J189)*IF($F189>=5,AJ$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N189:AJ189)+$J189)*IF($F189>=5,AK$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N189:AK189)+$J189)*IF($F189>=5,AL$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N189:AL189)+$J189)*IF($F189>=5,AM$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N189:AM189)+$J189)*IF($F189>=5,AN$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N189:AN189)+$J189)*IF($F189>=5,AO$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N189:AO189)+$J189)*IF($F189>=5,AP$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N189:AP189)+$J189)*IF($F189>=5,AQ$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N189:AQ189)+$J189)*IF($F189>=5,AR$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N189:AR189)+$J189)*IF($F189>=5,AS$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N189:AS189)+$J189)*IF($F189>=5,AT$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N189:AT189)+$J189)*IF($F189>=5,AU$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N189:AU189)+$J189)*IF($F189>=5,AV$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N189:AV189)+$J189)*IF($F189>=5,AW$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N189:AW189)+$J189)*IF($F189>=5,AX$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N189:AX189)+$J189)*IF($F189>=5,AY$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AZ128)-SUM($N189:AY189)+$J189)*IF($F189>=5,AZ$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BA128)-SUM($N189:AZ189)+$J189)*IF($F189>=5,BA$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BB128)-SUM($N189:BA189)+$J189)*IF($F189>=5,BB$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BC128)-SUM($N189:BB189)+$J189)*IF($F189>=5,BC$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BD128)-SUM($N189:BC189)+$J189)*IF($F189>=5,BD$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BE128)-SUM($N189:BD189)+$J189)*IF($F189>=5,BE$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BF128)-SUM($N189:BE189)+$J189)*IF($F189>=5,BF$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BG128)-SUM($N189:BF189)+$J189)*IF($F189>=5,BG$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BH128)-SUM($N189:BG189)+$J189)*IF($F189>=5,BH$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BI128)-SUM($N189:BH189)+$J189)*IF($F189>=5,BI$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BJ128)-SUM($N189:BI189)+$J189)*IF($F189>=5,BJ$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BK128)-SUM($N189:BJ189)+$J189)*IF($F189>=5,BK$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BL128)-SUM($N189:BK189)+$J189)*IF($F189>=5,BL$5>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BM128)-SUM($N189:BL189)+$J189)*IF($F189>=5,BM$5>=YEAR($I189),1)*($F189>=3)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Input!J20","v":30},{"$f":"Input!G20","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N129:O129)-SUM($N190:N190)+$J190)*IF($F190>=5,O$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:P129)-SUM($N190:O190)+$J190)*IF($F190>=5,P$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N190:P190)+$J190)*IF($F190>=5,Q$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:R129)-SUM($N190:Q190)+$J190)*IF($F190>=5,R$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N190:R190)+$J190)*IF($F190>=5,S$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N190:S190)+$J190)*IF($F190>=5,T$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N190:T190)+$J190)*IF($F190>=5,U$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N190:U190)+$J190)*IF($F190>=5,V$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N190:V190)+$J190)*IF($F190>=5,W$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N190:W190)+$J190)*IF($F190>=5,X$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N190:X190)+$J190)*IF($F190>=5,Y$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N190:Y190)+$J190)*IF($F190>=5,Z$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N190:Z190)+$J190)*IF($F190>=5,AA$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N190:AA190)+$J190)*IF($F190>=5,AB$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N190:AB190)+$J190)*IF($F190>=5,AC$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N190:AC190)+$J190)*IF($F190>=5,AD$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N190:AD190)+$J190)*IF($F190>=5,AE$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N190:AE190)+$J190)*IF($F190>=5,AF$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N190:AF190)+$J190)*IF($F190>=5,AG$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N190:AG190)+$J190)*IF($F190>=5,AH$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N190:AH190)+$J190)*IF($F190>=5,AI$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N190:AI190)+$J190)*IF($F190>=5,AJ$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N190:AJ190)+$J190)*IF($F190>=5,AK$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N190:AK190)+$J190)*IF($F190>=5,AL$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N190:AL190)+$J190)*IF($F190>=5,AM$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N190:AM190)+$J190)*IF($F190>=5,AN$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N190:AN190)+$J190)*IF($F190>=5,AO$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N190:AO190)+$J190)*IF($F190>=5,AP$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N190:AP190)+$J190)*IF($F190>=5,AQ$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N190:AQ190)+$J190)*IF($F190>=5,AR$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N190:AR190)+$J190)*IF($F190>=5,AS$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N190:AS190)+$J190)*IF($F190>=5,AT$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N190:AT190)+$J190)*IF($F190>=5,AU$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N190:AU190)+$J190)*IF($F190>=5,AV$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N190:AV190)+$J190)*IF($F190>=5,AW$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N190:AW190)+$J190)*IF($F190>=5,AX$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N190:AX190)+$J190)*IF($F190>=5,AY$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AZ129)-SUM($N190:AY190)+$J190)*IF($F190>=5,AZ$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BA129)-SUM($N190:AZ190)+$J190)*IF($F190>=5,BA$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BB129)-SUM($N190:BA190)+$J190)*IF($F190>=5,BB$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BC129)-SUM($N190:BB190)+$J190)*IF($F190>=5,BC$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BD129)-SUM($N190:BC190)+$J190)*IF($F190>=5,BD$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BE129)-SUM($N190:BD190)+$J190)*IF($F190>=5,BE$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BF129)-SUM($N190:BE190)+$J190)*IF($F190>=5,BF$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BG129)-SUM($N190:BF190)+$J190)*IF($F190>=5,BG$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BH129)-SUM($N190:BG190)+$J190)*IF($F190>=5,BH$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BI129)-SUM($N190:BH190)+$J190)*IF($F190>=5,BI$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BJ129)-SUM($N190:BI190)+$J190)*IF($F190>=5,BJ$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BK129)-SUM($N190:BJ190)+$J190)*IF($F190>=5,BK$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BL129)-SUM($N190:BK190)+$J190)*IF($F190>=5,BL$5>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BM129)-SUM($N190:BL190)+$J190)*IF($F190>=5,BM$5>=YEAR($I190),1)*($F190>=3)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Input!J21","v":30},{"$f":"Input!G21","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N130:O130)-SUM($N191:N191)+$J191)*IF($F191>=5,O$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:P130)-SUM($N191:O191)+$J191)*IF($F191>=5,P$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N191:P191)+$J191)*IF($F191>=5,Q$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N191:Q191)+$J191)*IF($F191>=5,R$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N191:R191)+$J191)*IF($F191>=5,S$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N191:S191)+$J191)*IF($F191>=5,T$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N191:T191)+$J191)*IF($F191>=5,U$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N191:U191)+$J191)*IF($F191>=5,V$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N191:V191)+$J191)*IF($F191>=5,W$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N191:W191)+$J191)*IF($F191>=5,X$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N191:X191)+$J191)*IF($F191>=5,Y$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N191:Y191)+$J191)*IF($F191>=5,Z$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N191:Z191)+$J191)*IF($F191>=5,AA$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N191:AA191)+$J191)*IF($F191>=5,AB$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N191:AB191)+$J191)*IF($F191>=5,AC$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N191:AC191)+$J191)*IF($F191>=5,AD$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N191:AD191)+$J191)*IF($F191>=5,AE$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N191:AE191)+$J191)*IF($F191>=5,AF$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N191:AF191)+$J191)*IF($F191>=5,AG$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N191:AG191)+$J191)*IF($F191>=5,AH$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N191:AH191)+$J191)*IF($F191>=5,AI$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N191:AI191)+$J191)*IF($F191>=5,AJ$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N191:AJ191)+$J191)*IF($F191>=5,AK$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N191:AK191)+$J191)*IF($F191>=5,AL$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N191:AL191)+$J191)*IF($F191>=5,AM$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N191:AM191)+$J191)*IF($F191>=5,AN$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N191:AN191)+$J191)*IF($F191>=5,AO$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N191:AO191)+$J191)*IF($F191>=5,AP$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N191:AP191)+$J191)*IF($F191>=5,AQ$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N191:AQ191)+$J191)*IF($F191>=5,AR$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N191:AR191)+$J191)*IF($F191>=5,AS$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N191:AS191)+$J191)*IF($F191>=5,AT$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N191:AT191)+$J191)*IF($F191>=5,AU$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N191:AU191)+$J191)*IF($F191>=5,AV$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N191:AV191)+$J191)*IF($F191>=5,AW$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N191:AW191)+$J191)*IF($F191>=5,AX$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N191:AX191)+$J191)*IF($F191>=5,AY$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AZ130)-SUM($N191:AY191)+$J191)*IF($F191>=5,AZ$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BA130)-SUM($N191:AZ191)+$J191)*IF($F191>=5,BA$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BB130)-SUM($N191:BA191)+$J191)*IF($F191>=5,BB$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BC130)-SUM($N191:BB191)+$J191)*IF($F191>=5,BC$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BD130)-SUM($N191:BC191)+$J191)*IF($F191>=5,BD$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BE130)-SUM($N191:BD191)+$J191)*IF($F191>=5,BE$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BF130)-SUM($N191:BE191)+$J191)*IF($F191>=5,BF$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BG130)-SUM($N191:BF191)+$J191)*IF($F191>=5,BG$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BH130)-SUM($N191:BG191)+$J191)*IF($F191>=5,BH$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BI130)-SUM($N191:BH191)+$J191)*IF($F191>=5,BI$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BJ130)-SUM($N191:BI191)+$J191)*IF($F191>=5,BJ$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BK130)-SUM($N191:BJ191)+$J191)*IF($F191>=5,BK$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BL130)-SUM($N191:BK191)+$J191)*IF($F191>=5,BL$5>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BM130)-SUM($N191:BL191)+$J191)*IF($F191>=5,BM$5>=YEAR($I191),1)*($F191>=3)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Input!J22","v":30},{"$f":"Input!G22","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N131:O131)-SUM($N192:N192)+$J192)*IF($F192>=5,O$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:P131)-SUM($N192:O192)+$J192)*IF($F192>=5,P$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N192:P192)+$J192)*IF($F192>=5,Q$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:R131)-SUM($N192:Q192)+$J192)*IF($F192>=5,R$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N192:R192)+$J192)*IF($F192>=5,S$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N192:S192)+$J192)*IF($F192>=5,T$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N192:T192)+$J192)*IF($F192>=5,U$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N192:U192)+$J192)*IF($F192>=5,V$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N192:V192)+$J192)*IF($F192>=5,W$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N192:W192)+$J192)*IF($F192>=5,X$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N192:X192)+$J192)*IF($F192>=5,Y$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N192:Y192)+$J192)*IF($F192>=5,Z$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N192:Z192)+$J192)*IF($F192>=5,AA$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N192:AA192)+$J192)*IF($F192>=5,AB$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N192:AB192)+$J192)*IF($F192>=5,AC$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N192:AC192)+$J192)*IF($F192>=5,AD$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N192:AD192)+$J192)*IF($F192>=5,AE$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N192:AE192)+$J192)*IF($F192>=5,AF$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N192:AF192)+$J192)*IF($F192>=5,AG$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N192:AG192)+$J192)*IF($F192>=5,AH$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N192:AH192)+$J192)*IF($F192>=5,AI$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N192:AI192)+$J192)*IF($F192>=5,AJ$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N192:AJ192)+$J192)*IF($F192>=5,AK$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N192:AK192)+$J192)*IF($F192>=5,AL$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N192:AL192)+$J192)*IF($F192>=5,AM$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N192:AM192)+$J192)*IF($F192>=5,AN$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N192:AN192)+$J192)*IF($F192>=5,AO$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N192:AO192)+$J192)*IF($F192>=5,AP$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N192:AP192)+$J192)*IF($F192>=5,AQ$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N192:AQ192)+$J192)*IF($F192>=5,AR$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N192:AR192)+$J192)*IF($F192>=5,AS$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N192:AS192)+$J192)*IF($F192>=5,AT$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N192:AT192)+$J192)*IF($F192>=5,AU$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N192:AU192)+$J192)*IF($F192>=5,AV$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N192:AV192)+$J192)*IF($F192>=5,AW$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N192:AW192)+$J192)*IF($F192>=5,AX$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N192:AX192)+$J192)*IF($F192>=5,AY$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AZ131)-SUM($N192:AY192)+$J192)*IF($F192>=5,AZ$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BA131)-SUM($N192:AZ192)+$J192)*IF($F192>=5,BA$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BB131)-SUM($N192:BA192)+$J192)*IF($F192>=5,BB$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BC131)-SUM($N192:BB192)+$J192)*IF($F192>=5,BC$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BD131)-SUM($N192:BC192)+$J192)*IF($F192>=5,BD$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BE131)-SUM($N192:BD192)+$J192)*IF($F192>=5,BE$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BF131)-SUM($N192:BE192)+$J192)*IF($F192>=5,BF$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BG131)-SUM($N192:BF192)+$J192)*IF($F192>=5,BG$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BH131)-SUM($N192:BG192)+$J192)*IF($F192>=5,BH$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BI131)-SUM($N192:BH192)+$J192)*IF($F192>=5,BI$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BJ131)-SUM($N192:BI192)+$J192)*IF($F192>=5,BJ$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BK131)-SUM($N192:BJ192)+$J192)*IF($F192>=5,BK$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BL131)-SUM($N192:BK192)+$J192)*IF($F192>=5,BL$5>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BM131)-SUM($N192:BL192)+$J192)*IF($F192>=5,BM$5>=YEAR($I192),1)*($F192>=3)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Input!J23","v":30},{"$f":"Input!G23","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N132:O132)-SUM($N193:N193)+$J193)*IF($F193>=5,O$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:P132)-SUM($N193:O193)+$J193)*IF($F193>=5,P$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N193:P193)+$J193)*IF($F193>=5,Q$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:R132)-SUM($N193:Q193)+$J193)*IF($F193>=5,R$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:S132)-SUM($N193:R193)+$J193)*IF($F193>=5,S$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N193:S193)+$J193)*IF($F193>=5,T$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N193:T193)+$J193)*IF($F193>=5,U$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N193:U193)+$J193)*IF($F193>=5,V$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N193:V193)+$J193)*IF($F193>=5,W$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N193:W193)+$J193)*IF($F193>=5,X$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N193:X193)+$J193)*IF($F193>=5,Y$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N193:Y193)+$J193)*IF($F193>=5,Z$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N193:Z193)+$J193)*IF($F193>=5,AA$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N193:AA193)+$J193)*IF($F193>=5,AB$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N193:AB193)+$J193)*IF($F193>=5,AC$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N193:AC193)+$J193)*IF($F193>=5,AD$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N193:AD193)+$J193)*IF($F193>=5,AE$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N193:AE193)+$J193)*IF($F193>=5,AF$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N193:AF193)+$J193)*IF($F193>=5,AG$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N193:AG193)+$J193)*IF($F193>=5,AH$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N193:AH193)+$J193)*IF($F193>=5,AI$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N193:AI193)+$J193)*IF($F193>=5,AJ$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N193:AJ193)+$J193)*IF($F193>=5,AK$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N193:AK193)+$J193)*IF($F193>=5,AL$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N193:AL193)+$J193)*IF($F193>=5,AM$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N193:AM193)+$J193)*IF($F193>=5,AN$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N193:AN193)+$J193)*IF($F193>=5,AO$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N193:AO193)+$J193)*IF($F193>=5,AP$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N193:AP193)+$J193)*IF($F193>=5,AQ$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N193:AQ193)+$J193)*IF($F193>=5,AR$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N193:AR193)+$J193)*IF($F193>=5,AS$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N193:AS193)+$J193)*IF($F193>=5,AT$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N193:AT193)+$J193)*IF($F193>=5,AU$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N193:AU193)+$J193)*IF($F193>=5,AV$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N193:AV193)+$J193)*IF($F193>=5,AW$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N193:AW193)+$J193)*IF($F193>=5,AX$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N193:AX193)+$J193)*IF($F193>=5,AY$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AZ132)-SUM($N193:AY193)+$J193)*IF($F193>=5,AZ$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BA132)-SUM($N193:AZ193)+$J193)*IF($F193>=5,BA$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BB132)-SUM($N193:BA193)+$J193)*IF($F193>=5,BB$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BC132)-SUM($N193:BB193)+$J193)*IF($F193>=5,BC$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BD132)-SUM($N193:BC193)+$J193)*IF($F193>=5,BD$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BE132)-SUM($N193:BD193)+$J193)*IF($F193>=5,BE$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BF132)-SUM($N193:BE193)+$J193)*IF($F193>=5,BF$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BG132)-SUM($N193:BF193)+$J193)*IF($F193>=5,BG$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BH132)-SUM($N193:BG193)+$J193)*IF($F193>=5,BH$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BI132)-SUM($N193:BH193)+$J193)*IF($F193>=5,BI$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BJ132)-SUM($N193:BI193)+$J193)*IF($F193>=5,BJ$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BK132)-SUM($N193:BJ193)+$J193)*IF($F193>=5,BK$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BL132)-SUM($N193:BK193)+$J193)*IF($F193>=5,BL$5>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BM132)-SUM($N193:BL193)+$J193)*IF($F193>=5,BM$5>=YEAR($I193),1)*($F193>=3)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Input!J24","v":30},{"$f":"Input!G24","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N133:O133)-SUM($N194:N194)+$J194)*IF($F194>=5,O$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:P133)-SUM($N194:O194)+$J194)*IF($F194>=5,P$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N194:P194)+$J194)*IF($F194>=5,Q$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N194:Q194)+$J194)*IF($F194>=5,R$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N194:R194)+$J194)*IF($F194>=5,S$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N194:S194)+$J194)*IF($F194>=5,T$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N194:T194)+$J194)*IF($F194>=5,U$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N194:U194)+$J194)*IF($F194>=5,V$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N194:V194)+$J194)*IF($F194>=5,W$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N194:W194)+$J194)*IF($F194>=5,X$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N194:X194)+$J194)*IF($F194>=5,Y$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N194:Y194)+$J194)*IF($F194>=5,Z$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N194:Z194)+$J194)*IF($F194>=5,AA$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N194:AA194)+$J194)*IF($F194>=5,AB$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N194:AB194)+$J194)*IF($F194>=5,AC$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N194:AC194)+$J194)*IF($F194>=5,AD$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N194:AD194)+$J194)*IF($F194>=5,AE$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N194:AE194)+$J194)*IF($F194>=5,AF$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N194:AF194)+$J194)*IF($F194>=5,AG$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N194:AG194)+$J194)*IF($F194>=5,AH$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N194:AH194)+$J194)*IF($F194>=5,AI$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N194:AI194)+$J194)*IF($F194>=5,AJ$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N194:AJ194)+$J194)*IF($F194>=5,AK$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N194:AK194)+$J194)*IF($F194>=5,AL$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N194:AL194)+$J194)*IF($F194>=5,AM$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N194:AM194)+$J194)*IF($F194>=5,AN$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N194:AN194)+$J194)*IF($F194>=5,AO$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N194:AO194)+$J194)*IF($F194>=5,AP$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N194:AP194)+$J194)*IF($F194>=5,AQ$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N194:AQ194)+$J194)*IF($F194>=5,AR$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N194:AR194)+$J194)*IF($F194>=5,AS$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N194:AS194)+$J194)*IF($F194>=5,AT$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N194:AT194)+$J194)*IF($F194>=5,AU$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N194:AU194)+$J194)*IF($F194>=5,AV$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N194:AV194)+$J194)*IF($F194>=5,AW$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N194:AW194)+$J194)*IF($F194>=5,AX$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N194:AX194)+$J194)*IF($F194>=5,AY$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AZ133)-SUM($N194:AY194)+$J194)*IF($F194>=5,AZ$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BA133)-SUM($N194:AZ194)+$J194)*IF($F194>=5,BA$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BB133)-SUM($N194:BA194)+$J194)*IF($F194>=5,BB$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BC133)-SUM($N194:BB194)+$J194)*IF($F194>=5,BC$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BD133)-SUM($N194:BC194)+$J194)*IF($F194>=5,BD$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BE133)-SUM($N194:BD194)+$J194)*IF($F194>=5,BE$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BF133)-SUM($N194:BE194)+$J194)*IF($F194>=5,BF$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BG133)-SUM($N194:BF194)+$J194)*IF($F194>=5,BG$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BH133)-SUM($N194:BG194)+$J194)*IF($F194>=5,BH$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BI133)-SUM($N194:BH194)+$J194)*IF($F194>=5,BI$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BJ133)-SUM($N194:BI194)+$J194)*IF($F194>=5,BJ$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BK133)-SUM($N194:BJ194)+$J194)*IF($F194>=5,BK$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BL133)-SUM($N194:BK194)+$J194)*IF($F194>=5,BL$5>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BM133)-SUM($N194:BL194)+$J194)*IF($F194>=5,BM$5>=YEAR($I194),1)*($F194>=3)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Input!J25","v":30},{"$f":"Input!G25","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N134:O134)-SUM($N195:N195)+$J195)*IF($F195>=5,O$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:P134)-SUM($N195:O195)+$J195)*IF($F195>=5,P$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Q134)-SUM($N195:P195)+$J195)*IF($F195>=5,Q$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:R134)-SUM($N195:Q195)+$J195)*IF($F195>=5,R$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:S134)-SUM($N195:R195)+$J195)*IF($F195>=5,S$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:T134)-SUM($N195:S195)+$J195)*IF($F195>=5,T$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:U134)-SUM($N195:T195)+$J195)*IF($F195>=5,U$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:V134)-SUM($N195:U195)+$J195)*IF($F195>=5,V$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:W134)-SUM($N195:V195)+$J195)*IF($F195>=5,W$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:X134)-SUM($N195:W195)+$J195)*IF($F195>=5,X$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Y134)-SUM($N195:X195)+$J195)*IF($F195>=5,Y$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:Z134)-SUM($N195:Y195)+$J195)*IF($F195>=5,Z$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AA134)-SUM($N195:Z195)+$J195)*IF($F195>=5,AA$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AB134)-SUM($N195:AA195)+$J195)*IF($F195>=5,AB$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AC134)-SUM($N195:AB195)+$J195)*IF($F195>=5,AC$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AD134)-SUM($N195:AC195)+$J195)*IF($F195>=5,AD$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AE134)-SUM($N195:AD195)+$J195)*IF($F195>=5,AE$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AF134)-SUM($N195:AE195)+$J195)*IF($F195>=5,AF$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AG134)-SUM($N195:AF195)+$J195)*IF($F195>=5,AG$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AH134)-SUM($N195:AG195)+$J195)*IF($F195>=5,AH$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AI134)-SUM($N195:AH195)+$J195)*IF($F195>=5,AI$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AJ134)-SUM($N195:AI195)+$J195)*IF($F195>=5,AJ$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AK134)-SUM($N195:AJ195)+$J195)*IF($F195>=5,AK$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AL134)-SUM($N195:AK195)+$J195)*IF($F195>=5,AL$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AM134)-SUM($N195:AL195)+$J195)*IF($F195>=5,AM$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AN134)-SUM($N195:AM195)+$J195)*IF($F195>=5,AN$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AO134)-SUM($N195:AN195)+$J195)*IF($F195>=5,AO$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AP134)-SUM($N195:AO195)+$J195)*IF($F195>=5,AP$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AQ134)-SUM($N195:AP195)+$J195)*IF($F195>=5,AQ$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AR134)-SUM($N195:AQ195)+$J195)*IF($F195>=5,AR$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AS134)-SUM($N195:AR195)+$J195)*IF($F195>=5,AS$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AT134)-SUM($N195:AS195)+$J195)*IF($F195>=5,AT$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AU134)-SUM($N195:AT195)+$J195)*IF($F195>=5,AU$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N195:AU195)+$J195)*IF($F195>=5,AV$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N195:AV195)+$J195)*IF($F195>=5,AW$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N195:AW195)+$J195)*IF($F195>=5,AX$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N195:AX195)+$J195)*IF($F195>=5,AY$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AZ134)-SUM($N195:AY195)+$J195)*IF($F195>=5,AZ$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BA134)-SUM($N195:AZ195)+$J195)*IF($F195>=5,BA$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BB134)-SUM($N195:BA195)+$J195)*IF($F195>=5,BB$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BC134)-SUM($N195:BB195)+$J195)*IF($F195>=5,BC$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BD134)-SUM($N195:BC195)+$J195)*IF($F195>=5,BD$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BE134)-SUM($N195:BD195)+$J195)*IF($F195>=5,BE$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BF134)-SUM($N195:BE195)+$J195)*IF($F195>=5,BF$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BG134)-SUM($N195:BF195)+$J195)*IF($F195>=5,BG$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BH134)-SUM($N195:BG195)+$J195)*IF($F195>=5,BH$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BI134)-SUM($N195:BH195)+$J195)*IF($F195>=5,BI$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BJ134)-SUM($N195:BI195)+$J195)*IF($F195>=5,BJ$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BK134)-SUM($N195:BJ195)+$J195)*IF($F195>=5,BK$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BL134)-SUM($N195:BK195)+$J195)*IF($F195>=5,BL$5>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BM134)-SUM($N195:BL195)+$J195)*IF($F195>=5,BM$5>=YEAR($I195),1)*($F195>=3)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Input!J26","v":30},{"$f":"Input!G26","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N135:O135)-SUM($N196:N196)+$J196)*IF($F196>=5,O$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:P135)-SUM($N196:O196)+$J196)*IF($F196>=5,P$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Q135)-SUM($N196:P196)+$J196)*IF($F196>=5,Q$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:R135)-SUM($N196:Q196)+$J196)*IF($F196>=5,R$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:S135)-SUM($N196:R196)+$J196)*IF($F196>=5,S$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:T135)-SUM($N196:S196)+$J196)*IF($F196>=5,T$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:U135)-SUM($N196:T196)+$J196)*IF($F196>=5,U$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:V135)-SUM($N196:U196)+$J196)*IF($F196>=5,V$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:W135)-SUM($N196:V196)+$J196)*IF($F196>=5,W$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:X135)-SUM($N196:W196)+$J196)*IF($F196>=5,X$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Y135)-SUM($N196:X196)+$J196)*IF($F196>=5,Y$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:Z135)-SUM($N196:Y196)+$J196)*IF($F196>=5,Z$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AA135)-SUM($N196:Z196)+$J196)*IF($F196>=5,AA$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AB135)-SUM($N196:AA196)+$J196)*IF($F196>=5,AB$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AC135)-SUM($N196:AB196)+$J196)*IF($F196>=5,AC$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AD135)-SUM($N196:AC196)+$J196)*IF($F196>=5,AD$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AE135)-SUM($N196:AD196)+$J196)*IF($F196>=5,AE$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AF135)-SUM($N196:AE196)+$J196)*IF($F196>=5,AF$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AG135)-SUM($N196:AF196)+$J196)*IF($F196>=5,AG$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AH135)-SUM($N196:AG196)+$J196)*IF($F196>=5,AH$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AI135)-SUM($N196:AH196)+$J196)*IF($F196>=5,AI$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AJ135)-SUM($N196:AI196)+$J196)*IF($F196>=5,AJ$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AK135)-SUM($N196:AJ196)+$J196)*IF($F196>=5,AK$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AL135)-SUM($N196:AK196)+$J196)*IF($F196>=5,AL$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AM135)-SUM($N196:AL196)+$J196)*IF($F196>=5,AM$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AN135)-SUM($N196:AM196)+$J196)*IF($F196>=5,AN$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AO135)-SUM($N196:AN196)+$J196)*IF($F196>=5,AO$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AP135)-SUM($N196:AO196)+$J196)*IF($F196>=5,AP$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AQ135)-SUM($N196:AP196)+$J196)*IF($F196>=5,AQ$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AR135)-SUM($N196:AQ196)+$J196)*IF($F196>=5,AR$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AS135)-SUM($N196:AR196)+$J196)*IF($F196>=5,AS$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AT135)-SUM($N196:AS196)+$J196)*IF($F196>=5,AT$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AU135)-SUM($N196:AT196)+$J196)*IF($F196>=5,AU$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N196:AU196)+$J196)*IF($F196>=5,AV$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N196:AV196)+$J196)*IF($F196>=5,AW$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N196:AW196)+$J196)*IF($F196>=5,AX$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N196:AX196)+$J196)*IF($F196>=5,AY$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AZ135)-SUM($N196:AY196)+$J196)*IF($F196>=5,AZ$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BA135)-SUM($N196:AZ196)+$J196)*IF($F196>=5,BA$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BB135)-SUM($N196:BA196)+$J196)*IF($F196>=5,BB$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BC135)-SUM($N196:BB196)+$J196)*IF($F196>=5,BC$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BD135)-SUM($N196:BC196)+$J196)*IF($F196>=5,BD$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BE135)-SUM($N196:BD196)+$J196)*IF($F196>=5,BE$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BF135)-SUM($N196:BE196)+$J196)*IF($F196>=5,BF$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BG135)-SUM($N196:BF196)+$J196)*IF($F196>=5,BG$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BH135)-SUM($N196:BG196)+$J196)*IF($F196>=5,BH$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BI135)-SUM($N196:BH196)+$J196)*IF($F196>=5,BI$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BJ135)-SUM($N196:BI196)+$J196)*IF($F196>=5,BJ$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BK135)-SUM($N196:BJ196)+$J196)*IF($F196>=5,BK$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BL135)-SUM($N196:BK196)+$J196)*IF($F196>=5,BL$5>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BM135)-SUM($N196:BL196)+$J196)*IF($F196>=5,BM$5>=YEAR($I196),1)*($F196>=3)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Input!J27","v":30},{"$f":"Input!G27","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N136:O136)-SUM($N197:N197)+$J197)*IF($F197>=5,O$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:P136)-SUM($N197:O197)+$J197)*IF($F197>=5,P$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N197:P197)+$J197)*IF($F197>=5,Q$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N197:Q197)+$J197)*IF($F197>=5,R$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N197:R197)+$J197)*IF($F197>=5,S$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N197:S197)+$J197)*IF($F197>=5,T$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N197:T197)+$J197)*IF($F197>=5,U$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N197:U197)+$J197)*IF($F197>=5,V$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N197:V197)+$J197)*IF($F197>=5,W$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N197:W197)+$J197)*IF($F197>=5,X$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N197:X197)+$J197)*IF($F197>=5,Y$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N197:Y197)+$J197)*IF($F197>=5,Z$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N197:Z197)+$J197)*IF($F197>=5,AA$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N197:AA197)+$J197)*IF($F197>=5,AB$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N197:AB197)+$J197)*IF($F197>=5,AC$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N197:AC197)+$J197)*IF($F197>=5,AD$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N197:AD197)+$J197)*IF($F197>=5,AE$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N197:AE197)+$J197)*IF($F197>=5,AF$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N197:AF197)+$J197)*IF($F197>=5,AG$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N197:AG197)+$J197)*IF($F197>=5,AH$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N197:AH197)+$J197)*IF($F197>=5,AI$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N197:AI197)+$J197)*IF($F197>=5,AJ$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N197:AJ197)+$J197)*IF($F197>=5,AK$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N197:AK197)+$J197)*IF($F197>=5,AL$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N197:AL197)+$J197)*IF($F197>=5,AM$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N197:AM197)+$J197)*IF($F197>=5,AN$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N197:AN197)+$J197)*IF($F197>=5,AO$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N197:AO197)+$J197)*IF($F197>=5,AP$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N197:AP197)+$J197)*IF($F197>=5,AQ$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N197:AQ197)+$J197)*IF($F197>=5,AR$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N197:AR197)+$J197)*IF($F197>=5,AS$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N197:AS197)+$J197)*IF($F197>=5,AT$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N197:AT197)+$J197)*IF($F197>=5,AU$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N197:AU197)+$J197)*IF($F197>=5,AV$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N197:AV197)+$J197)*IF($F197>=5,AW$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N197:AW197)+$J197)*IF($F197>=5,AX$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N197:AX197)+$J197)*IF($F197>=5,AY$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AZ136)-SUM($N197:AY197)+$J197)*IF($F197>=5,AZ$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BA136)-SUM($N197:AZ197)+$J197)*IF($F197>=5,BA$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BB136)-SUM($N197:BA197)+$J197)*IF($F197>=5,BB$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BC136)-SUM($N197:BB197)+$J197)*IF($F197>=5,BC$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BD136)-SUM($N197:BC197)+$J197)*IF($F197>=5,BD$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BE136)-SUM($N197:BD197)+$J197)*IF($F197>=5,BE$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BF136)-SUM($N197:BE197)+$J197)*IF($F197>=5,BF$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BG136)-SUM($N197:BF197)+$J197)*IF($F197>=5,BG$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BH136)-SUM($N197:BG197)+$J197)*IF($F197>=5,BH$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BI136)-SUM($N197:BH197)+$J197)*IF($F197>=5,BI$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BJ136)-SUM($N197:BI197)+$J197)*IF($F197>=5,BJ$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BK136)-SUM($N197:BJ197)+$J197)*IF($F197>=5,BK$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BL136)-SUM($N197:BK197)+$J197)*IF($F197>=5,BL$5>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BM136)-SUM($N197:BL197)+$J197)*IF($F197>=5,BM$5>=YEAR($I197),1)*($F197>=3)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Input!J28","v":30},{"$f":"Input!G28","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N137:O137)-SUM($N198:N198)+$J198)*IF($F198>=5,O$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:P137)-SUM($N198:O198)+$J198)*IF($F198>=5,P$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N198:P198)+$J198)*IF($F198>=5,Q$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N198:Q198)+$J198)*IF($F198>=5,R$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N198:R198)+$J198)*IF($F198>=5,S$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N198:S198)+$J198)*IF($F198>=5,T$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N198:T198)+$J198)*IF($F198>=5,U$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N198:U198)+$J198)*IF($F198>=5,V$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N198:V198)+$J198)*IF($F198>=5,W$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N198:W198)+$J198)*IF($F198>=5,X$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N198:X198)+$J198)*IF($F198>=5,Y$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N198:Y198)+$J198)*IF($F198>=5,Z$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N198:Z198)+$J198)*IF($F198>=5,AA$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N198:AA198)+$J198)*IF($F198>=5,AB$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N198:AB198)+$J198)*IF($F198>=5,AC$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N198:AC198)+$J198)*IF($F198>=5,AD$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N198:AD198)+$J198)*IF($F198>=5,AE$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N198:AE198)+$J198)*IF($F198>=5,AF$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N198:AF198)+$J198)*IF($F198>=5,AG$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N198:AG198)+$J198)*IF($F198>=5,AH$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N198:AH198)+$J198)*IF($F198>=5,AI$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N198:AI198)+$J198)*IF($F198>=5,AJ$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N198:AJ198)+$J198)*IF($F198>=5,AK$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N198:AK198)+$J198)*IF($F198>=5,AL$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N198:AL198)+$J198)*IF($F198>=5,AM$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N198:AM198)+$J198)*IF($F198>=5,AN$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N198:AN198)+$J198)*IF($F198>=5,AO$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N198:AO198)+$J198)*IF($F198>=5,AP$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N198:AP198)+$J198)*IF($F198>=5,AQ$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N198:AQ198)+$J198)*IF($F198>=5,AR$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N198:AR198)+$J198)*IF($F198>=5,AS$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N198:AS198)+$J198)*IF($F198>=5,AT$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N198:AT198)+$J198)*IF($F198>=5,AU$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N198:AU198)+$J198)*IF($F198>=5,AV$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N198:AV198)+$J198)*IF($F198>=5,AW$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N198:AW198)+$J198)*IF($F198>=5,AX$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N198:AX198)+$J198)*IF($F198>=5,AY$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AZ137)-SUM($N198:AY198)+$J198)*IF($F198>=5,AZ$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BA137)-SUM($N198:AZ198)+$J198)*IF($F198>=5,BA$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BB137)-SUM($N198:BA198)+$J198)*IF($F198>=5,BB$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BC137)-SUM($N198:BB198)+$J198)*IF($F198>=5,BC$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BD137)-SUM($N198:BC198)+$J198)*IF($F198>=5,BD$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BE137)-SUM($N198:BD198)+$J198)*IF($F198>=5,BE$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BF137)-SUM($N198:BE198)+$J198)*IF($F198>=5,BF$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BG137)-SUM($N198:BF198)+$J198)*IF($F198>=5,BG$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BH137)-SUM($N198:BG198)+$J198)*IF($F198>=5,BH$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BI137)-SUM($N198:BH198)+$J198)*IF($F198>=5,BI$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BJ137)-SUM($N198:BI198)+$J198)*IF($F198>=5,BJ$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BK137)-SUM($N198:BJ198)+$J198)*IF($F198>=5,BK$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BL137)-SUM($N198:BK198)+$J198)*IF($F198>=5,BL$5>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BM137)-SUM($N198:BL198)+$J198)*IF($F198>=5,BM$5>=YEAR($I198),1)*($F198>=3)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Input!J29","v":30},{"$f":"Input!G29","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N138:O138)-SUM($N199:N199)+$J199)*IF($F199>=5,O$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:P138)-SUM($N199:O199)+$J199)*IF($F199>=5,P$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:Q138)-SUM($N199:P199)+$J199)*IF($F199>=5,Q$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:R138)-SUM($N199:Q199)+$J199)*IF($F199>=5,R$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:S138)-SUM($N199:R199)+$J199)*IF($F199>=5,S$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:T138)-SUM($N199:S199)+$J199)*IF($F199>=5,T$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:U138)-SUM($N199:T199)+$J199)*IF($F199>=5,U$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:V138)-SUM($N199:U199)+$J199)*IF($F199>=5,V$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:W138)-SUM($N199:V199)+$J199)*IF($F199>=5,W$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:X138)-SUM($N199:W199)+$J199)*IF($F199>=5,X$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:Y138)-SUM($N199:X199)+$J199)*IF($F199>=5,Y$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:Z138)-SUM($N199:Y199)+$J199)*IF($F199>=5,Z$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AA138)-SUM($N199:Z199)+$J199)*IF($F199>=5,AA$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AB138)-SUM($N199:AA199)+$J199)*IF($F199>=5,AB$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AC138)-SUM($N199:AB199)+$J199)*IF($F199>=5,AC$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AD138)-SUM($N199:AC199)+$J199)*IF($F199>=5,AD$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AE138)-SUM($N199:AD199)+$J199)*IF($F199>=5,AE$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AF138)-SUM($N199:AE199)+$J199)*IF($F199>=5,AF$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AG138)-SUM($N199:AF199)+$J199)*IF($F199>=5,AG$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AH138)-SUM($N199:AG199)+$J199)*IF($F199>=5,AH$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AI138)-SUM($N199:AH199)+$J199)*IF($F199>=5,AI$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AJ138)-SUM($N199:AI199)+$J199)*IF($F199>=5,AJ$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AK138)-SUM($N199:AJ199)+$J199)*IF($F199>=5,AK$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AL138)-SUM($N199:AK199)+$J199)*IF($F199>=5,AL$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AM138)-SUM($N199:AL199)+$J199)*IF($F199>=5,AM$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AN138)-SUM($N199:AM199)+$J199)*IF($F199>=5,AN$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AO138)-SUM($N199:AN199)+$J199)*IF($F199>=5,AO$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AP138)-SUM($N199:AO199)+$J199)*IF($F199>=5,AP$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AQ138)-SUM($N199:AP199)+$J199)*IF($F199>=5,AQ$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AR138)-SUM($N199:AQ199)+$J199)*IF($F199>=5,AR$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AS138)-SUM($N199:AR199)+$J199)*IF($F199>=5,AS$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AT138)-SUM($N199:AS199)+$J199)*IF($F199>=5,AT$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AU138)-SUM($N199:AT199)+$J199)*IF($F199>=5,AU$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AV138)-SUM($N199:AU199)+$J199)*IF($F199>=5,AV$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AW138)-SUM($N199:AV199)+$J199)*IF($F199>=5,AW$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AX138)-SUM($N199:AW199)+$J199)*IF($F199>=5,AX$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AY138)-SUM($N199:AX199)+$J199)*IF($F199>=5,AY$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AZ138)-SUM($N199:AY199)+$J199)*IF($F199>=5,AZ$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BA138)-SUM($N199:AZ199)+$J199)*IF($F199>=5,BA$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BB138)-SUM($N199:BA199)+$J199)*IF($F199>=5,BB$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BC138)-SUM($N199:BB199)+$J199)*IF($F199>=5,BC$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BD138)-SUM($N199:BC199)+$J199)*IF($F199>=5,BD$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BE138)-SUM($N199:BD199)+$J199)*IF($F199>=5,BE$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BF138)-SUM($N199:BE199)+$J199)*IF($F199>=5,BF$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BG138)-SUM($N199:BF199)+$J199)*IF($F199>=5,BG$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BH138)-SUM($N199:BG199)+$J199)*IF($F199>=5,BH$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BI138)-SUM($N199:BH199)+$J199)*IF($F199>=5,BI$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BJ138)-SUM($N199:BI199)+$J199)*IF($F199>=5,BJ$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BK138)-SUM($N199:BJ199)+$J199)*IF($F199>=5,BK$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BL138)-SUM($N199:BK199)+$J199)*IF($F199>=5,BL$5>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BM138)-SUM($N199:BL199)+$J199)*IF($F199>=5,BM$5>=YEAR($I199),1)*($F199>=3)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Input!J30","v":30},{"$f":"Input!G30","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N139:O139)-SUM($N200:N200)+$J200)*IF($F200>=5,O$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:P139)-SUM($N200:O200)+$J200)*IF($F200>=5,P$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:Q139)-SUM($N200:P200)+$J200)*IF($F200>=5,Q$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:R139)-SUM($N200:Q200)+$J200)*IF($F200>=5,R$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:S139)-SUM($N200:R200)+$J200)*IF($F200>=5,S$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:T139)-SUM($N200:S200)+$J200)*IF($F200>=5,T$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:U139)-SUM($N200:T200)+$J200)*IF($F200>=5,U$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:V139)-SUM($N200:U200)+$J200)*IF($F200>=5,V$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:W139)-SUM($N200:V200)+$J200)*IF($F200>=5,W$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:X139)-SUM($N200:W200)+$J200)*IF($F200>=5,X$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:Y139)-SUM($N200:X200)+$J200)*IF($F200>=5,Y$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:Z139)-SUM($N200:Y200)+$J200)*IF($F200>=5,Z$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AA139)-SUM($N200:Z200)+$J200)*IF($F200>=5,AA$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AB139)-SUM($N200:AA200)+$J200)*IF($F200>=5,AB$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AC139)-SUM($N200:AB200)+$J200)*IF($F200>=5,AC$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AD139)-SUM($N200:AC200)+$J200)*IF($F200>=5,AD$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AE139)-SUM($N200:AD200)+$J200)*IF($F200>=5,AE$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AF139)-SUM($N200:AE200)+$J200)*IF($F200>=5,AF$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AG139)-SUM($N200:AF200)+$J200)*IF($F200>=5,AG$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AH139)-SUM($N200:AG200)+$J200)*IF($F200>=5,AH$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AI139)-SUM($N200:AH200)+$J200)*IF($F200>=5,AI$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AJ139)-SUM($N200:AI200)+$J200)*IF($F200>=5,AJ$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AK139)-SUM($N200:AJ200)+$J200)*IF($F200>=5,AK$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AL139)-SUM($N200:AK200)+$J200)*IF($F200>=5,AL$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AM139)-SUM($N200:AL200)+$J200)*IF($F200>=5,AM$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AN139)-SUM($N200:AM200)+$J200)*IF($F200>=5,AN$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AO139)-SUM($N200:AN200)+$J200)*IF($F200>=5,AO$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AP139)-SUM($N200:AO200)+$J200)*IF($F200>=5,AP$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AQ139)-SUM($N200:AP200)+$J200)*IF($F200>=5,AQ$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AR139)-SUM($N200:AQ200)+$J200)*IF($F200>=5,AR$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AS139)-SUM($N200:AR200)+$J200)*IF($F200>=5,AS$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AT139)-SUM($N200:AS200)+$J200)*IF($F200>=5,AT$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AU139)-SUM($N200:AT200)+$J200)*IF($F200>=5,AU$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AV139)-SUM($N200:AU200)+$J200)*IF($F200>=5,AV$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AW139)-SUM($N200:AV200)+$J200)*IF($F200>=5,AW$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AX139)-SUM($N200:AW200)+$J200)*IF($F200>=5,AX$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AY139)-SUM($N200:AX200)+$J200)*IF($F200>=5,AY$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AZ139)-SUM($N200:AY200)+$J200)*IF($F200>=5,AZ$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BA139)-SUM($N200:AZ200)+$J200)*IF($F200>=5,BA$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BB139)-SUM($N200:BA200)+$J200)*IF($F200>=5,BB$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BC139)-SUM($N200:BB200)+$J200)*IF($F200>=5,BC$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BD139)-SUM($N200:BC200)+$J200)*IF($F200>=5,BD$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BE139)-SUM($N200:BD200)+$J200)*IF($F200>=5,BE$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BF139)-SUM($N200:BE200)+$J200)*IF($F200>=5,BF$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BG139)-SUM($N200:BF200)+$J200)*IF($F200>=5,BG$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BH139)-SUM($N200:BG200)+$J200)*IF($F200>=5,BH$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BI139)-SUM($N200:BH200)+$J200)*IF($F200>=5,BI$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BJ139)-SUM($N200:BI200)+$J200)*IF($F200>=5,BJ$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BK139)-SUM($N200:BJ200)+$J200)*IF($F200>=5,BK$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BL139)-SUM($N200:BK200)+$J200)*IF($F200>=5,BL$5>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BM139)-SUM($N200:BL200)+$J200)*IF($F200>=5,BM$5>=YEAR($I200),1)*($F200>=3)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Input!J31","v":30},{"$f":"Input!G31","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N140:O140)-SUM($N201:N201)+$J201)*IF($F201>=5,O$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:P140)-SUM($N201:O201)+$J201)*IF($F201>=5,P$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:Q140)-SUM($N201:P201)+$J201)*IF($F201>=5,Q$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:R140)-SUM($N201:Q201)+$J201)*IF($F201>=5,R$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:S140)-SUM($N201:R201)+$J201)*IF($F201>=5,S$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:T140)-SUM($N201:S201)+$J201)*IF($F201>=5,T$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:U140)-SUM($N201:T201)+$J201)*IF($F201>=5,U$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:V140)-SUM($N201:U201)+$J201)*IF($F201>=5,V$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:W140)-SUM($N201:V201)+$J201)*IF($F201>=5,W$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:X140)-SUM($N201:W201)+$J201)*IF($F201>=5,X$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:Y140)-SUM($N201:X201)+$J201)*IF($F201>=5,Y$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:Z140)-SUM($N201:Y201)+$J201)*IF($F201>=5,Z$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AA140)-SUM($N201:Z201)+$J201)*IF($F201>=5,AA$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AB140)-SUM($N201:AA201)+$J201)*IF($F201>=5,AB$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AC140)-SUM($N201:AB201)+$J201)*IF($F201>=5,AC$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AD140)-SUM($N201:AC201)+$J201)*IF($F201>=5,AD$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AE140)-SUM($N201:AD201)+$J201)*IF($F201>=5,AE$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AF140)-SUM($N201:AE201)+$J201)*IF($F201>=5,AF$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AG140)-SUM($N201:AF201)+$J201)*IF($F201>=5,AG$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AH140)-SUM($N201:AG201)+$J201)*IF($F201>=5,AH$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AI140)-SUM($N201:AH201)+$J201)*IF($F201>=5,AI$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AJ140)-SUM($N201:AI201)+$J201)*IF($F201>=5,AJ$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AK140)-SUM($N201:AJ201)+$J201)*IF($F201>=5,AK$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AL140)-SUM($N201:AK201)+$J201)*IF($F201>=5,AL$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AM140)-SUM($N201:AL201)+$J201)*IF($F201>=5,AM$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AN140)-SUM($N201:AM201)+$J201)*IF($F201>=5,AN$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AO140)-SUM($N201:AN201)+$J201)*IF($F201>=5,AO$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AP140)-SUM($N201:AO201)+$J201)*IF($F201>=5,AP$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AQ140)-SUM($N201:AP201)+$J201)*IF($F201>=5,AQ$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AR140)-SUM($N201:AQ201)+$J201)*IF($F201>=5,AR$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AS140)-SUM($N201:AR201)+$J201)*IF($F201>=5,AS$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AT140)-SUM($N201:AS201)+$J201)*IF($F201>=5,AT$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AU140)-SUM($N201:AT201)+$J201)*IF($F201>=5,AU$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AV140)-SUM($N201:AU201)+$J201)*IF($F201>=5,AV$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AW140)-SUM($N201:AV201)+$J201)*IF($F201>=5,AW$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AX140)-SUM($N201:AW201)+$J201)*IF($F201>=5,AX$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AY140)-SUM($N201:AX201)+$J201)*IF($F201>=5,AY$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AZ140)-SUM($N201:AY201)+$J201)*IF($F201>=5,AZ$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BA140)-SUM($N201:AZ201)+$J201)*IF($F201>=5,BA$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BB140)-SUM($N201:BA201)+$J201)*IF($F201>=5,BB$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BC140)-SUM($N201:BB201)+$J201)*IF($F201>=5,BC$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BD140)-SUM($N201:BC201)+$J201)*IF($F201>=5,BD$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BE140)-SUM($N201:BD201)+$J201)*IF($F201>=5,BE$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BF140)-SUM($N201:BE201)+$J201)*IF($F201>=5,BF$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BG140)-SUM($N201:BF201)+$J201)*IF($F201>=5,BG$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BH140)-SUM($N201:BG201)+$J201)*IF($F201>=5,BH$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BI140)-SUM($N201:BH201)+$J201)*IF($F201>=5,BI$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BJ140)-SUM($N201:BI201)+$J201)*IF($F201>=5,BJ$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BK140)-SUM($N201:BJ201)+$J201)*IF($F201>=5,BK$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BL140)-SUM($N201:BK201)+$J201)*IF($F201>=5,BL$5>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BM140)-SUM($N201:BL201)+$J201)*IF($F201>=5,BM$5>=YEAR($I201),1)*($F201>=3)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Input!J32","v":30},{"$f":"Input!G32","v":"2016-12-31"},0,0,0,null,null,{"$f":"(SUM($N141:O141)-SUM($N202:N202)+$J202)*IF($F202>=5,O$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:P141)-SUM($N202:O202)+$J202)*IF($F202>=5,P$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:Q141)-SUM($N202:P202)+$J202)*IF($F202>=5,Q$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:R141)-SUM($N202:Q202)+$J202)*IF($F202>=5,R$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:S141)-SUM($N202:R202)+$J202)*IF($F202>=5,S$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:T141)-SUM($N202:S202)+$J202)*IF($F202>=5,T$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:U141)-SUM($N202:T202)+$J202)*IF($F202>=5,U$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:V141)-SUM($N202:U202)+$J202)*IF($F202>=5,V$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:W141)-SUM($N202:V202)+$J202)*IF($F202>=5,W$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:X141)-SUM($N202:W202)+$J202)*IF($F202>=5,X$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:Y141)-SUM($N202:X202)+$J202)*IF($F202>=5,Y$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:Z141)-SUM($N202:Y202)+$J202)*IF($F202>=5,Z$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AA141)-SUM($N202:Z202)+$J202)*IF($F202>=5,AA$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AB141)-SUM($N202:AA202)+$J202)*IF($F202>=5,AB$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AC141)-SUM($N202:AB202)+$J202)*IF($F202>=5,AC$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AD141)-SUM($N202:AC202)+$J202)*IF($F202>=5,AD$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AE141)-SUM($N202:AD202)+$J202)*IF($F202>=5,AE$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AF141)-SUM($N202:AE202)+$J202)*IF($F202>=5,AF$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AG141)-SUM($N202:AF202)+$J202)*IF($F202>=5,AG$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AH141)-SUM($N202:AG202)+$J202)*IF($F202>=5,AH$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AI141)-SUM($N202:AH202)+$J202)*IF($F202>=5,AI$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AJ141)-SUM($N202:AI202)+$J202)*IF($F202>=5,AJ$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AK141)-SUM($N202:AJ202)+$J202)*IF($F202>=5,AK$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AL141)-SUM($N202:AK202)+$J202)*IF($F202>=5,AL$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AM141)-SUM($N202:AL202)+$J202)*IF($F202>=5,AM$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AN141)-SUM($N202:AM202)+$J202)*IF($F202>=5,AN$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AO141)-SUM($N202:AN202)+$J202)*IF($F202>=5,AO$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AP141)-SUM($N202:AO202)+$J202)*IF($F202>=5,AP$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AQ141)-SUM($N202:AP202)+$J202)*IF($F202>=5,AQ$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AR141)-SUM($N202:AQ202)+$J202)*IF($F202>=5,AR$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AS141)-SUM($N202:AR202)+$J202)*IF($F202>=5,AS$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AT141)-SUM($N202:AS202)+$J202)*IF($F202>=5,AT$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AU141)-SUM($N202:AT202)+$J202)*IF($F202>=5,AU$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AV141)-SUM($N202:AU202)+$J202)*IF($F202>=5,AV$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AW141)-SUM($N202:AV202)+$J202)*IF($F202>=5,AW$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AX141)-SUM($N202:AW202)+$J202)*IF($F202>=5,AX$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AY141)-SUM($N202:AX202)+$J202)*IF($F202>=5,AY$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AZ141)-SUM($N202:AY202)+$J202)*IF($F202>=5,AZ$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BA141)-SUM($N202:AZ202)+$J202)*IF($F202>=5,BA$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BB141)-SUM($N202:BA202)+$J202)*IF($F202>=5,BB$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BC141)-SUM($N202:BB202)+$J202)*IF($F202>=5,BC$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BD141)-SUM($N202:BC202)+$J202)*IF($F202>=5,BD$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BE141)-SUM($N202:BD202)+$J202)*IF($F202>=5,BE$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BF141)-SUM($N202:BE202)+$J202)*IF($F202>=5,BF$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BG141)-SUM($N202:BF202)+$J202)*IF($F202>=5,BG$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BH141)-SUM($N202:BG202)+$J202)*IF($F202>=5,BH$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BI141)-SUM($N202:BH202)+$J202)*IF($F202>=5,BI$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BJ141)-SUM($N202:BI202)+$J202)*IF($F202>=5,BJ$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BK141)-SUM($N202:BJ202)+$J202)*IF($F202>=5,BK$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BL141)-SUM($N202:BK202)+$J202)*IF($F202>=5,BL$5>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BM141)-SUM($N202:BL202)+$J202)*IF($F202>=5,BM$5>=YEAR($I202),1)*($F202>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D177","v":"Total Book Capital Placed in Service"},null,null,null,null,null,{"$f":"SUM(J178:J202)","v":0},929620.55053562659,1000000,null,null,{"$f":"SUM(O178:O202)","v":0},{"$f":"SUM(P178:P202)","v":1000000},{"$f":"SUM(Q178:Q202)","v":0},{"$f":"SUM(R178:R202)","v":0},{"$f":"SUM(S178:S202)","v":0},{"$f":"SUM(T178:T202)","v":0},{"$f":"SUM(U178:U202)","v":0},{"$f":"SUM(V178:V202)","v":0},{"$f":"SUM(W178:W202)","v":0},{"$f":"SUM(X178:X202)","v":0},{"$f":"SUM(Y178:Y202)","v":0},{"$f":"SUM(Z178:Z202)","v":0},{"$f":"SUM(AA178:AA202)","v":0},{"$f":"SUM(AB178:AB202)","v":0},{"$f":"SUM(AC178:AC202)","v":0},{"$f":"SUM(AD178:AD202)","v":0},{"$f":"SUM(AE178:AE202)","v":0},{"$f":"SUM(AF178:AF202)","v":0},{"$f":"SUM(AG178:AG202)","v":0},{"$f":"SUM(AH178:AH202)","v":0},{"$f":"SUM(AI178:AI202)","v":0},{"$f":"SUM(AJ178:AJ202)","v":0},{"$f":"SUM(AK178:AK202)","v":0},{"$f":"SUM(AL178:AL202)","v":0},{"$f":"SUM(AM178:AM202)","v":0},{"$f":"SUM(AN178:AN202)","v":0},{"$f":"SUM(AO178:AO202)","v":0},{"$f":"SUM(AP178:AP202)","v":0},{"$f":"SUM(AQ178:AQ202)","v":0},{"$f":"SUM(AR178:AR202)","v":0},{"$f":"SUM(AS178:AS202)","v":0},{"$f":"SUM(AT178:AT202)","v":0},{"$f":"SUM(AU178:AU202)","v":0},{"$f":"SUM(AV178:AV202)","v":0},{"$f":"SUM(AW178:AW202)","v":0},{"$f":"SUM(AX178:AX202)","v":0},{"$f":"SUM(AY178:AY202)","v":0},{"$f":"SUM(AZ178:AZ202)","v":0},{"$f":"SUM(BA178:BA202)","v":0},{"$f":"SUM(BB178:BB202)","v":0},{"$f":"SUM(BC178:BC202)","v":0},{"$f":"SUM(BD178:BD202)","v":0},{"$f":"SUM(BE178:BE202)","v":0},{"$f":"SUM(BF178:BF202)","v":0},{"$f":"SUM(BG178:BG202)","v":0},{"$f":"SUM(BH178:BH202)","v":0},{"$f":"SUM(BI178:BI202)","v":0},{"$f":"SUM(BJ178:BJ202)","v":0},{"$f":"SUM(BK178:BK202)","v":0},{"$f":"SUM(BL178:BL202)","v":0},{"$f":"SUM(BM178:BM202)","v":0}]
[]
[]
[null,null,null,"Book Depreciation Rates",null,null,null,"Book Life","COD Month","yearfrac"]
[null,null,{"$f":"C206+1","v":1},{"$f":"INDEX(D$59:D$83,$C207,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C207,1)","v":"Capital"},4,null,{"$f":"Input!J8","v":10},{"$f":"MONTH(Input!G8)","v":1},{"$f":"YEARFRAC(I178,DATE(YEAR(I178),12,31))","v":1},null,{"$f":"SUM(O207:BM207)","v":1},null,null,{"$f":"MIN(1/$H207,1-SUM($N207:N207))*($F207>=4)*$J207","v":0.1},{"$f":"MIN(1/$H207,1-SUM($N207:O207))*($F207>=4)","v":0.1},{"$f":"MIN(1/$H207,1-SUM($N207:P207))*($F207>=4)","v":0.1},{"$f":"MIN(1/$H207,1-SUM($N207:Q207))*($F207>=4)","v":0.1},{"$f":"MIN(1/$H207,1-SUM($N207:R207))*($F207>=4)","v":0.1},{"$f":"MIN(1/$H207,1-SUM($N207:S207))*($F207>=4)","v":0.1},{"$f":"MIN(1/$H207,1-SUM($N207:T207))*($F207>=4)","v":0.1},{"$f":"MIN(1/$H207,1-SUM($N207:U207))*($F207>=4)","v":0.1},{"$f":"MIN(1/$H207,1-SUM($N207:V207))*($F207>=4)","v":0.1},{"$f":"MIN(1/$H207,1-SUM($N207:W207))*($F207>=4)","v":0.1},{"$f":"MIN(1/$H207,1-SUM($N207:X207))*($F207>=4)","v":1.1102230246251565E-16},{"$f":"MIN(1/$H207,1-SUM($N207:Y207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:Z207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AA207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AB207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AC207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AD207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AE207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AF207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AG207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AH207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AI207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AJ207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AK207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AL207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AM207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AN207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AO207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AP207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AQ207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AR207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AS207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AT207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AU207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AV207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AW207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AX207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AY207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:AZ207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BA207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BB207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BC207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BD207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BE207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BF207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BG207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BH207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BI207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BJ207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BK207))*($F207>=4)","v":0},{"$f":"MIN(1/$H207,1-SUM($N207:BL207))*($F207>=4)","v":0}]
[null,null,{"$f":"C207+1","v":2},{"$f":"INDEX(D$59:D$83,$C208,1)","v":"item 2"},"Capital",4,null,{"$f":"Input!J9","v":10},{"$f":"MONTH(Input!G9)","v":1},{"$f":"YEARFRAC(I179,DATE(YEAR(I179),12,31))","v":1},null,{"$f":"SUM(O208:BM208)","v":1},null,null,{"$f":"MIN(1/$H208,1-SUM($N208:N208))*($F208>=4)*$J208","v":0.1},{"$f":"MIN(1/$H208,1-SUM($N208:O208))*($F208>=4)","v":0.1},{"$f":"MIN(1/$H208,1-SUM($N208:P208))*($F208>=4)","v":0.1},{"$f":"MIN(1/$H208,1-SUM($N208:Q208))*($F208>=4)","v":0.1},{"$f":"MIN(1/$H208,1-SUM($N208:R208))*($F208>=4)","v":0.1},{"$f":"MIN(1/$H208,1-SUM($N208:S208))*($F208>=4)","v":0.1},{"$f":"MIN(1/$H208,1-SUM($N208:T208))*($F208>=4)","v":0.1},{"$f":"MIN(1/$H208,1-SUM($N208:U208))*($F208>=4)","v":0.1},{"$f":"MIN(1/$H208,1-SUM($N208:V208))*($F208>=4)","v":0.1},{"$f":"MIN(1/$H208,1-SUM($N208:W208))*($F208>=4)","v":0.1},{"$f":"MIN(1/$H208,1-SUM($N208:X208))*($F208>=4)","v":1.1102230246251565E-16},{"$f":"MIN(1/$H208,1-SUM($N208:Y208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:Z208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AA208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AB208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AC208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AD208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AE208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AF208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AG208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AH208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AI208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AJ208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AK208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AL208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AM208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AN208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AO208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AP208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AQ208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AR208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AS208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AT208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AU208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AV208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AW208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AX208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AY208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:AZ208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BA208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BB208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BC208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BD208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BE208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BF208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BG208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BH208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BI208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BJ208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BK208))*($F208>=4)","v":0},{"$f":"MIN(1/$H208,1-SUM($N208:BL208))*($F208>=4)","v":0}]
[null,null,3,"item 3","Capital",4,null,{"$f":"Input!J10","v":10},{"$f":"MONTH(Input!G10)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H209,1-SUM($N209:N209))*($F209>=4)*$J209","v":0.1},{"$f":"MIN(1/$H209,1-SUM($N209:O209))*($F209>=4)","v":0.1},{"$f":"MIN(1/$H209,1-SUM($N209:P209))*($F209>=4)","v":0.1},{"$f":"MIN(1/$H209,1-SUM($N209:Q209))*($F209>=4)","v":0.1},{"$f":"MIN(1/$H209,1-SUM($N209:R209))*($F209>=4)","v":0.1},{"$f":"MIN(1/$H209,1-SUM($N209:S209))*($F209>=4)","v":0.1},{"$f":"MIN(1/$H209,1-SUM($N209:T209))*($F209>=4)","v":0.1},{"$f":"MIN(1/$H209,1-SUM($N209:U209))*($F209>=4)","v":0.1},{"$f":"MIN(1/$H209,1-SUM($N209:V209))*($F209>=4)","v":0.1},{"$f":"MIN(1/$H209,1-SUM($N209:W209))*($F209>=4)","v":0.1},{"$f":"MIN(1/$H209,1-SUM($N209:X209))*($F209>=4)","v":1.1102230246251565E-16},{"$f":"MIN(1/$H209,1-SUM($N209:Y209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:Z209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AA209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AB209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AC209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AD209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AE209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AF209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AG209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AH209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AI209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AJ209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AK209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AL209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AM209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AN209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AO209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AP209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AQ209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AR209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AS209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AT209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AU209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AV209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AW209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AX209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AY209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:AZ209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BA209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BB209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BC209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BD209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BE209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BF209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BG209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BH209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BI209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BJ209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BK209))*($F209>=4)","v":0},{"$f":"MIN(1/$H209,1-SUM($N209:BL209))*($F209>=4)","v":0}]
[null,null,4,"item 4","Capital",4,null,{"$f":"Input!J11","v":10},{"$f":"MONTH(Input!G11)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H210,1-SUM($N210:N210))*($F210>=4)*$J210","v":0.1},{"$f":"MIN(1/$H210,1-SUM($N210:O210))*($F210>=4)","v":0.1},{"$f":"MIN(1/$H210,1-SUM($N210:P210))*($F210>=4)","v":0.1},{"$f":"MIN(1/$H210,1-SUM($N210:Q210))*($F210>=4)","v":0.1},{"$f":"MIN(1/$H210,1-SUM($N210:R210))*($F210>=4)","v":0.1},{"$f":"MIN(1/$H210,1-SUM($N210:S210))*($F210>=4)","v":0.1},{"$f":"MIN(1/$H210,1-SUM($N210:T210))*($F210>=4)","v":0.1},{"$f":"MIN(1/$H210,1-SUM($N210:U210))*($F210>=4)","v":0.1},{"$f":"MIN(1/$H210,1-SUM($N210:V210))*($F210>=4)","v":0.1},{"$f":"MIN(1/$H210,1-SUM($N210:W210))*($F210>=4)","v":0.1},{"$f":"MIN(1/$H210,1-SUM($N210:X210))*($F210>=4)","v":1.1102230246251565E-16},{"$f":"MIN(1/$H210,1-SUM($N210:Y210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:Z210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AA210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AB210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AC210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AD210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AE210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AF210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AG210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AH210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AI210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AJ210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AK210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AL210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AM210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AN210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AO210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AP210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AQ210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AR210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AS210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AT210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AU210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AV210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AW210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AX210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AY210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:AZ210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BA210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BB210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BC210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BD210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BE210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BF210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BG210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BH210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BI210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BJ210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BK210))*($F210>=4)","v":0},{"$f":"MIN(1/$H210,1-SUM($N210:BL210))*($F210>=4)","v":0}]
[null,null,5,"item 5","Capital",4,null,{"$f":"Input!J12","v":10},{"$f":"MONTH(Input!G12)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H211,1-SUM($N211:N211))*($F211>=4)*$J211","v":0.1},{"$f":"MIN(1/$H211,1-SUM($N211:O211))*($F211>=4)","v":0.1},{"$f":"MIN(1/$H211,1-SUM($N211:P211))*($F211>=4)","v":0.1},{"$f":"MIN(1/$H211,1-SUM($N211:Q211))*($F211>=4)","v":0.1},{"$f":"MIN(1/$H211,1-SUM($N211:R211))*($F211>=4)","v":0.1},{"$f":"MIN(1/$H211,1-SUM($N211:S211))*($F211>=4)","v":0.1},{"$f":"MIN(1/$H211,1-SUM($N211:T211))*($F211>=4)","v":0.1},{"$f":"MIN(1/$H211,1-SUM($N211:U211))*($F211>=4)","v":0.1},{"$f":"MIN(1/$H211,1-SUM($N211:V211))*($F211>=4)","v":0.1},{"$f":"MIN(1/$H211,1-SUM($N211:W211))*($F211>=4)","v":0.1},{"$f":"MIN(1/$H211,1-SUM($N211:X211))*($F211>=4)","v":1.1102230246251565E-16},{"$f":"MIN(1/$H211,1-SUM($N211:Y211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:Z211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AA211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AB211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AC211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AD211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AE211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AF211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AG211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AH211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AI211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AJ211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AK211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AL211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AM211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AN211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AO211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AP211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AQ211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AR211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AS211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AT211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AU211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AV211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AW211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AX211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AY211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:AZ211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BA211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BB211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BC211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BD211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BE211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BF211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BG211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BH211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BI211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BJ211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BK211))*($F211>=4)","v":0},{"$f":"MIN(1/$H211,1-SUM($N211:BL211))*($F211>=4)","v":0}]
[null,null,6,"item 6","Capital",4,null,{"$f":"Input!J13","v":40},{"$f":"MONTH(Input!G13)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H212,1-SUM($N212:N212))*($F212>=4)*$J212","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:O212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:P212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:Q212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:R212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:S212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:T212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:U212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:V212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:W212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:X212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:Y212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:Z212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AA212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AB212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AC212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AD212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AE212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AF212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AG212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AH212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AI212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AJ212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AK212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AL212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AM212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AN212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AO212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AP212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AQ212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AR212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AS212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AT212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AU212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AV212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AW212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AX212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AY212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:AZ212))*($F212>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H212,1-SUM($N212:BA212))*($F212>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H212,1-SUM($N212:BB212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BC212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BD212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BE212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BF212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BG212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BH212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BI212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BJ212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BK212))*($F212>=4)","v":0},{"$f":"MIN(1/$H212,1-SUM($N212:BL212))*($F212>=4)","v":0}]
[null,null,7,"item 7","Capital",4,null,{"$f":"Input!J14","v":40},{"$f":"MONTH(Input!G14)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H213,1-SUM($N213:N213))*($F213>=4)*$J213","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:O213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:P213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:Q213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:R213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:S213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:T213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:U213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:V213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:W213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:X213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:Y213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:Z213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AA213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AB213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AC213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AD213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AE213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AF213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AG213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AH213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AI213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AJ213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AK213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AL213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AM213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AN213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AO213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AP213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AQ213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AR213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AS213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AT213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AU213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AV213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AW213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AX213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AY213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:AZ213))*($F213>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H213,1-SUM($N213:BA213))*($F213>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H213,1-SUM($N213:BB213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BC213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BD213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BE213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BF213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BG213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BH213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BI213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BJ213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BK213))*($F213>=4)","v":0},{"$f":"MIN(1/$H213,1-SUM($N213:BL213))*($F213>=4)","v":0}]
[null,null,8,"item 8","Capital",4,null,{"$f":"Input!J15","v":40},{"$f":"MONTH(Input!G15)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H214,1-SUM($N214:N214))*($F214>=4)*$J214","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:O214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:P214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:Q214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:R214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:S214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:T214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:U214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:V214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:W214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:X214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:Y214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:Z214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AA214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AB214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AC214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AD214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AE214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AF214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AG214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AH214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AI214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AJ214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AK214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AL214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AM214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AN214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AO214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AP214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AQ214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AR214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AS214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AT214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AU214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AV214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AW214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AX214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AY214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:AZ214))*($F214>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H214,1-SUM($N214:BA214))*($F214>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H214,1-SUM($N214:BB214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BC214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BD214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BE214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BF214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BG214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BH214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BI214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BJ214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BK214))*($F214>=4)","v":0},{"$f":"MIN(1/$H214,1-SUM($N214:BL214))*($F214>=4)","v":0}]
[null,null,9,"item 9","Capital",4,null,{"$f":"Input!J16","v":40},{"$f":"MONTH(Input!G16)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H215,1-SUM($N215:N215))*($F215>=4)*$J215","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:O215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:P215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:Q215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:R215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:S215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:T215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:U215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:V215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:W215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:X215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:Y215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:Z215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AA215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AB215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AC215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AD215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AE215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AF215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AG215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AH215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AI215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AJ215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AK215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AL215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AM215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AN215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AO215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AP215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AQ215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AR215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AS215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AT215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AU215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AV215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AW215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AX215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AY215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:AZ215))*($F215>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H215,1-SUM($N215:BA215))*($F215>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H215,1-SUM($N215:BB215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BC215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BD215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BE215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BF215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BG215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BH215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BI215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BJ215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BK215))*($F215>=4)","v":0},{"$f":"MIN(1/$H215,1-SUM($N215:BL215))*($F215>=4)","v":0}]
[null,null,10,"item 10","Capital",4,null,{"$f":"Input!J17","v":40},{"$f":"MONTH(Input!G17)","v":1},1,null,1,null,null,{"$f":"MIN(1/$H216,1-SUM($N216:N216))*($F216>=4)*$J216","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:O216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:P216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:Q216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:R216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:S216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:T216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:U216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:V216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:W216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:X216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:Y216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:Z216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AA216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AB216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AC216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AD216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AE216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AF216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AG216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AH216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AI216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AJ216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AK216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AL216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AM216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AN216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AO216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AP216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AQ216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AR216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AS216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AT216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AU216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AV216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AW216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AX216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AY216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:AZ216))*($F216>=4)","v":2.5000000000000001E-2},{"$f":"MIN(1/$H216,1-SUM($N216:BA216))*($F216>=4)","v":2.4999999999999467E-2},{"$f":"MIN(1/$H216,1-SUM($N216:BB216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BC216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BD216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BE216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BF216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BG216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BH216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BI216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BJ216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BK216))*($F216>=4)","v":0},{"$f":"MIN(1/$H216,1-SUM($N216:BL216))*($F216>=4)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Input!J18","v":30},{"$f":"MONTH(Input!G18)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H217,1-SUM($N217:N217))*($F217>=4)*$J217","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:O217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:P217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Q217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:R217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:S217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:T217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:U217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:V217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:W217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:X217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Y217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:Z217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AA217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AB217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AC217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AD217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AE217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AF217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AG217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AH217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AI217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AJ217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AK217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AL217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AM217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AN217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AO217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AP217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AQ217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AR217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AS217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AT217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AU217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AV217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AW217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AX217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AY217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:AZ217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BA217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BB217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BC217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BD217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BE217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BF217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BG217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BH217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BI217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BJ217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BK217))*($F217>=4)","v":0},{"$f":"MIN(1/$H217,1-SUM($N217:BL217))*($F217>=4)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Input!J19","v":30},{"$f":"MONTH(Input!G19)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H218,1-SUM($N218:N218))*($F218>=4)*$J218","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:O218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:P218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Q218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:R218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:S218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:T218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:U218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:V218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:W218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:X218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Y218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:Z218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AA218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AB218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AC218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AD218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AE218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AF218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AG218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AH218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AI218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AJ218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AK218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AL218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AM218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AN218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AO218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AP218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AQ218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AR218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AS218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AT218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AU218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AV218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AW218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AX218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AY218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:AZ218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BA218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BB218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BC218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BD218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BE218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BF218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BG218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BH218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BI218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BJ218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BK218))*($F218>=4)","v":0},{"$f":"MIN(1/$H218,1-SUM($N218:BL218))*($F218>=4)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Input!J20","v":30},{"$f":"MONTH(Input!G20)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H219,1-SUM($N219:N219))*($F219>=4)*$J219","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:O219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:P219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:Q219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:R219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:S219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:T219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:U219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:V219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:W219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:X219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:Y219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:Z219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AA219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AB219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AC219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AD219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AE219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AF219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AG219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AH219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AI219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AJ219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AK219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AL219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AM219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AN219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AO219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AP219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AQ219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AR219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AS219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AT219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AU219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AV219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AW219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AX219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AY219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:AZ219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BA219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BB219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BC219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BD219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BE219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BF219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BG219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BH219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BI219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BJ219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BK219))*($F219>=4)","v":0},{"$f":"MIN(1/$H219,1-SUM($N219:BL219))*($F219>=4)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Input!J21","v":30},{"$f":"MONTH(Input!G21)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H220,1-SUM($N220:N220))*($F220>=4)*$J220","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:O220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:P220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:Q220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:R220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:S220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:T220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:U220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:V220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:W220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:X220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:Y220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:Z220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AA220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AB220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AC220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AD220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AE220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AF220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AG220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AH220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AI220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AJ220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AK220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AL220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AM220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AN220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AO220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AP220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AQ220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AR220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AS220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AT220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AU220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AV220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AW220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AX220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AY220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:AZ220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BA220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BB220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BC220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BD220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BE220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BF220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BG220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BH220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BI220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BJ220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BK220))*($F220>=4)","v":0},{"$f":"MIN(1/$H220,1-SUM($N220:BL220))*($F220>=4)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Input!J22","v":30},{"$f":"MONTH(Input!G22)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H221,1-SUM($N221:N221))*($F221>=4)*$J221","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:O221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:P221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:Q221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:R221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:S221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:T221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:U221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:V221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:W221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:X221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:Y221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:Z221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AA221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AB221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AC221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AD221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AE221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AF221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AG221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AH221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AI221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AJ221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AK221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AL221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AM221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AN221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AO221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AP221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AQ221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AR221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AS221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AT221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AU221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AV221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AW221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AX221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AY221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:AZ221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BA221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BB221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BC221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BD221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BE221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BF221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BG221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BH221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BI221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BJ221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BK221))*($F221>=4)","v":0},{"$f":"MIN(1/$H221,1-SUM($N221:BL221))*($F221>=4)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Input!J23","v":30},{"$f":"MONTH(Input!G23)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H222,1-SUM($N222:N222))*($F222>=4)*$J222","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:O222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:P222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Q222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:R222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:S222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:T222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:U222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:V222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:W222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:X222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Y222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:Z222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AA222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AB222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AC222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AD222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AE222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AF222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AG222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AH222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AI222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AJ222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AK222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AL222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AM222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AN222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AO222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AP222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AQ222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AR222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AS222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AT222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AU222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AV222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AW222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AX222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AY222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:AZ222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BA222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BB222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BC222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BD222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BE222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BF222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BG222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BH222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BI222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BJ222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BK222))*($F222>=4)","v":0},{"$f":"MIN(1/$H222,1-SUM($N222:BL222))*($F222>=4)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Input!J24","v":30},{"$f":"MONTH(Input!G24)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H223,1-SUM($N223:N223))*($F223>=4)*$J223","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:O223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:P223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Q223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:R223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:S223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:T223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:U223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:V223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:W223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:X223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Y223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:Z223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AA223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AB223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AC223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AD223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AE223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AF223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AG223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AH223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AI223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AJ223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AK223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AL223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AM223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AN223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AO223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AP223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AQ223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AR223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AS223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AT223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AU223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AV223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AW223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AX223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AY223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:AZ223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BA223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BB223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BC223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BD223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BE223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BF223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BG223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BH223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BI223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BJ223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BK223))*($F223>=4)","v":0},{"$f":"MIN(1/$H223,1-SUM($N223:BL223))*($F223>=4)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Input!J25","v":30},{"$f":"MONTH(Input!G25)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H224,1-SUM($N224:N224))*($F224>=4)*$J224","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:O224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:P224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Q224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:R224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:S224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:T224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:U224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:V224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:W224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:X224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Y224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:Z224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AA224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AB224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AC224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AD224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AE224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AF224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AG224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AH224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AI224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AJ224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AK224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AL224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AM224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AN224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AO224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AP224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AQ224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AR224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AS224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AT224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AU224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AV224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AW224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AX224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AY224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:AZ224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BA224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BB224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BC224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BD224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BE224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BF224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BG224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BH224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BI224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BJ224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BK224))*($F224>=4)","v":0},{"$f":"MIN(1/$H224,1-SUM($N224:BL224))*($F224>=4)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Input!J26","v":30},{"$f":"MONTH(Input!G26)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H225,1-SUM($N225:N225))*($F225>=4)*$J225","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:O225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:P225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Q225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:R225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:S225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:T225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:U225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:V225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:W225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:X225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Y225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:Z225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AA225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AB225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AC225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AD225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AE225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AF225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AG225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AH225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AI225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AJ225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AK225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AL225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AM225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AN225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AO225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AP225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AQ225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AR225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AS225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AT225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AU225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AV225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AW225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AX225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AY225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:AZ225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BA225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BB225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BC225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BD225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BE225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BF225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BG225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BH225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BI225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BJ225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BK225))*($F225>=4)","v":0},{"$f":"MIN(1/$H225,1-SUM($N225:BL225))*($F225>=4)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Input!J27","v":30},{"$f":"MONTH(Input!G27)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H226,1-SUM($N226:N226))*($F226>=4)*$J226","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:O226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:P226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Q226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:R226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:S226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:T226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:U226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:V226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:W226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:X226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Y226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:Z226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AA226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AB226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AC226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AD226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AE226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AF226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AG226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AH226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AI226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AJ226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AK226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AL226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AM226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AN226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AO226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AP226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AQ226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AR226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AS226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AT226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AU226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AV226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AW226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AX226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AY226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:AZ226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BA226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BB226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BC226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BD226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BE226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BF226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BG226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BH226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BI226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BJ226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BK226))*($F226>=4)","v":0},{"$f":"MIN(1/$H226,1-SUM($N226:BL226))*($F226>=4)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Input!J28","v":30},{"$f":"MONTH(Input!G28)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H227,1-SUM($N227:N227))*($F227>=4)*$J227","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:O227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:P227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Q227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:R227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:S227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:T227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:U227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:V227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:W227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:X227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Y227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:Z227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AA227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AB227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AC227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AD227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AE227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AF227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AG227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AH227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AI227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AJ227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AK227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AL227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AM227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AN227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AO227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AP227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AQ227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AR227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AS227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AT227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AU227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AV227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AW227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AX227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AY227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:AZ227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BA227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BB227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BC227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BD227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BE227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BF227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BG227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BH227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BI227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BJ227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BK227))*($F227>=4)","v":0},{"$f":"MIN(1/$H227,1-SUM($N227:BL227))*($F227>=4)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Input!J29","v":30},{"$f":"MONTH(Input!G29)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H228,1-SUM($N228:N228))*($F228>=4)*$J228","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:O228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:P228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:Q228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:R228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:S228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:T228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:U228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:V228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:W228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:X228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:Y228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:Z228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AA228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AB228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AC228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AD228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AE228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AF228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AG228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AH228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AI228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AJ228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AK228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AL228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AM228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AN228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AO228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AP228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AQ228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AR228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AS228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AT228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AU228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AV228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AW228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AX228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AY228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:AZ228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BA228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BB228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BC228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BD228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BE228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BF228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BG228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BH228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BI228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BJ228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BK228))*($F228>=4)","v":0},{"$f":"MIN(1/$H228,1-SUM($N228:BL228))*($F228>=4)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Input!J30","v":30},{"$f":"MONTH(Input!G30)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H229,1-SUM($N229:N229))*($F229>=4)*$J229","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:O229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:P229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:Q229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:R229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:S229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:T229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:U229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:V229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:W229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:X229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:Y229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:Z229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AA229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AB229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AC229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AD229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AE229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AF229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AG229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AH229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AI229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AJ229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AK229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AL229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AM229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AN229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AO229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AP229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AQ229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AR229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AS229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AT229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AU229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AV229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AW229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AX229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AY229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:AZ229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BA229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BB229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BC229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BD229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BE229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BF229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BG229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BH229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BI229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BJ229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BK229))*($F229>=4)","v":0},{"$f":"MIN(1/$H229,1-SUM($N229:BL229))*($F229>=4)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Input!J31","v":30},{"$f":"MONTH(Input!G31)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H230,1-SUM($N230:N230))*($F230>=4)*$J230","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:O230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:P230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:Q230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:R230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:S230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:T230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:U230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:V230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:W230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:X230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:Y230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:Z230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AA230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AB230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AC230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AD230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AE230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AF230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AG230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AH230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AI230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AJ230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AK230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AL230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AM230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AN230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AO230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AP230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AQ230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AR230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AS230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AT230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AU230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AV230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AW230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AX230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AY230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:AZ230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BA230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BB230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BC230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BD230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BE230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BF230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BG230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BH230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BI230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BJ230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BK230))*($F230>=4)","v":0},{"$f":"MIN(1/$H230,1-SUM($N230:BL230))*($F230>=4)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Input!J32","v":30},{"$f":"MONTH(Input!G32)","v":12},0,null,0,null,null,{"$f":"MIN(1/$H231,1-SUM($N231:N231))*($F231>=4)*$J231","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:O231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:P231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:Q231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:R231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:S231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:T231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:U231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:V231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:W231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:X231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:Y231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:Z231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AA231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AB231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AC231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AD231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AE231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AF231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AG231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AH231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AI231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AJ231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AK231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AL231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AM231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AN231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AO231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AP231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AQ231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AR231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AS231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AT231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AU231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AV231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AW231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AX231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AY231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:AZ231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BA231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BB231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BC231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BD231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BE231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BF231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BG231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BH231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BI231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BJ231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BK231))*($F231>=4)","v":0},{"$f":"MIN(1/$H231,1-SUM($N231:BL231))*($F231>=4)","v":0}]
[null,null,null,{"$f":"D206","v":"Book Depreciation Rates"}]
[]
[]
[null,null,null,"Book Depreciation"]
[null,null,{"$f":"C235+1","v":1},{"$f":"INDEX(D$59:D$83,$C236,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C236,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O236:BM236,$O$7:$BM$7)","v":684051.40529795736},{"$f":"SUM(O236:BM236)","v":1000000.0000000001},null,null,{"$f":"SUMPRODUCT($O178:O178,N(OFFSET($O207:O207,0,MAX(COLUMN($O207:O207))-COLUMN($O207:O207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:P178,N(OFFSET($O207:P207,0,MAX(COLUMN($O207:P207))-COLUMN($O207:P207),1,1)))","v":100000},{"$f":"SUMPRODUCT($O178:Q178,N(OFFSET($O207:Q207,0,MAX(COLUMN($O207:Q207))-COLUMN($O207:Q207),1,1)))","v":100000},{"$f":"SUMPRODUCT($O178:R178,N(OFFSET($O207:R207,0,MAX(COLUMN($O207:R207))-COLUMN($O207:R207),1,1)))","v":100000},{"$f":"SUMPRODUCT($O178:S178,N(OFFSET($O207:S207,0,MAX(COLUMN($O207:S207))-COLUMN($O207:S207),1,1)))","v":100000},{"$f":"SUMPRODUCT($O178:T178,N(OFFSET($O207:T207,0,MAX(COLUMN($O207:T207))-COLUMN($O207:T207),1,1)))","v":100000},{"$f":"SUMPRODUCT($O178:U178,N(OFFSET($O207:U207,0,MAX(COLUMN($O207:U207))-COLUMN($O207:U207),1,1)))","v":100000},{"$f":"SUMPRODUCT($O178:V178,N(OFFSET($O207:V207,0,MAX(COLUMN($O207:V207))-COLUMN($O207:V207),1,1)))","v":100000},{"$f":"SUMPRODUCT($O178:W178,N(OFFSET($O207:W207,0,MAX(COLUMN($O207:W207))-COLUMN($O207:W207),1,1)))","v":100000},{"$f":"SUMPRODUCT($O178:X178,N(OFFSET($O207:X207,0,MAX(COLUMN($O207:X207))-COLUMN($O207:X207),1,1)))","v":100000},{"$f":"SUMPRODUCT($O178:Y178,N(OFFSET($O207:Y207,0,MAX(COLUMN($O207:Y207))-COLUMN($O207:Y207),1,1)))","v":100000},{"$f":"SUMPRODUCT($O178:Z178,N(OFFSET($O207:Z207,0,MAX(COLUMN($O207:Z207))-COLUMN($O207:Z207),1,1)))","v":1.1102230246251565E-10},{"$f":"SUMPRODUCT($O178:AA178,N(OFFSET($O207:AA207,0,MAX(COLUMN($O207:AA207))-COLUMN($O207:AA207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AB178,N(OFFSET($O207:AB207,0,MAX(COLUMN($O207:AB207))-COLUMN($O207:AB207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AC178,N(OFFSET($O207:AC207,0,MAX(COLUMN($O207:AC207))-COLUMN($O207:AC207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AD178,N(OFFSET($O207:AD207,0,MAX(COLUMN($O207:AD207))-COLUMN($O207:AD207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AE178,N(OFFSET($O207:AE207,0,MAX(COLUMN($O207:AE207))-COLUMN($O207:AE207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AF178,N(OFFSET($O207:AF207,0,MAX(COLUMN($O207:AF207))-COLUMN($O207:AF207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AG178,N(OFFSET($O207:AG207,0,MAX(COLUMN($O207:AG207))-COLUMN($O207:AG207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AH178,N(OFFSET($O207:AH207,0,MAX(COLUMN($O207:AH207))-COLUMN($O207:AH207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AI178,N(OFFSET($O207:AI207,0,MAX(COLUMN($O207:AI207))-COLUMN($O207:AI207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AJ178,N(OFFSET($O207:AJ207,0,MAX(COLUMN($O207:AJ207))-COLUMN($O207:AJ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AK178,N(OFFSET($O207:AK207,0,MAX(COLUMN($O207:AK207))-COLUMN($O207:AK207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AL178,N(OFFSET($O207:AL207,0,MAX(COLUMN($O207:AL207))-COLUMN($O207:AL207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AM178,N(OFFSET($O207:AM207,0,MAX(COLUMN($O207:AM207))-COLUMN($O207:AM207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AN178,N(OFFSET($O207:AN207,0,MAX(COLUMN($O207:AN207))-COLUMN($O207:AN207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AO178,N(OFFSET($O207:AO207,0,MAX(COLUMN($O207:AO207))-COLUMN($O207:AO207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AP178,N(OFFSET($O207:AP207,0,MAX(COLUMN($O207:AP207))-COLUMN($O207:AP207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AQ178,N(OFFSET($O207:AQ207,0,MAX(COLUMN($O207:AQ207))-COLUMN($O207:AQ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AR178,N(OFFSET($O207:AR207,0,MAX(COLUMN($O207:AR207))-COLUMN($O207:AR207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AS178,N(OFFSET($O207:AS207,0,MAX(COLUMN($O207:AS207))-COLUMN($O207:AS207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AT178,N(OFFSET($O207:AT207,0,MAX(COLUMN($O207:AT207))-COLUMN($O207:AT207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AU178,N(OFFSET($O207:AU207,0,MAX(COLUMN($O207:AU207))-COLUMN($O207:AU207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AV178,N(OFFSET($O207:AV207,0,MAX(COLUMN($O207:AV207))-COLUMN($O207:AV207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AW178,N(OFFSET($O207:AW207,0,MAX(COLUMN($O207:AW207))-COLUMN($O207:AW207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AX178,N(OFFSET($O207:AX207,0,MAX(COLUMN($O207:AX207))-COLUMN($O207:AX207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AY178,N(OFFSET($O207:AY207,0,MAX(COLUMN($O207:AY207))-COLUMN($O207:AY207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AZ178,N(OFFSET($O207:AZ207,0,MAX(COLUMN($O207:AZ207))-COLUMN($O207:AZ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BA178,N(OFFSET($O207:BA207,0,MAX(COLUMN($O207:BA207))-COLUMN($O207:BA207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BB178,N(OFFSET($O207:BB207,0,MAX(COLUMN($O207:BB207))-COLUMN($O207:BB207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BC178,N(OFFSET($O207:BC207,0,MAX(COLUMN($O207:BC207))-COLUMN($O207:BC207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BD178,N(OFFSET($O207:BD207,0,MAX(COLUMN($O207:BD207))-COLUMN($O207:BD207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BE178,N(OFFSET($O207:BE207,0,MAX(COLUMN($O207:BE207))-COLUMN($O207:BE207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BF178,N(OFFSET($O207:BF207,0,MAX(COLUMN($O207:BF207))-COLUMN($O207:BF207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BG178,N(OFFSET($O207:BG207,0,MAX(COLUMN($O207:BG207))-COLUMN($O207:BG207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BH178,N(OFFSET($O207:BH207,0,MAX(COLUMN($O207:BH207))-COLUMN($O207:BH207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BI178,N(OFFSET($O207:BI207,0,MAX(COLUMN($O207:BI207))-COLUMN($O207:BI207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BJ178,N(OFFSET($O207:BJ207,0,MAX(COLUMN($O207:BJ207))-COLUMN($O207:BJ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BK178,N(OFFSET($O207:BK207,0,MAX(COLUMN($O207:BK207))-COLUMN($O207:BK207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BL178,N(OFFSET($O207:BL207,0,MAX(COLUMN($O207:BL207))-COLUMN($O207:BL207),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BM178,N(OFFSET($O207:BM207,0,MAX(COLUMN($O207:BM207))-COLUMN($O207:BM207),1,1)))","v":0}]
[null,null,{"$f":"C236+1","v":2},{"$f":"INDEX(D$59:D$83,$C237,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O237:BM237,$O$7:$BM$7)","v":0},{"$f":"SUM(O237:BM237)","v":0},null,null,{"$f":"SUMPRODUCT($O179:O179,N(OFFSET($O208:O208,0,MAX(COLUMN($O208:O208))-COLUMN($O208:O208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:P179,N(OFFSET($O208:P208,0,MAX(COLUMN($O208:P208))-COLUMN($O208:P208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Q179,N(OFFSET($O208:Q208,0,MAX(COLUMN($O208:Q208))-COLUMN($O208:Q208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:R179,N(OFFSET($O208:R208,0,MAX(COLUMN($O208:R208))-COLUMN($O208:R208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:S179,N(OFFSET($O208:S208,0,MAX(COLUMN($O208:S208))-COLUMN($O208:S208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:T179,N(OFFSET($O208:T208,0,MAX(COLUMN($O208:T208))-COLUMN($O208:T208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:U179,N(OFFSET($O208:U208,0,MAX(COLUMN($O208:U208))-COLUMN($O208:U208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:V179,N(OFFSET($O208:V208,0,MAX(COLUMN($O208:V208))-COLUMN($O208:V208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:W179,N(OFFSET($O208:W208,0,MAX(COLUMN($O208:W208))-COLUMN($O208:W208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:X179,N(OFFSET($O208:X208,0,MAX(COLUMN($O208:X208))-COLUMN($O208:X208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Y179,N(OFFSET($O208:Y208,0,MAX(COLUMN($O208:Y208))-COLUMN($O208:Y208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Z179,N(OFFSET($O208:Z208,0,MAX(COLUMN($O208:Z208))-COLUMN($O208:Z208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AA179,N(OFFSET($O208:AA208,0,MAX(COLUMN($O208:AA208))-COLUMN($O208:AA208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AB179,N(OFFSET($O208:AB208,0,MAX(COLUMN($O208:AB208))-COLUMN($O208:AB208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AC179,N(OFFSET($O208:AC208,0,MAX(COLUMN($O208:AC208))-COLUMN($O208:AC208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AD179,N(OFFSET($O208:AD208,0,MAX(COLUMN($O208:AD208))-COLUMN($O208:AD208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AE179,N(OFFSET($O208:AE208,0,MAX(COLUMN($O208:AE208))-COLUMN($O208:AE208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AF179,N(OFFSET($O208:AF208,0,MAX(COLUMN($O208:AF208))-COLUMN($O208:AF208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AG179,N(OFFSET($O208:AG208,0,MAX(COLUMN($O208:AG208))-COLUMN($O208:AG208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AH179,N(OFFSET($O208:AH208,0,MAX(COLUMN($O208:AH208))-COLUMN($O208:AH208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AI179,N(OFFSET($O208:AI208,0,MAX(COLUMN($O208:AI208))-COLUMN($O208:AI208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AJ179,N(OFFSET($O208:AJ208,0,MAX(COLUMN($O208:AJ208))-COLUMN($O208:AJ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AK179,N(OFFSET($O208:AK208,0,MAX(COLUMN($O208:AK208))-COLUMN($O208:AK208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AL179,N(OFFSET($O208:AL208,0,MAX(COLUMN($O208:AL208))-COLUMN($O208:AL208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AM179,N(OFFSET($O208:AM208,0,MAX(COLUMN($O208:AM208))-COLUMN($O208:AM208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AN179,N(OFFSET($O208:AN208,0,MAX(COLUMN($O208:AN208))-COLUMN($O208:AN208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AO179,N(OFFSET($O208:AO208,0,MAX(COLUMN($O208:AO208))-COLUMN($O208:AO208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AP179,N(OFFSET($O208:AP208,0,MAX(COLUMN($O208:AP208))-COLUMN($O208:AP208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AQ179,N(OFFSET($O208:AQ208,0,MAX(COLUMN($O208:AQ208))-COLUMN($O208:AQ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AR179,N(OFFSET($O208:AR208,0,MAX(COLUMN($O208:AR208))-COLUMN($O208:AR208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AS179,N(OFFSET($O208:AS208,0,MAX(COLUMN($O208:AS208))-COLUMN($O208:AS208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AT179,N(OFFSET($O208:AT208,0,MAX(COLUMN($O208:AT208))-COLUMN($O208:AT208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AU179,N(OFFSET($O208:AU208,0,MAX(COLUMN($O208:AU208))-COLUMN($O208:AU208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AV179,N(OFFSET($O208:AV208,0,MAX(COLUMN($O208:AV208))-COLUMN($O208:AV208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AW179,N(OFFSET($O208:AW208,0,MAX(COLUMN($O208:AW208))-COLUMN($O208:AW208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AX179,N(OFFSET($O208:AX208,0,MAX(COLUMN($O208:AX208))-COLUMN($O208:AX208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AY179,N(OFFSET($O208:AY208,0,MAX(COLUMN($O208:AY208))-COLUMN($O208:AY208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AZ179,N(OFFSET($O208:AZ208,0,MAX(COLUMN($O208:AZ208))-COLUMN($O208:AZ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BA179,N(OFFSET($O208:BA208,0,MAX(COLUMN($O208:BA208))-COLUMN($O208:BA208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BB179,N(OFFSET($O208:BB208,0,MAX(COLUMN($O208:BB208))-COLUMN($O208:BB208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BC179,N(OFFSET($O208:BC208,0,MAX(COLUMN($O208:BC208))-COLUMN($O208:BC208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BD179,N(OFFSET($O208:BD208,0,MAX(COLUMN($O208:BD208))-COLUMN($O208:BD208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BE179,N(OFFSET($O208:BE208,0,MAX(COLUMN($O208:BE208))-COLUMN($O208:BE208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BF179,N(OFFSET($O208:BF208,0,MAX(COLUMN($O208:BF208))-COLUMN($O208:BF208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BG179,N(OFFSET($O208:BG208,0,MAX(COLUMN($O208:BG208))-COLUMN($O208:BG208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BH179,N(OFFSET($O208:BH208,0,MAX(COLUMN($O208:BH208))-COLUMN($O208:BH208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BI179,N(OFFSET($O208:BI208,0,MAX(COLUMN($O208:BI208))-COLUMN($O208:BI208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BJ179,N(OFFSET($O208:BJ208,0,MAX(COLUMN($O208:BJ208))-COLUMN($O208:BJ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BK179,N(OFFSET($O208:BK208,0,MAX(COLUMN($O208:BK208))-COLUMN($O208:BK208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BL179,N(OFFSET($O208:BL208,0,MAX(COLUMN($O208:BL208))-COLUMN($O208:BL208),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BM179,N(OFFSET($O208:BM208,0,MAX(COLUMN($O208:BM208))-COLUMN($O208:BM208),1,1)))","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O180:O180,N(OFFSET($O209:O209,0,MAX(COLUMN($O209:O209))-COLUMN($O209:O209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:P180,N(OFFSET($O209:P209,0,MAX(COLUMN($O209:P209))-COLUMN($O209:P209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:Q180,N(OFFSET($O209:Q209,0,MAX(COLUMN($O209:Q209))-COLUMN($O209:Q209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:R180,N(OFFSET($O209:R209,0,MAX(COLUMN($O209:R209))-COLUMN($O209:R209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:S180,N(OFFSET($O209:S209,0,MAX(COLUMN($O209:S209))-COLUMN($O209:S209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:T180,N(OFFSET($O209:T209,0,MAX(COLUMN($O209:T209))-COLUMN($O209:T209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:U180,N(OFFSET($O209:U209,0,MAX(COLUMN($O209:U209))-COLUMN($O209:U209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:V180,N(OFFSET($O209:V209,0,MAX(COLUMN($O209:V209))-COLUMN($O209:V209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:W180,N(OFFSET($O209:W209,0,MAX(COLUMN($O209:W209))-COLUMN($O209:W209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:X180,N(OFFSET($O209:X209,0,MAX(COLUMN($O209:X209))-COLUMN($O209:X209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:Y180,N(OFFSET($O209:Y209,0,MAX(COLUMN($O209:Y209))-COLUMN($O209:Y209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:Z180,N(OFFSET($O209:Z209,0,MAX(COLUMN($O209:Z209))-COLUMN($O209:Z209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AA180,N(OFFSET($O209:AA209,0,MAX(COLUMN($O209:AA209))-COLUMN($O209:AA209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AB180,N(OFFSET($O209:AB209,0,MAX(COLUMN($O209:AB209))-COLUMN($O209:AB209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AC180,N(OFFSET($O209:AC209,0,MAX(COLUMN($O209:AC209))-COLUMN($O209:AC209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AD180,N(OFFSET($O209:AD209,0,MAX(COLUMN($O209:AD209))-COLUMN($O209:AD209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AE180,N(OFFSET($O209:AE209,0,MAX(COLUMN($O209:AE209))-COLUMN($O209:AE209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AF180,N(OFFSET($O209:AF209,0,MAX(COLUMN($O209:AF209))-COLUMN($O209:AF209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AG180,N(OFFSET($O209:AG209,0,MAX(COLUMN($O209:AG209))-COLUMN($O209:AG209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AH180,N(OFFSET($O209:AH209,0,MAX(COLUMN($O209:AH209))-COLUMN($O209:AH209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AI180,N(OFFSET($O209:AI209,0,MAX(COLUMN($O209:AI209))-COLUMN($O209:AI209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AJ180,N(OFFSET($O209:AJ209,0,MAX(COLUMN($O209:AJ209))-COLUMN($O209:AJ209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AK180,N(OFFSET($O209:AK209,0,MAX(COLUMN($O209:AK209))-COLUMN($O209:AK209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AL180,N(OFFSET($O209:AL209,0,MAX(COLUMN($O209:AL209))-COLUMN($O209:AL209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AM180,N(OFFSET($O209:AM209,0,MAX(COLUMN($O209:AM209))-COLUMN($O209:AM209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AN180,N(OFFSET($O209:AN209,0,MAX(COLUMN($O209:AN209))-COLUMN($O209:AN209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AO180,N(OFFSET($O209:AO209,0,MAX(COLUMN($O209:AO209))-COLUMN($O209:AO209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AP180,N(OFFSET($O209:AP209,0,MAX(COLUMN($O209:AP209))-COLUMN($O209:AP209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AQ180,N(OFFSET($O209:AQ209,0,MAX(COLUMN($O209:AQ209))-COLUMN($O209:AQ209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AR180,N(OFFSET($O209:AR209,0,MAX(COLUMN($O209:AR209))-COLUMN($O209:AR209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AS180,N(OFFSET($O209:AS209,0,MAX(COLUMN($O209:AS209))-COLUMN($O209:AS209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AT180,N(OFFSET($O209:AT209,0,MAX(COLUMN($O209:AT209))-COLUMN($O209:AT209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AU180,N(OFFSET($O209:AU209,0,MAX(COLUMN($O209:AU209))-COLUMN($O209:AU209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AV180,N(OFFSET($O209:AV209,0,MAX(COLUMN($O209:AV209))-COLUMN($O209:AV209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AW180,N(OFFSET($O209:AW209,0,MAX(COLUMN($O209:AW209))-COLUMN($O209:AW209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AX180,N(OFFSET($O209:AX209,0,MAX(COLUMN($O209:AX209))-COLUMN($O209:AX209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AY180,N(OFFSET($O209:AY209,0,MAX(COLUMN($O209:AY209))-COLUMN($O209:AY209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AZ180,N(OFFSET($O209:AZ209,0,MAX(COLUMN($O209:AZ209))-COLUMN($O209:AZ209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BA180,N(OFFSET($O209:BA209,0,MAX(COLUMN($O209:BA209))-COLUMN($O209:BA209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BB180,N(OFFSET($O209:BB209,0,MAX(COLUMN($O209:BB209))-COLUMN($O209:BB209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BC180,N(OFFSET($O209:BC209,0,MAX(COLUMN($O209:BC209))-COLUMN($O209:BC209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BD180,N(OFFSET($O209:BD209,0,MAX(COLUMN($O209:BD209))-COLUMN($O209:BD209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BE180,N(OFFSET($O209:BE209,0,MAX(COLUMN($O209:BE209))-COLUMN($O209:BE209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BF180,N(OFFSET($O209:BF209,0,MAX(COLUMN($O209:BF209))-COLUMN($O209:BF209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BG180,N(OFFSET($O209:BG209,0,MAX(COLUMN($O209:BG209))-COLUMN($O209:BG209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BH180,N(OFFSET($O209:BH209,0,MAX(COLUMN($O209:BH209))-COLUMN($O209:BH209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BI180,N(OFFSET($O209:BI209,0,MAX(COLUMN($O209:BI209))-COLUMN($O209:BI209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BJ180,N(OFFSET($O209:BJ209,0,MAX(COLUMN($O209:BJ209))-COLUMN($O209:BJ209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BK180,N(OFFSET($O209:BK209,0,MAX(COLUMN($O209:BK209))-COLUMN($O209:BK209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BL180,N(OFFSET($O209:BL209,0,MAX(COLUMN($O209:BL209))-COLUMN($O209:BL209),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BM180,N(OFFSET($O209:BM209,0,MAX(COLUMN($O209:BM209))-COLUMN($O209:BM209),1,1)))","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O181:O181,N(OFFSET($O210:O210,0,MAX(COLUMN($O210:O210))-COLUMN($O210:O210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:P181,N(OFFSET($O210:P210,0,MAX(COLUMN($O210:P210))-COLUMN($O210:P210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Q181,N(OFFSET($O210:Q210,0,MAX(COLUMN($O210:Q210))-COLUMN($O210:Q210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:R181,N(OFFSET($O210:R210,0,MAX(COLUMN($O210:R210))-COLUMN($O210:R210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:S181,N(OFFSET($O210:S210,0,MAX(COLUMN($O210:S210))-COLUMN($O210:S210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:T181,N(OFFSET($O210:T210,0,MAX(COLUMN($O210:T210))-COLUMN($O210:T210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:U181,N(OFFSET($O210:U210,0,MAX(COLUMN($O210:U210))-COLUMN($O210:U210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:V181,N(OFFSET($O210:V210,0,MAX(COLUMN($O210:V210))-COLUMN($O210:V210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:W181,N(OFFSET($O210:W210,0,MAX(COLUMN($O210:W210))-COLUMN($O210:W210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:X181,N(OFFSET($O210:X210,0,MAX(COLUMN($O210:X210))-COLUMN($O210:X210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Y181,N(OFFSET($O210:Y210,0,MAX(COLUMN($O210:Y210))-COLUMN($O210:Y210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Z181,N(OFFSET($O210:Z210,0,MAX(COLUMN($O210:Z210))-COLUMN($O210:Z210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AA181,N(OFFSET($O210:AA210,0,MAX(COLUMN($O210:AA210))-COLUMN($O210:AA210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AB181,N(OFFSET($O210:AB210,0,MAX(COLUMN($O210:AB210))-COLUMN($O210:AB210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AC181,N(OFFSET($O210:AC210,0,MAX(COLUMN($O210:AC210))-COLUMN($O210:AC210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AD181,N(OFFSET($O210:AD210,0,MAX(COLUMN($O210:AD210))-COLUMN($O210:AD210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AE181,N(OFFSET($O210:AE210,0,MAX(COLUMN($O210:AE210))-COLUMN($O210:AE210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AF181,N(OFFSET($O210:AF210,0,MAX(COLUMN($O210:AF210))-COLUMN($O210:AF210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AG181,N(OFFSET($O210:AG210,0,MAX(COLUMN($O210:AG210))-COLUMN($O210:AG210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AH181,N(OFFSET($O210:AH210,0,MAX(COLUMN($O210:AH210))-COLUMN($O210:AH210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AI181,N(OFFSET($O210:AI210,0,MAX(COLUMN($O210:AI210))-COLUMN($O210:AI210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AJ181,N(OFFSET($O210:AJ210,0,MAX(COLUMN($O210:AJ210))-COLUMN($O210:AJ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AK181,N(OFFSET($O210:AK210,0,MAX(COLUMN($O210:AK210))-COLUMN($O210:AK210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AL181,N(OFFSET($O210:AL210,0,MAX(COLUMN($O210:AL210))-COLUMN($O210:AL210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AM181,N(OFFSET($O210:AM210,0,MAX(COLUMN($O210:AM210))-COLUMN($O210:AM210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AN181,N(OFFSET($O210:AN210,0,MAX(COLUMN($O210:AN210))-COLUMN($O210:AN210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AO181,N(OFFSET($O210:AO210,0,MAX(COLUMN($O210:AO210))-COLUMN($O210:AO210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AP181,N(OFFSET($O210:AP210,0,MAX(COLUMN($O210:AP210))-COLUMN($O210:AP210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AQ181,N(OFFSET($O210:AQ210,0,MAX(COLUMN($O210:AQ210))-COLUMN($O210:AQ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AR181,N(OFFSET($O210:AR210,0,MAX(COLUMN($O210:AR210))-COLUMN($O210:AR210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AS181,N(OFFSET($O210:AS210,0,MAX(COLUMN($O210:AS210))-COLUMN($O210:AS210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AT181,N(OFFSET($O210:AT210,0,MAX(COLUMN($O210:AT210))-COLUMN($O210:AT210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AU181,N(OFFSET($O210:AU210,0,MAX(COLUMN($O210:AU210))-COLUMN($O210:AU210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AV181,N(OFFSET($O210:AV210,0,MAX(COLUMN($O210:AV210))-COLUMN($O210:AV210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AW181,N(OFFSET($O210:AW210,0,MAX(COLUMN($O210:AW210))-COLUMN($O210:AW210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AX181,N(OFFSET($O210:AX210,0,MAX(COLUMN($O210:AX210))-COLUMN($O210:AX210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AY181,N(OFFSET($O210:AY210,0,MAX(COLUMN($O210:AY210))-COLUMN($O210:AY210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AZ181,N(OFFSET($O210:AZ210,0,MAX(COLUMN($O210:AZ210))-COLUMN($O210:AZ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BA181,N(OFFSET($O210:BA210,0,MAX(COLUMN($O210:BA210))-COLUMN($O210:BA210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BB181,N(OFFSET($O210:BB210,0,MAX(COLUMN($O210:BB210))-COLUMN($O210:BB210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BC181,N(OFFSET($O210:BC210,0,MAX(COLUMN($O210:BC210))-COLUMN($O210:BC210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BD181,N(OFFSET($O210:BD210,0,MAX(COLUMN($O210:BD210))-COLUMN($O210:BD210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BE181,N(OFFSET($O210:BE210,0,MAX(COLUMN($O210:BE210))-COLUMN($O210:BE210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BF181,N(OFFSET($O210:BF210,0,MAX(COLUMN($O210:BF210))-COLUMN($O210:BF210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BG181,N(OFFSET($O210:BG210,0,MAX(COLUMN($O210:BG210))-COLUMN($O210:BG210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BH181,N(OFFSET($O210:BH210,0,MAX(COLUMN($O210:BH210))-COLUMN($O210:BH210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BI181,N(OFFSET($O210:BI210,0,MAX(COLUMN($O210:BI210))-COLUMN($O210:BI210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BJ181,N(OFFSET($O210:BJ210,0,MAX(COLUMN($O210:BJ210))-COLUMN($O210:BJ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BK181,N(OFFSET($O210:BK210,0,MAX(COLUMN($O210:BK210))-COLUMN($O210:BK210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BL181,N(OFFSET($O210:BL210,0,MAX(COLUMN($O210:BL210))-COLUMN($O210:BL210),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BM181,N(OFFSET($O210:BM210,0,MAX(COLUMN($O210:BM210))-COLUMN($O210:BM210),1,1)))","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O182:O182,N(OFFSET($O211:O211,0,MAX(COLUMN($O211:O211))-COLUMN($O211:O211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:P182,N(OFFSET($O211:P211,0,MAX(COLUMN($O211:P211))-COLUMN($O211:P211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Q182,N(OFFSET($O211:Q211,0,MAX(COLUMN($O211:Q211))-COLUMN($O211:Q211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:R182,N(OFFSET($O211:R211,0,MAX(COLUMN($O211:R211))-COLUMN($O211:R211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:S182,N(OFFSET($O211:S211,0,MAX(COLUMN($O211:S211))-COLUMN($O211:S211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:T182,N(OFFSET($O211:T211,0,MAX(COLUMN($O211:T211))-COLUMN($O211:T211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:U182,N(OFFSET($O211:U211,0,MAX(COLUMN($O211:U211))-COLUMN($O211:U211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:V182,N(OFFSET($O211:V211,0,MAX(COLUMN($O211:V211))-COLUMN($O211:V211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:W182,N(OFFSET($O211:W211,0,MAX(COLUMN($O211:W211))-COLUMN($O211:W211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:X182,N(OFFSET($O211:X211,0,MAX(COLUMN($O211:X211))-COLUMN($O211:X211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Y182,N(OFFSET($O211:Y211,0,MAX(COLUMN($O211:Y211))-COLUMN($O211:Y211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Z182,N(OFFSET($O211:Z211,0,MAX(COLUMN($O211:Z211))-COLUMN($O211:Z211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AA182,N(OFFSET($O211:AA211,0,MAX(COLUMN($O211:AA211))-COLUMN($O211:AA211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AB182,N(OFFSET($O211:AB211,0,MAX(COLUMN($O211:AB211))-COLUMN($O211:AB211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AC182,N(OFFSET($O211:AC211,0,MAX(COLUMN($O211:AC211))-COLUMN($O211:AC211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AD182,N(OFFSET($O211:AD211,0,MAX(COLUMN($O211:AD211))-COLUMN($O211:AD211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AE182,N(OFFSET($O211:AE211,0,MAX(COLUMN($O211:AE211))-COLUMN($O211:AE211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AF182,N(OFFSET($O211:AF211,0,MAX(COLUMN($O211:AF211))-COLUMN($O211:AF211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AG182,N(OFFSET($O211:AG211,0,MAX(COLUMN($O211:AG211))-COLUMN($O211:AG211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AH182,N(OFFSET($O211:AH211,0,MAX(COLUMN($O211:AH211))-COLUMN($O211:AH211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AI182,N(OFFSET($O211:AI211,0,MAX(COLUMN($O211:AI211))-COLUMN($O211:AI211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AJ182,N(OFFSET($O211:AJ211,0,MAX(COLUMN($O211:AJ211))-COLUMN($O211:AJ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AK182,N(OFFSET($O211:AK211,0,MAX(COLUMN($O211:AK211))-COLUMN($O211:AK211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AL182,N(OFFSET($O211:AL211,0,MAX(COLUMN($O211:AL211))-COLUMN($O211:AL211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AM182,N(OFFSET($O211:AM211,0,MAX(COLUMN($O211:AM211))-COLUMN($O211:AM211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AN182,N(OFFSET($O211:AN211,0,MAX(COLUMN($O211:AN211))-COLUMN($O211:AN211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AO182,N(OFFSET($O211:AO211,0,MAX(COLUMN($O211:AO211))-COLUMN($O211:AO211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AP182,N(OFFSET($O211:AP211,0,MAX(COLUMN($O211:AP211))-COLUMN($O211:AP211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AQ182,N(OFFSET($O211:AQ211,0,MAX(COLUMN($O211:AQ211))-COLUMN($O211:AQ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AR182,N(OFFSET($O211:AR211,0,MAX(COLUMN($O211:AR211))-COLUMN($O211:AR211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AS182,N(OFFSET($O211:AS211,0,MAX(COLUMN($O211:AS211))-COLUMN($O211:AS211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AT182,N(OFFSET($O211:AT211,0,MAX(COLUMN($O211:AT211))-COLUMN($O211:AT211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AU182,N(OFFSET($O211:AU211,0,MAX(COLUMN($O211:AU211))-COLUMN($O211:AU211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AV182,N(OFFSET($O211:AV211,0,MAX(COLUMN($O211:AV211))-COLUMN($O211:AV211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AW182,N(OFFSET($O211:AW211,0,MAX(COLUMN($O211:AW211))-COLUMN($O211:AW211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AX182,N(OFFSET($O211:AX211,0,MAX(COLUMN($O211:AX211))-COLUMN($O211:AX211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AY182,N(OFFSET($O211:AY211,0,MAX(COLUMN($O211:AY211))-COLUMN($O211:AY211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AZ182,N(OFFSET($O211:AZ211,0,MAX(COLUMN($O211:AZ211))-COLUMN($O211:AZ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BA182,N(OFFSET($O211:BA211,0,MAX(COLUMN($O211:BA211))-COLUMN($O211:BA211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BB182,N(OFFSET($O211:BB211,0,MAX(COLUMN($O211:BB211))-COLUMN($O211:BB211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BC182,N(OFFSET($O211:BC211,0,MAX(COLUMN($O211:BC211))-COLUMN($O211:BC211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BD182,N(OFFSET($O211:BD211,0,MAX(COLUMN($O211:BD211))-COLUMN($O211:BD211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BE182,N(OFFSET($O211:BE211,0,MAX(COLUMN($O211:BE211))-COLUMN($O211:BE211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BF182,N(OFFSET($O211:BF211,0,MAX(COLUMN($O211:BF211))-COLUMN($O211:BF211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BG182,N(OFFSET($O211:BG211,0,MAX(COLUMN($O211:BG211))-COLUMN($O211:BG211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BH182,N(OFFSET($O211:BH211,0,MAX(COLUMN($O211:BH211))-COLUMN($O211:BH211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BI182,N(OFFSET($O211:BI211,0,MAX(COLUMN($O211:BI211))-COLUMN($O211:BI211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BJ182,N(OFFSET($O211:BJ211,0,MAX(COLUMN($O211:BJ211))-COLUMN($O211:BJ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BK182,N(OFFSET($O211:BK211,0,MAX(COLUMN($O211:BK211))-COLUMN($O211:BK211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BL182,N(OFFSET($O211:BL211,0,MAX(COLUMN($O211:BL211))-COLUMN($O211:BL211),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BM182,N(OFFSET($O211:BM211,0,MAX(COLUMN($O211:BM211))-COLUMN($O211:BM211),1,1)))","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O212:O212,0,MAX(COLUMN($O212:O212))-COLUMN($O212:O212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O212:P212,0,MAX(COLUMN($O212:P212))-COLUMN($O212:P212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O212:Q212,0,MAX(COLUMN($O212:Q212))-COLUMN($O212:Q212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O212:R212,0,MAX(COLUMN($O212:R212))-COLUMN($O212:R212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O212:S212,0,MAX(COLUMN($O212:S212))-COLUMN($O212:S212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O212:T212,0,MAX(COLUMN($O212:T212))-COLUMN($O212:T212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O212:U212,0,MAX(COLUMN($O212:U212))-COLUMN($O212:U212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O212:V212,0,MAX(COLUMN($O212:V212))-COLUMN($O212:V212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O212:W212,0,MAX(COLUMN($O212:W212))-COLUMN($O212:W212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O212:X212,0,MAX(COLUMN($O212:X212))-COLUMN($O212:X212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O212:Y212,0,MAX(COLUMN($O212:Y212))-COLUMN($O212:Y212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Z183,N(OFFSET($O212:Z212,0,MAX(COLUMN($O212:Z212))-COLUMN($O212:Z212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AA183,N(OFFSET($O212:AA212,0,MAX(COLUMN($O212:AA212))-COLUMN($O212:AA212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AB183,N(OFFSET($O212:AB212,0,MAX(COLUMN($O212:AB212))-COLUMN($O212:AB212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AC183,N(OFFSET($O212:AC212,0,MAX(COLUMN($O212:AC212))-COLUMN($O212:AC212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AD183,N(OFFSET($O212:AD212,0,MAX(COLUMN($O212:AD212))-COLUMN($O212:AD212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AE183,N(OFFSET($O212:AE212,0,MAX(COLUMN($O212:AE212))-COLUMN($O212:AE212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AF183,N(OFFSET($O212:AF212,0,MAX(COLUMN($O212:AF212))-COLUMN($O212:AF212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AG183,N(OFFSET($O212:AG212,0,MAX(COLUMN($O212:AG212))-COLUMN($O212:AG212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AH183,N(OFFSET($O212:AH212,0,MAX(COLUMN($O212:AH212))-COLUMN($O212:AH212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AI183,N(OFFSET($O212:AI212,0,MAX(COLUMN($O212:AI212))-COLUMN($O212:AI212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AJ183,N(OFFSET($O212:AJ212,0,MAX(COLUMN($O212:AJ212))-COLUMN($O212:AJ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AK183,N(OFFSET($O212:AK212,0,MAX(COLUMN($O212:AK212))-COLUMN($O212:AK212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AL183,N(OFFSET($O212:AL212,0,MAX(COLUMN($O212:AL212))-COLUMN($O212:AL212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AM183,N(OFFSET($O212:AM212,0,MAX(COLUMN($O212:AM212))-COLUMN($O212:AM212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AN183,N(OFFSET($O212:AN212,0,MAX(COLUMN($O212:AN212))-COLUMN($O212:AN212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AO183,N(OFFSET($O212:AO212,0,MAX(COLUMN($O212:AO212))-COLUMN($O212:AO212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AP183,N(OFFSET($O212:AP212,0,MAX(COLUMN($O212:AP212))-COLUMN($O212:AP212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AQ183,N(OFFSET($O212:AQ212,0,MAX(COLUMN($O212:AQ212))-COLUMN($O212:AQ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AR183,N(OFFSET($O212:AR212,0,MAX(COLUMN($O212:AR212))-COLUMN($O212:AR212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AS183,N(OFFSET($O212:AS212,0,MAX(COLUMN($O212:AS212))-COLUMN($O212:AS212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AT183,N(OFFSET($O212:AT212,0,MAX(COLUMN($O212:AT212))-COLUMN($O212:AT212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AU183,N(OFFSET($O212:AU212,0,MAX(COLUMN($O212:AU212))-COLUMN($O212:AU212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AV183,N(OFFSET($O212:AV212,0,MAX(COLUMN($O212:AV212))-COLUMN($O212:AV212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AW183,N(OFFSET($O212:AW212,0,MAX(COLUMN($O212:AW212))-COLUMN($O212:AW212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AX183,N(OFFSET($O212:AX212,0,MAX(COLUMN($O212:AX212))-COLUMN($O212:AX212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AY183,N(OFFSET($O212:AY212,0,MAX(COLUMN($O212:AY212))-COLUMN($O212:AY212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AZ183,N(OFFSET($O212:AZ212,0,MAX(COLUMN($O212:AZ212))-COLUMN($O212:AZ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BA183,N(OFFSET($O212:BA212,0,MAX(COLUMN($O212:BA212))-COLUMN($O212:BA212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BB183,N(OFFSET($O212:BB212,0,MAX(COLUMN($O212:BB212))-COLUMN($O212:BB212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BC183,N(OFFSET($O212:BC212,0,MAX(COLUMN($O212:BC212))-COLUMN($O212:BC212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BD183,N(OFFSET($O212:BD212,0,MAX(COLUMN($O212:BD212))-COLUMN($O212:BD212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BE183,N(OFFSET($O212:BE212,0,MAX(COLUMN($O212:BE212))-COLUMN($O212:BE212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BF183,N(OFFSET($O212:BF212,0,MAX(COLUMN($O212:BF212))-COLUMN($O212:BF212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BG183,N(OFFSET($O212:BG212,0,MAX(COLUMN($O212:BG212))-COLUMN($O212:BG212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BH183,N(OFFSET($O212:BH212,0,MAX(COLUMN($O212:BH212))-COLUMN($O212:BH212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BI183,N(OFFSET($O212:BI212,0,MAX(COLUMN($O212:BI212))-COLUMN($O212:BI212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BJ183,N(OFFSET($O212:BJ212,0,MAX(COLUMN($O212:BJ212))-COLUMN($O212:BJ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BK183,N(OFFSET($O212:BK212,0,MAX(COLUMN($O212:BK212))-COLUMN($O212:BK212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BL183,N(OFFSET($O212:BL212,0,MAX(COLUMN($O212:BL212))-COLUMN($O212:BL212),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BM183,N(OFFSET($O212:BM212,0,MAX(COLUMN($O212:BM212))-COLUMN($O212:BM212),1,1)))","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O184:O184,N(OFFSET($O213:O213,0,MAX(COLUMN($O213:O213))-COLUMN($O213:O213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:P184,N(OFFSET($O213:P213,0,MAX(COLUMN($O213:P213))-COLUMN($O213:P213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Q184,N(OFFSET($O213:Q213,0,MAX(COLUMN($O213:Q213))-COLUMN($O213:Q213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:R184,N(OFFSET($O213:R213,0,MAX(COLUMN($O213:R213))-COLUMN($O213:R213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:S184,N(OFFSET($O213:S213,0,MAX(COLUMN($O213:S213))-COLUMN($O213:S213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:T184,N(OFFSET($O213:T213,0,MAX(COLUMN($O213:T213))-COLUMN($O213:T213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:U184,N(OFFSET($O213:U213,0,MAX(COLUMN($O213:U213))-COLUMN($O213:U213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:V184,N(OFFSET($O213:V213,0,MAX(COLUMN($O213:V213))-COLUMN($O213:V213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:W184,N(OFFSET($O213:W213,0,MAX(COLUMN($O213:W213))-COLUMN($O213:W213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:X184,N(OFFSET($O213:X213,0,MAX(COLUMN($O213:X213))-COLUMN($O213:X213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Y184,N(OFFSET($O213:Y213,0,MAX(COLUMN($O213:Y213))-COLUMN($O213:Y213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Z184,N(OFFSET($O213:Z213,0,MAX(COLUMN($O213:Z213))-COLUMN($O213:Z213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AA184,N(OFFSET($O213:AA213,0,MAX(COLUMN($O213:AA213))-COLUMN($O213:AA213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AB184,N(OFFSET($O213:AB213,0,MAX(COLUMN($O213:AB213))-COLUMN($O213:AB213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AC184,N(OFFSET($O213:AC213,0,MAX(COLUMN($O213:AC213))-COLUMN($O213:AC213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AD184,N(OFFSET($O213:AD213,0,MAX(COLUMN($O213:AD213))-COLUMN($O213:AD213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AE184,N(OFFSET($O213:AE213,0,MAX(COLUMN($O213:AE213))-COLUMN($O213:AE213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AF184,N(OFFSET($O213:AF213,0,MAX(COLUMN($O213:AF213))-COLUMN($O213:AF213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AG184,N(OFFSET($O213:AG213,0,MAX(COLUMN($O213:AG213))-COLUMN($O213:AG213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AH184,N(OFFSET($O213:AH213,0,MAX(COLUMN($O213:AH213))-COLUMN($O213:AH213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AI184,N(OFFSET($O213:AI213,0,MAX(COLUMN($O213:AI213))-COLUMN($O213:AI213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AJ184,N(OFFSET($O213:AJ213,0,MAX(COLUMN($O213:AJ213))-COLUMN($O213:AJ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AK184,N(OFFSET($O213:AK213,0,MAX(COLUMN($O213:AK213))-COLUMN($O213:AK213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AL184,N(OFFSET($O213:AL213,0,MAX(COLUMN($O213:AL213))-COLUMN($O213:AL213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AM184,N(OFFSET($O213:AM213,0,MAX(COLUMN($O213:AM213))-COLUMN($O213:AM213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AN184,N(OFFSET($O213:AN213,0,MAX(COLUMN($O213:AN213))-COLUMN($O213:AN213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AO184,N(OFFSET($O213:AO213,0,MAX(COLUMN($O213:AO213))-COLUMN($O213:AO213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AP184,N(OFFSET($O213:AP213,0,MAX(COLUMN($O213:AP213))-COLUMN($O213:AP213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AQ184,N(OFFSET($O213:AQ213,0,MAX(COLUMN($O213:AQ213))-COLUMN($O213:AQ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AR184,N(OFFSET($O213:AR213,0,MAX(COLUMN($O213:AR213))-COLUMN($O213:AR213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AS184,N(OFFSET($O213:AS213,0,MAX(COLUMN($O213:AS213))-COLUMN($O213:AS213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AT184,N(OFFSET($O213:AT213,0,MAX(COLUMN($O213:AT213))-COLUMN($O213:AT213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AU184,N(OFFSET($O213:AU213,0,MAX(COLUMN($O213:AU213))-COLUMN($O213:AU213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AV184,N(OFFSET($O213:AV213,0,MAX(COLUMN($O213:AV213))-COLUMN($O213:AV213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AW184,N(OFFSET($O213:AW213,0,MAX(COLUMN($O213:AW213))-COLUMN($O213:AW213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AX184,N(OFFSET($O213:AX213,0,MAX(COLUMN($O213:AX213))-COLUMN($O213:AX213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AY184,N(OFFSET($O213:AY213,0,MAX(COLUMN($O213:AY213))-COLUMN($O213:AY213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AZ184,N(OFFSET($O213:AZ213,0,MAX(COLUMN($O213:AZ213))-COLUMN($O213:AZ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BA184,N(OFFSET($O213:BA213,0,MAX(COLUMN($O213:BA213))-COLUMN($O213:BA213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BB184,N(OFFSET($O213:BB213,0,MAX(COLUMN($O213:BB213))-COLUMN($O213:BB213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BC184,N(OFFSET($O213:BC213,0,MAX(COLUMN($O213:BC213))-COLUMN($O213:BC213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BD184,N(OFFSET($O213:BD213,0,MAX(COLUMN($O213:BD213))-COLUMN($O213:BD213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BE184,N(OFFSET($O213:BE213,0,MAX(COLUMN($O213:BE213))-COLUMN($O213:BE213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BF184,N(OFFSET($O213:BF213,0,MAX(COLUMN($O213:BF213))-COLUMN($O213:BF213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BG184,N(OFFSET($O213:BG213,0,MAX(COLUMN($O213:BG213))-COLUMN($O213:BG213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BH184,N(OFFSET($O213:BH213,0,MAX(COLUMN($O213:BH213))-COLUMN($O213:BH213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BI184,N(OFFSET($O213:BI213,0,MAX(COLUMN($O213:BI213))-COLUMN($O213:BI213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BJ184,N(OFFSET($O213:BJ213,0,MAX(COLUMN($O213:BJ213))-COLUMN($O213:BJ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BK184,N(OFFSET($O213:BK213,0,MAX(COLUMN($O213:BK213))-COLUMN($O213:BK213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BL184,N(OFFSET($O213:BL213,0,MAX(COLUMN($O213:BL213))-COLUMN($O213:BL213),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BM184,N(OFFSET($O213:BM213,0,MAX(COLUMN($O213:BM213))-COLUMN($O213:BM213),1,1)))","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O185:O185,N(OFFSET($O214:O214,0,MAX(COLUMN($O214:O214))-COLUMN($O214:O214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:P185,N(OFFSET($O214:P214,0,MAX(COLUMN($O214:P214))-COLUMN($O214:P214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Q185,N(OFFSET($O214:Q214,0,MAX(COLUMN($O214:Q214))-COLUMN($O214:Q214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:R185,N(OFFSET($O214:R214,0,MAX(COLUMN($O214:R214))-COLUMN($O214:R214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:S185,N(OFFSET($O214:S214,0,MAX(COLUMN($O214:S214))-COLUMN($O214:S214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:T185,N(OFFSET($O214:T214,0,MAX(COLUMN($O214:T214))-COLUMN($O214:T214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:U185,N(OFFSET($O214:U214,0,MAX(COLUMN($O214:U214))-COLUMN($O214:U214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:V185,N(OFFSET($O214:V214,0,MAX(COLUMN($O214:V214))-COLUMN($O214:V214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:W185,N(OFFSET($O214:W214,0,MAX(COLUMN($O214:W214))-COLUMN($O214:W214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:X185,N(OFFSET($O214:X214,0,MAX(COLUMN($O214:X214))-COLUMN($O214:X214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Y185,N(OFFSET($O214:Y214,0,MAX(COLUMN($O214:Y214))-COLUMN($O214:Y214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Z185,N(OFFSET($O214:Z214,0,MAX(COLUMN($O214:Z214))-COLUMN($O214:Z214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AA185,N(OFFSET($O214:AA214,0,MAX(COLUMN($O214:AA214))-COLUMN($O214:AA214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AB185,N(OFFSET($O214:AB214,0,MAX(COLUMN($O214:AB214))-COLUMN($O214:AB214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AC185,N(OFFSET($O214:AC214,0,MAX(COLUMN($O214:AC214))-COLUMN($O214:AC214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AD185,N(OFFSET($O214:AD214,0,MAX(COLUMN($O214:AD214))-COLUMN($O214:AD214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AE185,N(OFFSET($O214:AE214,0,MAX(COLUMN($O214:AE214))-COLUMN($O214:AE214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AF185,N(OFFSET($O214:AF214,0,MAX(COLUMN($O214:AF214))-COLUMN($O214:AF214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AG185,N(OFFSET($O214:AG214,0,MAX(COLUMN($O214:AG214))-COLUMN($O214:AG214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AH185,N(OFFSET($O214:AH214,0,MAX(COLUMN($O214:AH214))-COLUMN($O214:AH214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AI185,N(OFFSET($O214:AI214,0,MAX(COLUMN($O214:AI214))-COLUMN($O214:AI214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AJ185,N(OFFSET($O214:AJ214,0,MAX(COLUMN($O214:AJ214))-COLUMN($O214:AJ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AK185,N(OFFSET($O214:AK214,0,MAX(COLUMN($O214:AK214))-COLUMN($O214:AK214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AL185,N(OFFSET($O214:AL214,0,MAX(COLUMN($O214:AL214))-COLUMN($O214:AL214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AM185,N(OFFSET($O214:AM214,0,MAX(COLUMN($O214:AM214))-COLUMN($O214:AM214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AN185,N(OFFSET($O214:AN214,0,MAX(COLUMN($O214:AN214))-COLUMN($O214:AN214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AO185,N(OFFSET($O214:AO214,0,MAX(COLUMN($O214:AO214))-COLUMN($O214:AO214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AP185,N(OFFSET($O214:AP214,0,MAX(COLUMN($O214:AP214))-COLUMN($O214:AP214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AQ185,N(OFFSET($O214:AQ214,0,MAX(COLUMN($O214:AQ214))-COLUMN($O214:AQ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AR185,N(OFFSET($O214:AR214,0,MAX(COLUMN($O214:AR214))-COLUMN($O214:AR214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AS185,N(OFFSET($O214:AS214,0,MAX(COLUMN($O214:AS214))-COLUMN($O214:AS214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AT185,N(OFFSET($O214:AT214,0,MAX(COLUMN($O214:AT214))-COLUMN($O214:AT214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AU185,N(OFFSET($O214:AU214,0,MAX(COLUMN($O214:AU214))-COLUMN($O214:AU214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AV185,N(OFFSET($O214:AV214,0,MAX(COLUMN($O214:AV214))-COLUMN($O214:AV214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AW185,N(OFFSET($O214:AW214,0,MAX(COLUMN($O214:AW214))-COLUMN($O214:AW214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AX185,N(OFFSET($O214:AX214,0,MAX(COLUMN($O214:AX214))-COLUMN($O214:AX214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AY185,N(OFFSET($O214:AY214,0,MAX(COLUMN($O214:AY214))-COLUMN($O214:AY214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AZ185,N(OFFSET($O214:AZ214,0,MAX(COLUMN($O214:AZ214))-COLUMN($O214:AZ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BA185,N(OFFSET($O214:BA214,0,MAX(COLUMN($O214:BA214))-COLUMN($O214:BA214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BB185,N(OFFSET($O214:BB214,0,MAX(COLUMN($O214:BB214))-COLUMN($O214:BB214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BC185,N(OFFSET($O214:BC214,0,MAX(COLUMN($O214:BC214))-COLUMN($O214:BC214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BD185,N(OFFSET($O214:BD214,0,MAX(COLUMN($O214:BD214))-COLUMN($O214:BD214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BE185,N(OFFSET($O214:BE214,0,MAX(COLUMN($O214:BE214))-COLUMN($O214:BE214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BF185,N(OFFSET($O214:BF214,0,MAX(COLUMN($O214:BF214))-COLUMN($O214:BF214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BG185,N(OFFSET($O214:BG214,0,MAX(COLUMN($O214:BG214))-COLUMN($O214:BG214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BH185,N(OFFSET($O214:BH214,0,MAX(COLUMN($O214:BH214))-COLUMN($O214:BH214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BI185,N(OFFSET($O214:BI214,0,MAX(COLUMN($O214:BI214))-COLUMN($O214:BI214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BJ185,N(OFFSET($O214:BJ214,0,MAX(COLUMN($O214:BJ214))-COLUMN($O214:BJ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BK185,N(OFFSET($O214:BK214,0,MAX(COLUMN($O214:BK214))-COLUMN($O214:BK214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BL185,N(OFFSET($O214:BL214,0,MAX(COLUMN($O214:BL214))-COLUMN($O214:BL214),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BM185,N(OFFSET($O214:BM214,0,MAX(COLUMN($O214:BM214))-COLUMN($O214:BM214),1,1)))","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O186:O186,N(OFFSET($O215:O215,0,MAX(COLUMN($O215:O215))-COLUMN($O215:O215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:P186,N(OFFSET($O215:P215,0,MAX(COLUMN($O215:P215))-COLUMN($O215:P215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Q186,N(OFFSET($O215:Q215,0,MAX(COLUMN($O215:Q215))-COLUMN($O215:Q215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:R186,N(OFFSET($O215:R215,0,MAX(COLUMN($O215:R215))-COLUMN($O215:R215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:S186,N(OFFSET($O215:S215,0,MAX(COLUMN($O215:S215))-COLUMN($O215:S215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:T186,N(OFFSET($O215:T215,0,MAX(COLUMN($O215:T215))-COLUMN($O215:T215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:U186,N(OFFSET($O215:U215,0,MAX(COLUMN($O215:U215))-COLUMN($O215:U215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:V186,N(OFFSET($O215:V215,0,MAX(COLUMN($O215:V215))-COLUMN($O215:V215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:W186,N(OFFSET($O215:W215,0,MAX(COLUMN($O215:W215))-COLUMN($O215:W215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:X186,N(OFFSET($O215:X215,0,MAX(COLUMN($O215:X215))-COLUMN($O215:X215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Y186,N(OFFSET($O215:Y215,0,MAX(COLUMN($O215:Y215))-COLUMN($O215:Y215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Z186,N(OFFSET($O215:Z215,0,MAX(COLUMN($O215:Z215))-COLUMN($O215:Z215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AA186,N(OFFSET($O215:AA215,0,MAX(COLUMN($O215:AA215))-COLUMN($O215:AA215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AB186,N(OFFSET($O215:AB215,0,MAX(COLUMN($O215:AB215))-COLUMN($O215:AB215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AC186,N(OFFSET($O215:AC215,0,MAX(COLUMN($O215:AC215))-COLUMN($O215:AC215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AD186,N(OFFSET($O215:AD215,0,MAX(COLUMN($O215:AD215))-COLUMN($O215:AD215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AE186,N(OFFSET($O215:AE215,0,MAX(COLUMN($O215:AE215))-COLUMN($O215:AE215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AF186,N(OFFSET($O215:AF215,0,MAX(COLUMN($O215:AF215))-COLUMN($O215:AF215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AG186,N(OFFSET($O215:AG215,0,MAX(COLUMN($O215:AG215))-COLUMN($O215:AG215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AH186,N(OFFSET($O215:AH215,0,MAX(COLUMN($O215:AH215))-COLUMN($O215:AH215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AI186,N(OFFSET($O215:AI215,0,MAX(COLUMN($O215:AI215))-COLUMN($O215:AI215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AJ186,N(OFFSET($O215:AJ215,0,MAX(COLUMN($O215:AJ215))-COLUMN($O215:AJ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AK186,N(OFFSET($O215:AK215,0,MAX(COLUMN($O215:AK215))-COLUMN($O215:AK215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AL186,N(OFFSET($O215:AL215,0,MAX(COLUMN($O215:AL215))-COLUMN($O215:AL215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AM186,N(OFFSET($O215:AM215,0,MAX(COLUMN($O215:AM215))-COLUMN($O215:AM215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AN186,N(OFFSET($O215:AN215,0,MAX(COLUMN($O215:AN215))-COLUMN($O215:AN215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AO186,N(OFFSET($O215:AO215,0,MAX(COLUMN($O215:AO215))-COLUMN($O215:AO215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AP186,N(OFFSET($O215:AP215,0,MAX(COLUMN($O215:AP215))-COLUMN($O215:AP215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AQ186,N(OFFSET($O215:AQ215,0,MAX(COLUMN($O215:AQ215))-COLUMN($O215:AQ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AR186,N(OFFSET($O215:AR215,0,MAX(COLUMN($O215:AR215))-COLUMN($O215:AR215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AS186,N(OFFSET($O215:AS215,0,MAX(COLUMN($O215:AS215))-COLUMN($O215:AS215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AT186,N(OFFSET($O215:AT215,0,MAX(COLUMN($O215:AT215))-COLUMN($O215:AT215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AU186,N(OFFSET($O215:AU215,0,MAX(COLUMN($O215:AU215))-COLUMN($O215:AU215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AV186,N(OFFSET($O215:AV215,0,MAX(COLUMN($O215:AV215))-COLUMN($O215:AV215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AW186,N(OFFSET($O215:AW215,0,MAX(COLUMN($O215:AW215))-COLUMN($O215:AW215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AX186,N(OFFSET($O215:AX215,0,MAX(COLUMN($O215:AX215))-COLUMN($O215:AX215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AY186,N(OFFSET($O215:AY215,0,MAX(COLUMN($O215:AY215))-COLUMN($O215:AY215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AZ186,N(OFFSET($O215:AZ215,0,MAX(COLUMN($O215:AZ215))-COLUMN($O215:AZ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BA186,N(OFFSET($O215:BA215,0,MAX(COLUMN($O215:BA215))-COLUMN($O215:BA215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BB186,N(OFFSET($O215:BB215,0,MAX(COLUMN($O215:BB215))-COLUMN($O215:BB215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BC186,N(OFFSET($O215:BC215,0,MAX(COLUMN($O215:BC215))-COLUMN($O215:BC215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BD186,N(OFFSET($O215:BD215,0,MAX(COLUMN($O215:BD215))-COLUMN($O215:BD215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BE186,N(OFFSET($O215:BE215,0,MAX(COLUMN($O215:BE215))-COLUMN($O215:BE215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BF186,N(OFFSET($O215:BF215,0,MAX(COLUMN($O215:BF215))-COLUMN($O215:BF215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BG186,N(OFFSET($O215:BG215,0,MAX(COLUMN($O215:BG215))-COLUMN($O215:BG215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BH186,N(OFFSET($O215:BH215,0,MAX(COLUMN($O215:BH215))-COLUMN($O215:BH215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BI186,N(OFFSET($O215:BI215,0,MAX(COLUMN($O215:BI215))-COLUMN($O215:BI215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BJ186,N(OFFSET($O215:BJ215,0,MAX(COLUMN($O215:BJ215))-COLUMN($O215:BJ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BK186,N(OFFSET($O215:BK215,0,MAX(COLUMN($O215:BK215))-COLUMN($O215:BK215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BL186,N(OFFSET($O215:BL215,0,MAX(COLUMN($O215:BL215))-COLUMN($O215:BL215),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BM186,N(OFFSET($O215:BM215,0,MAX(COLUMN($O215:BM215))-COLUMN($O215:BM215),1,1)))","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O187:O187,N(OFFSET($O216:O216,0,MAX(COLUMN($O216:O216))-COLUMN($O216:O216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:P187,N(OFFSET($O216:P216,0,MAX(COLUMN($O216:P216))-COLUMN($O216:P216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:Q187,N(OFFSET($O216:Q216,0,MAX(COLUMN($O216:Q216))-COLUMN($O216:Q216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:R187,N(OFFSET($O216:R216,0,MAX(COLUMN($O216:R216))-COLUMN($O216:R216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:S187,N(OFFSET($O216:S216,0,MAX(COLUMN($O216:S216))-COLUMN($O216:S216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:T187,N(OFFSET($O216:T216,0,MAX(COLUMN($O216:T216))-COLUMN($O216:T216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:U187,N(OFFSET($O216:U216,0,MAX(COLUMN($O216:U216))-COLUMN($O216:U216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:V187,N(OFFSET($O216:V216,0,MAX(COLUMN($O216:V216))-COLUMN($O216:V216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:W187,N(OFFSET($O216:W216,0,MAX(COLUMN($O216:W216))-COLUMN($O216:W216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:X187,N(OFFSET($O216:X216,0,MAX(COLUMN($O216:X216))-COLUMN($O216:X216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:Y187,N(OFFSET($O216:Y216,0,MAX(COLUMN($O216:Y216))-COLUMN($O216:Y216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:Z187,N(OFFSET($O216:Z216,0,MAX(COLUMN($O216:Z216))-COLUMN($O216:Z216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AA187,N(OFFSET($O216:AA216,0,MAX(COLUMN($O216:AA216))-COLUMN($O216:AA216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AB187,N(OFFSET($O216:AB216,0,MAX(COLUMN($O216:AB216))-COLUMN($O216:AB216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AC187,N(OFFSET($O216:AC216,0,MAX(COLUMN($O216:AC216))-COLUMN($O216:AC216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AD187,N(OFFSET($O216:AD216,0,MAX(COLUMN($O216:AD216))-COLUMN($O216:AD216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AE187,N(OFFSET($O216:AE216,0,MAX(COLUMN($O216:AE216))-COLUMN($O216:AE216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AF187,N(OFFSET($O216:AF216,0,MAX(COLUMN($O216:AF216))-COLUMN($O216:AF216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AG187,N(OFFSET($O216:AG216,0,MAX(COLUMN($O216:AG216))-COLUMN($O216:AG216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AH187,N(OFFSET($O216:AH216,0,MAX(COLUMN($O216:AH216))-COLUMN($O216:AH216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AI187,N(OFFSET($O216:AI216,0,MAX(COLUMN($O216:AI216))-COLUMN($O216:AI216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AJ187,N(OFFSET($O216:AJ216,0,MAX(COLUMN($O216:AJ216))-COLUMN($O216:AJ216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AK187,N(OFFSET($O216:AK216,0,MAX(COLUMN($O216:AK216))-COLUMN($O216:AK216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AL187,N(OFFSET($O216:AL216,0,MAX(COLUMN($O216:AL216))-COLUMN($O216:AL216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AM187,N(OFFSET($O216:AM216,0,MAX(COLUMN($O216:AM216))-COLUMN($O216:AM216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AN187,N(OFFSET($O216:AN216,0,MAX(COLUMN($O216:AN216))-COLUMN($O216:AN216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AO187,N(OFFSET($O216:AO216,0,MAX(COLUMN($O216:AO216))-COLUMN($O216:AO216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AP187,N(OFFSET($O216:AP216,0,MAX(COLUMN($O216:AP216))-COLUMN($O216:AP216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AQ187,N(OFFSET($O216:AQ216,0,MAX(COLUMN($O216:AQ216))-COLUMN($O216:AQ216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AR187,N(OFFSET($O216:AR216,0,MAX(COLUMN($O216:AR216))-COLUMN($O216:AR216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AS187,N(OFFSET($O216:AS216,0,MAX(COLUMN($O216:AS216))-COLUMN($O216:AS216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AT187,N(OFFSET($O216:AT216,0,MAX(COLUMN($O216:AT216))-COLUMN($O216:AT216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AU187,N(OFFSET($O216:AU216,0,MAX(COLUMN($O216:AU216))-COLUMN($O216:AU216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AV187,N(OFFSET($O216:AV216,0,MAX(COLUMN($O216:AV216))-COLUMN($O216:AV216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AW187,N(OFFSET($O216:AW216,0,MAX(COLUMN($O216:AW216))-COLUMN($O216:AW216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AX187,N(OFFSET($O216:AX216,0,MAX(COLUMN($O216:AX216))-COLUMN($O216:AX216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AY187,N(OFFSET($O216:AY216,0,MAX(COLUMN($O216:AY216))-COLUMN($O216:AY216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AZ187,N(OFFSET($O216:AZ216,0,MAX(COLUMN($O216:AZ216))-COLUMN($O216:AZ216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BA187,N(OFFSET($O216:BA216,0,MAX(COLUMN($O216:BA216))-COLUMN($O216:BA216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BB187,N(OFFSET($O216:BB216,0,MAX(COLUMN($O216:BB216))-COLUMN($O216:BB216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BC187,N(OFFSET($O216:BC216,0,MAX(COLUMN($O216:BC216))-COLUMN($O216:BC216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BD187,N(OFFSET($O216:BD216,0,MAX(COLUMN($O216:BD216))-COLUMN($O216:BD216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BE187,N(OFFSET($O216:BE216,0,MAX(COLUMN($O216:BE216))-COLUMN($O216:BE216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BF187,N(OFFSET($O216:BF216,0,MAX(COLUMN($O216:BF216))-COLUMN($O216:BF216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BG187,N(OFFSET($O216:BG216,0,MAX(COLUMN($O216:BG216))-COLUMN($O216:BG216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BH187,N(OFFSET($O216:BH216,0,MAX(COLUMN($O216:BH216))-COLUMN($O216:BH216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BI187,N(OFFSET($O216:BI216,0,MAX(COLUMN($O216:BI216))-COLUMN($O216:BI216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BJ187,N(OFFSET($O216:BJ216,0,MAX(COLUMN($O216:BJ216))-COLUMN($O216:BJ216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BK187,N(OFFSET($O216:BK216,0,MAX(COLUMN($O216:BK216))-COLUMN($O216:BK216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BL187,N(OFFSET($O216:BL216,0,MAX(COLUMN($O216:BL216))-COLUMN($O216:BL216),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BM187,N(OFFSET($O216:BM216,0,MAX(COLUMN($O216:BM216))-COLUMN($O216:BM216),1,1)))","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O188:O188,N(OFFSET($O217:O217,0,MAX(COLUMN($O217:O217))-COLUMN($O217:O217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:P188,N(OFFSET($O217:P217,0,MAX(COLUMN($O217:P217))-COLUMN($O217:P217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Q188,N(OFFSET($O217:Q217,0,MAX(COLUMN($O217:Q217))-COLUMN($O217:Q217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:R188,N(OFFSET($O217:R217,0,MAX(COLUMN($O217:R217))-COLUMN($O217:R217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:S188,N(OFFSET($O217:S217,0,MAX(COLUMN($O217:S217))-COLUMN($O217:S217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:T188,N(OFFSET($O217:T217,0,MAX(COLUMN($O217:T217))-COLUMN($O217:T217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:U188,N(OFFSET($O217:U217,0,MAX(COLUMN($O217:U217))-COLUMN($O217:U217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:V188,N(OFFSET($O217:V217,0,MAX(COLUMN($O217:V217))-COLUMN($O217:V217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:W188,N(OFFSET($O217:W217,0,MAX(COLUMN($O217:W217))-COLUMN($O217:W217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:X188,N(OFFSET($O217:X217,0,MAX(COLUMN($O217:X217))-COLUMN($O217:X217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Y188,N(OFFSET($O217:Y217,0,MAX(COLUMN($O217:Y217))-COLUMN($O217:Y217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Z188,N(OFFSET($O217:Z217,0,MAX(COLUMN($O217:Z217))-COLUMN($O217:Z217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AA188,N(OFFSET($O217:AA217,0,MAX(COLUMN($O217:AA217))-COLUMN($O217:AA217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AB188,N(OFFSET($O217:AB217,0,MAX(COLUMN($O217:AB217))-COLUMN($O217:AB217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AC188,N(OFFSET($O217:AC217,0,MAX(COLUMN($O217:AC217))-COLUMN($O217:AC217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AD188,N(OFFSET($O217:AD217,0,MAX(COLUMN($O217:AD217))-COLUMN($O217:AD217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AE188,N(OFFSET($O217:AE217,0,MAX(COLUMN($O217:AE217))-COLUMN($O217:AE217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AF188,N(OFFSET($O217:AF217,0,MAX(COLUMN($O217:AF217))-COLUMN($O217:AF217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AG188,N(OFFSET($O217:AG217,0,MAX(COLUMN($O217:AG217))-COLUMN($O217:AG217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AH188,N(OFFSET($O217:AH217,0,MAX(COLUMN($O217:AH217))-COLUMN($O217:AH217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AI188,N(OFFSET($O217:AI217,0,MAX(COLUMN($O217:AI217))-COLUMN($O217:AI217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AJ188,N(OFFSET($O217:AJ217,0,MAX(COLUMN($O217:AJ217))-COLUMN($O217:AJ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AK188,N(OFFSET($O217:AK217,0,MAX(COLUMN($O217:AK217))-COLUMN($O217:AK217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AL188,N(OFFSET($O217:AL217,0,MAX(COLUMN($O217:AL217))-COLUMN($O217:AL217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AM188,N(OFFSET($O217:AM217,0,MAX(COLUMN($O217:AM217))-COLUMN($O217:AM217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AN188,N(OFFSET($O217:AN217,0,MAX(COLUMN($O217:AN217))-COLUMN($O217:AN217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AO188,N(OFFSET($O217:AO217,0,MAX(COLUMN($O217:AO217))-COLUMN($O217:AO217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AP188,N(OFFSET($O217:AP217,0,MAX(COLUMN($O217:AP217))-COLUMN($O217:AP217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AQ188,N(OFFSET($O217:AQ217,0,MAX(COLUMN($O217:AQ217))-COLUMN($O217:AQ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AR188,N(OFFSET($O217:AR217,0,MAX(COLUMN($O217:AR217))-COLUMN($O217:AR217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AS188,N(OFFSET($O217:AS217,0,MAX(COLUMN($O217:AS217))-COLUMN($O217:AS217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AT188,N(OFFSET($O217:AT217,0,MAX(COLUMN($O217:AT217))-COLUMN($O217:AT217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AU188,N(OFFSET($O217:AU217,0,MAX(COLUMN($O217:AU217))-COLUMN($O217:AU217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AV188,N(OFFSET($O217:AV217,0,MAX(COLUMN($O217:AV217))-COLUMN($O217:AV217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AW188,N(OFFSET($O217:AW217,0,MAX(COLUMN($O217:AW217))-COLUMN($O217:AW217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AX188,N(OFFSET($O217:AX217,0,MAX(COLUMN($O217:AX217))-COLUMN($O217:AX217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AY188,N(OFFSET($O217:AY217,0,MAX(COLUMN($O217:AY217))-COLUMN($O217:AY217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AZ188,N(OFFSET($O217:AZ217,0,MAX(COLUMN($O217:AZ217))-COLUMN($O217:AZ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BA188,N(OFFSET($O217:BA217,0,MAX(COLUMN($O217:BA217))-COLUMN($O217:BA217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BB188,N(OFFSET($O217:BB217,0,MAX(COLUMN($O217:BB217))-COLUMN($O217:BB217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BC188,N(OFFSET($O217:BC217,0,MAX(COLUMN($O217:BC217))-COLUMN($O217:BC217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BD188,N(OFFSET($O217:BD217,0,MAX(COLUMN($O217:BD217))-COLUMN($O217:BD217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BE188,N(OFFSET($O217:BE217,0,MAX(COLUMN($O217:BE217))-COLUMN($O217:BE217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BF188,N(OFFSET($O217:BF217,0,MAX(COLUMN($O217:BF217))-COLUMN($O217:BF217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BG188,N(OFFSET($O217:BG217,0,MAX(COLUMN($O217:BG217))-COLUMN($O217:BG217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BH188,N(OFFSET($O217:BH217,0,MAX(COLUMN($O217:BH217))-COLUMN($O217:BH217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BI188,N(OFFSET($O217:BI217,0,MAX(COLUMN($O217:BI217))-COLUMN($O217:BI217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BJ188,N(OFFSET($O217:BJ217,0,MAX(COLUMN($O217:BJ217))-COLUMN($O217:BJ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BK188,N(OFFSET($O217:BK217,0,MAX(COLUMN($O217:BK217))-COLUMN($O217:BK217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BL188,N(OFFSET($O217:BL217,0,MAX(COLUMN($O217:BL217))-COLUMN($O217:BL217),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BM188,N(OFFSET($O217:BM217,0,MAX(COLUMN($O217:BM217))-COLUMN($O217:BM217),1,1)))","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O189:O189,N(OFFSET($O218:O218,0,MAX(COLUMN($O218:O218))-COLUMN($O218:O218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:P189,N(OFFSET($O218:P218,0,MAX(COLUMN($O218:P218))-COLUMN($O218:P218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Q189,N(OFFSET($O218:Q218,0,MAX(COLUMN($O218:Q218))-COLUMN($O218:Q218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:R189,N(OFFSET($O218:R218,0,MAX(COLUMN($O218:R218))-COLUMN($O218:R218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:S189,N(OFFSET($O218:S218,0,MAX(COLUMN($O218:S218))-COLUMN($O218:S218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:T189,N(OFFSET($O218:T218,0,MAX(COLUMN($O218:T218))-COLUMN($O218:T218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:U189,N(OFFSET($O218:U218,0,MAX(COLUMN($O218:U218))-COLUMN($O218:U218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:V189,N(OFFSET($O218:V218,0,MAX(COLUMN($O218:V218))-COLUMN($O218:V218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:W189,N(OFFSET($O218:W218,0,MAX(COLUMN($O218:W218))-COLUMN($O218:W218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:X189,N(OFFSET($O218:X218,0,MAX(COLUMN($O218:X218))-COLUMN($O218:X218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Y189,N(OFFSET($O218:Y218,0,MAX(COLUMN($O218:Y218))-COLUMN($O218:Y218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Z189,N(OFFSET($O218:Z218,0,MAX(COLUMN($O218:Z218))-COLUMN($O218:Z218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AA189,N(OFFSET($O218:AA218,0,MAX(COLUMN($O218:AA218))-COLUMN($O218:AA218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AB189,N(OFFSET($O218:AB218,0,MAX(COLUMN($O218:AB218))-COLUMN($O218:AB218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AC189,N(OFFSET($O218:AC218,0,MAX(COLUMN($O218:AC218))-COLUMN($O218:AC218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AD189,N(OFFSET($O218:AD218,0,MAX(COLUMN($O218:AD218))-COLUMN($O218:AD218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AE189,N(OFFSET($O218:AE218,0,MAX(COLUMN($O218:AE218))-COLUMN($O218:AE218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AF189,N(OFFSET($O218:AF218,0,MAX(COLUMN($O218:AF218))-COLUMN($O218:AF218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AG189,N(OFFSET($O218:AG218,0,MAX(COLUMN($O218:AG218))-COLUMN($O218:AG218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AH189,N(OFFSET($O218:AH218,0,MAX(COLUMN($O218:AH218))-COLUMN($O218:AH218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AI189,N(OFFSET($O218:AI218,0,MAX(COLUMN($O218:AI218))-COLUMN($O218:AI218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AJ189,N(OFFSET($O218:AJ218,0,MAX(COLUMN($O218:AJ218))-COLUMN($O218:AJ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AK189,N(OFFSET($O218:AK218,0,MAX(COLUMN($O218:AK218))-COLUMN($O218:AK218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AL189,N(OFFSET($O218:AL218,0,MAX(COLUMN($O218:AL218))-COLUMN($O218:AL218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AM189,N(OFFSET($O218:AM218,0,MAX(COLUMN($O218:AM218))-COLUMN($O218:AM218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AN189,N(OFFSET($O218:AN218,0,MAX(COLUMN($O218:AN218))-COLUMN($O218:AN218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AO189,N(OFFSET($O218:AO218,0,MAX(COLUMN($O218:AO218))-COLUMN($O218:AO218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AP189,N(OFFSET($O218:AP218,0,MAX(COLUMN($O218:AP218))-COLUMN($O218:AP218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AQ189,N(OFFSET($O218:AQ218,0,MAX(COLUMN($O218:AQ218))-COLUMN($O218:AQ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AR189,N(OFFSET($O218:AR218,0,MAX(COLUMN($O218:AR218))-COLUMN($O218:AR218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AS189,N(OFFSET($O218:AS218,0,MAX(COLUMN($O218:AS218))-COLUMN($O218:AS218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AT189,N(OFFSET($O218:AT218,0,MAX(COLUMN($O218:AT218))-COLUMN($O218:AT218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AU189,N(OFFSET($O218:AU218,0,MAX(COLUMN($O218:AU218))-COLUMN($O218:AU218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AV189,N(OFFSET($O218:AV218,0,MAX(COLUMN($O218:AV218))-COLUMN($O218:AV218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AW189,N(OFFSET($O218:AW218,0,MAX(COLUMN($O218:AW218))-COLUMN($O218:AW218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AX189,N(OFFSET($O218:AX218,0,MAX(COLUMN($O218:AX218))-COLUMN($O218:AX218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AY189,N(OFFSET($O218:AY218,0,MAX(COLUMN($O218:AY218))-COLUMN($O218:AY218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AZ189,N(OFFSET($O218:AZ218,0,MAX(COLUMN($O218:AZ218))-COLUMN($O218:AZ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BA189,N(OFFSET($O218:BA218,0,MAX(COLUMN($O218:BA218))-COLUMN($O218:BA218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BB189,N(OFFSET($O218:BB218,0,MAX(COLUMN($O218:BB218))-COLUMN($O218:BB218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BC189,N(OFFSET($O218:BC218,0,MAX(COLUMN($O218:BC218))-COLUMN($O218:BC218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BD189,N(OFFSET($O218:BD218,0,MAX(COLUMN($O218:BD218))-COLUMN($O218:BD218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BE189,N(OFFSET($O218:BE218,0,MAX(COLUMN($O218:BE218))-COLUMN($O218:BE218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BF189,N(OFFSET($O218:BF218,0,MAX(COLUMN($O218:BF218))-COLUMN($O218:BF218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BG189,N(OFFSET($O218:BG218,0,MAX(COLUMN($O218:BG218))-COLUMN($O218:BG218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BH189,N(OFFSET($O218:BH218,0,MAX(COLUMN($O218:BH218))-COLUMN($O218:BH218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BI189,N(OFFSET($O218:BI218,0,MAX(COLUMN($O218:BI218))-COLUMN($O218:BI218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BJ189,N(OFFSET($O218:BJ218,0,MAX(COLUMN($O218:BJ218))-COLUMN($O218:BJ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BK189,N(OFFSET($O218:BK218,0,MAX(COLUMN($O218:BK218))-COLUMN($O218:BK218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BL189,N(OFFSET($O218:BL218,0,MAX(COLUMN($O218:BL218))-COLUMN($O218:BL218),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BM189,N(OFFSET($O218:BM218,0,MAX(COLUMN($O218:BM218))-COLUMN($O218:BM218),1,1)))","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O190:O190,N(OFFSET($O219:O219,0,MAX(COLUMN($O219:O219))-COLUMN($O219:O219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:P190,N(OFFSET($O219:P219,0,MAX(COLUMN($O219:P219))-COLUMN($O219:P219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Q190,N(OFFSET($O219:Q219,0,MAX(COLUMN($O219:Q219))-COLUMN($O219:Q219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:R190,N(OFFSET($O219:R219,0,MAX(COLUMN($O219:R219))-COLUMN($O219:R219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:S190,N(OFFSET($O219:S219,0,MAX(COLUMN($O219:S219))-COLUMN($O219:S219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:T190,N(OFFSET($O219:T219,0,MAX(COLUMN($O219:T219))-COLUMN($O219:T219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:U190,N(OFFSET($O219:U219,0,MAX(COLUMN($O219:U219))-COLUMN($O219:U219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:V190,N(OFFSET($O219:V219,0,MAX(COLUMN($O219:V219))-COLUMN($O219:V219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:W190,N(OFFSET($O219:W219,0,MAX(COLUMN($O219:W219))-COLUMN($O219:W219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:X190,N(OFFSET($O219:X219,0,MAX(COLUMN($O219:X219))-COLUMN($O219:X219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Y190,N(OFFSET($O219:Y219,0,MAX(COLUMN($O219:Y219))-COLUMN($O219:Y219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Z190,N(OFFSET($O219:Z219,0,MAX(COLUMN($O219:Z219))-COLUMN($O219:Z219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AA190,N(OFFSET($O219:AA219,0,MAX(COLUMN($O219:AA219))-COLUMN($O219:AA219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AB190,N(OFFSET($O219:AB219,0,MAX(COLUMN($O219:AB219))-COLUMN($O219:AB219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AC190,N(OFFSET($O219:AC219,0,MAX(COLUMN($O219:AC219))-COLUMN($O219:AC219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AD190,N(OFFSET($O219:AD219,0,MAX(COLUMN($O219:AD219))-COLUMN($O219:AD219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AE190,N(OFFSET($O219:AE219,0,MAX(COLUMN($O219:AE219))-COLUMN($O219:AE219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AF190,N(OFFSET($O219:AF219,0,MAX(COLUMN($O219:AF219))-COLUMN($O219:AF219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AG190,N(OFFSET($O219:AG219,0,MAX(COLUMN($O219:AG219))-COLUMN($O219:AG219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AH190,N(OFFSET($O219:AH219,0,MAX(COLUMN($O219:AH219))-COLUMN($O219:AH219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AI190,N(OFFSET($O219:AI219,0,MAX(COLUMN($O219:AI219))-COLUMN($O219:AI219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AJ190,N(OFFSET($O219:AJ219,0,MAX(COLUMN($O219:AJ219))-COLUMN($O219:AJ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AK190,N(OFFSET($O219:AK219,0,MAX(COLUMN($O219:AK219))-COLUMN($O219:AK219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AL190,N(OFFSET($O219:AL219,0,MAX(COLUMN($O219:AL219))-COLUMN($O219:AL219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AM190,N(OFFSET($O219:AM219,0,MAX(COLUMN($O219:AM219))-COLUMN($O219:AM219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AN190,N(OFFSET($O219:AN219,0,MAX(COLUMN($O219:AN219))-COLUMN($O219:AN219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AO190,N(OFFSET($O219:AO219,0,MAX(COLUMN($O219:AO219))-COLUMN($O219:AO219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AP190,N(OFFSET($O219:AP219,0,MAX(COLUMN($O219:AP219))-COLUMN($O219:AP219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AQ190,N(OFFSET($O219:AQ219,0,MAX(COLUMN($O219:AQ219))-COLUMN($O219:AQ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AR190,N(OFFSET($O219:AR219,0,MAX(COLUMN($O219:AR219))-COLUMN($O219:AR219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AS190,N(OFFSET($O219:AS219,0,MAX(COLUMN($O219:AS219))-COLUMN($O219:AS219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AT190,N(OFFSET($O219:AT219,0,MAX(COLUMN($O219:AT219))-COLUMN($O219:AT219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AU190,N(OFFSET($O219:AU219,0,MAX(COLUMN($O219:AU219))-COLUMN($O219:AU219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AV190,N(OFFSET($O219:AV219,0,MAX(COLUMN($O219:AV219))-COLUMN($O219:AV219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AW190,N(OFFSET($O219:AW219,0,MAX(COLUMN($O219:AW219))-COLUMN($O219:AW219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AX190,N(OFFSET($O219:AX219,0,MAX(COLUMN($O219:AX219))-COLUMN($O219:AX219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AY190,N(OFFSET($O219:AY219,0,MAX(COLUMN($O219:AY219))-COLUMN($O219:AY219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AZ190,N(OFFSET($O219:AZ219,0,MAX(COLUMN($O219:AZ219))-COLUMN($O219:AZ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BA190,N(OFFSET($O219:BA219,0,MAX(COLUMN($O219:BA219))-COLUMN($O219:BA219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BB190,N(OFFSET($O219:BB219,0,MAX(COLUMN($O219:BB219))-COLUMN($O219:BB219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BC190,N(OFFSET($O219:BC219,0,MAX(COLUMN($O219:BC219))-COLUMN($O219:BC219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BD190,N(OFFSET($O219:BD219,0,MAX(COLUMN($O219:BD219))-COLUMN($O219:BD219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BE190,N(OFFSET($O219:BE219,0,MAX(COLUMN($O219:BE219))-COLUMN($O219:BE219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BF190,N(OFFSET($O219:BF219,0,MAX(COLUMN($O219:BF219))-COLUMN($O219:BF219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BG190,N(OFFSET($O219:BG219,0,MAX(COLUMN($O219:BG219))-COLUMN($O219:BG219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BH190,N(OFFSET($O219:BH219,0,MAX(COLUMN($O219:BH219))-COLUMN($O219:BH219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BI190,N(OFFSET($O219:BI219,0,MAX(COLUMN($O219:BI219))-COLUMN($O219:BI219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BJ190,N(OFFSET($O219:BJ219,0,MAX(COLUMN($O219:BJ219))-COLUMN($O219:BJ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BK190,N(OFFSET($O219:BK219,0,MAX(COLUMN($O219:BK219))-COLUMN($O219:BK219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BL190,N(OFFSET($O219:BL219,0,MAX(COLUMN($O219:BL219))-COLUMN($O219:BL219),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BM190,N(OFFSET($O219:BM219,0,MAX(COLUMN($O219:BM219))-COLUMN($O219:BM219),1,1)))","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O191:O191,N(OFFSET($O220:O220,0,MAX(COLUMN($O220:O220))-COLUMN($O220:O220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:P191,N(OFFSET($O220:P220,0,MAX(COLUMN($O220:P220))-COLUMN($O220:P220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:Q191,N(OFFSET($O220:Q220,0,MAX(COLUMN($O220:Q220))-COLUMN($O220:Q220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:R191,N(OFFSET($O220:R220,0,MAX(COLUMN($O220:R220))-COLUMN($O220:R220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:S191,N(OFFSET($O220:S220,0,MAX(COLUMN($O220:S220))-COLUMN($O220:S220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:T191,N(OFFSET($O220:T220,0,MAX(COLUMN($O220:T220))-COLUMN($O220:T220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:U191,N(OFFSET($O220:U220,0,MAX(COLUMN($O220:U220))-COLUMN($O220:U220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:V191,N(OFFSET($O220:V220,0,MAX(COLUMN($O220:V220))-COLUMN($O220:V220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:W191,N(OFFSET($O220:W220,0,MAX(COLUMN($O220:W220))-COLUMN($O220:W220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:X191,N(OFFSET($O220:X220,0,MAX(COLUMN($O220:X220))-COLUMN($O220:X220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:Y191,N(OFFSET($O220:Y220,0,MAX(COLUMN($O220:Y220))-COLUMN($O220:Y220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:Z191,N(OFFSET($O220:Z220,0,MAX(COLUMN($O220:Z220))-COLUMN($O220:Z220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AA191,N(OFFSET($O220:AA220,0,MAX(COLUMN($O220:AA220))-COLUMN($O220:AA220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AB191,N(OFFSET($O220:AB220,0,MAX(COLUMN($O220:AB220))-COLUMN($O220:AB220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AC191,N(OFFSET($O220:AC220,0,MAX(COLUMN($O220:AC220))-COLUMN($O220:AC220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AD191,N(OFFSET($O220:AD220,0,MAX(COLUMN($O220:AD220))-COLUMN($O220:AD220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AE191,N(OFFSET($O220:AE220,0,MAX(COLUMN($O220:AE220))-COLUMN($O220:AE220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AF191,N(OFFSET($O220:AF220,0,MAX(COLUMN($O220:AF220))-COLUMN($O220:AF220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AG191,N(OFFSET($O220:AG220,0,MAX(COLUMN($O220:AG220))-COLUMN($O220:AG220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AH191,N(OFFSET($O220:AH220,0,MAX(COLUMN($O220:AH220))-COLUMN($O220:AH220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AI191,N(OFFSET($O220:AI220,0,MAX(COLUMN($O220:AI220))-COLUMN($O220:AI220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AJ191,N(OFFSET($O220:AJ220,0,MAX(COLUMN($O220:AJ220))-COLUMN($O220:AJ220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AK191,N(OFFSET($O220:AK220,0,MAX(COLUMN($O220:AK220))-COLUMN($O220:AK220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AL191,N(OFFSET($O220:AL220,0,MAX(COLUMN($O220:AL220))-COLUMN($O220:AL220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AM191,N(OFFSET($O220:AM220,0,MAX(COLUMN($O220:AM220))-COLUMN($O220:AM220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AN191,N(OFFSET($O220:AN220,0,MAX(COLUMN($O220:AN220))-COLUMN($O220:AN220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AO191,N(OFFSET($O220:AO220,0,MAX(COLUMN($O220:AO220))-COLUMN($O220:AO220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AP191,N(OFFSET($O220:AP220,0,MAX(COLUMN($O220:AP220))-COLUMN($O220:AP220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AQ191,N(OFFSET($O220:AQ220,0,MAX(COLUMN($O220:AQ220))-COLUMN($O220:AQ220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AR191,N(OFFSET($O220:AR220,0,MAX(COLUMN($O220:AR220))-COLUMN($O220:AR220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AS191,N(OFFSET($O220:AS220,0,MAX(COLUMN($O220:AS220))-COLUMN($O220:AS220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AT191,N(OFFSET($O220:AT220,0,MAX(COLUMN($O220:AT220))-COLUMN($O220:AT220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AU191,N(OFFSET($O220:AU220,0,MAX(COLUMN($O220:AU220))-COLUMN($O220:AU220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AV191,N(OFFSET($O220:AV220,0,MAX(COLUMN($O220:AV220))-COLUMN($O220:AV220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AW191,N(OFFSET($O220:AW220,0,MAX(COLUMN($O220:AW220))-COLUMN($O220:AW220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AX191,N(OFFSET($O220:AX220,0,MAX(COLUMN($O220:AX220))-COLUMN($O220:AX220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AY191,N(OFFSET($O220:AY220,0,MAX(COLUMN($O220:AY220))-COLUMN($O220:AY220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AZ191,N(OFFSET($O220:AZ220,0,MAX(COLUMN($O220:AZ220))-COLUMN($O220:AZ220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BA191,N(OFFSET($O220:BA220,0,MAX(COLUMN($O220:BA220))-COLUMN($O220:BA220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BB191,N(OFFSET($O220:BB220,0,MAX(COLUMN($O220:BB220))-COLUMN($O220:BB220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BC191,N(OFFSET($O220:BC220,0,MAX(COLUMN($O220:BC220))-COLUMN($O220:BC220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BD191,N(OFFSET($O220:BD220,0,MAX(COLUMN($O220:BD220))-COLUMN($O220:BD220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BE191,N(OFFSET($O220:BE220,0,MAX(COLUMN($O220:BE220))-COLUMN($O220:BE220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BF191,N(OFFSET($O220:BF220,0,MAX(COLUMN($O220:BF220))-COLUMN($O220:BF220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BG191,N(OFFSET($O220:BG220,0,MAX(COLUMN($O220:BG220))-COLUMN($O220:BG220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BH191,N(OFFSET($O220:BH220,0,MAX(COLUMN($O220:BH220))-COLUMN($O220:BH220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BI191,N(OFFSET($O220:BI220,0,MAX(COLUMN($O220:BI220))-COLUMN($O220:BI220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BJ191,N(OFFSET($O220:BJ220,0,MAX(COLUMN($O220:BJ220))-COLUMN($O220:BJ220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BK191,N(OFFSET($O220:BK220,0,MAX(COLUMN($O220:BK220))-COLUMN($O220:BK220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BL191,N(OFFSET($O220:BL220,0,MAX(COLUMN($O220:BL220))-COLUMN($O220:BL220),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BM191,N(OFFSET($O220:BM220,0,MAX(COLUMN($O220:BM220))-COLUMN($O220:BM220),1,1)))","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O192:O192,N(OFFSET($O221:O221,0,MAX(COLUMN($O221:O221))-COLUMN($O221:O221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:P192,N(OFFSET($O221:P221,0,MAX(COLUMN($O221:P221))-COLUMN($O221:P221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:Q192,N(OFFSET($O221:Q221,0,MAX(COLUMN($O221:Q221))-COLUMN($O221:Q221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:R192,N(OFFSET($O221:R221,0,MAX(COLUMN($O221:R221))-COLUMN($O221:R221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:S192,N(OFFSET($O221:S221,0,MAX(COLUMN($O221:S221))-COLUMN($O221:S221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:T192,N(OFFSET($O221:T221,0,MAX(COLUMN($O221:T221))-COLUMN($O221:T221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:U192,N(OFFSET($O221:U221,0,MAX(COLUMN($O221:U221))-COLUMN($O221:U221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:V192,N(OFFSET($O221:V221,0,MAX(COLUMN($O221:V221))-COLUMN($O221:V221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:W192,N(OFFSET($O221:W221,0,MAX(COLUMN($O221:W221))-COLUMN($O221:W221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:X192,N(OFFSET($O221:X221,0,MAX(COLUMN($O221:X221))-COLUMN($O221:X221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:Y192,N(OFFSET($O221:Y221,0,MAX(COLUMN($O221:Y221))-COLUMN($O221:Y221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:Z192,N(OFFSET($O221:Z221,0,MAX(COLUMN($O221:Z221))-COLUMN($O221:Z221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AA192,N(OFFSET($O221:AA221,0,MAX(COLUMN($O221:AA221))-COLUMN($O221:AA221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AB192,N(OFFSET($O221:AB221,0,MAX(COLUMN($O221:AB221))-COLUMN($O221:AB221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AC192,N(OFFSET($O221:AC221,0,MAX(COLUMN($O221:AC221))-COLUMN($O221:AC221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AD192,N(OFFSET($O221:AD221,0,MAX(COLUMN($O221:AD221))-COLUMN($O221:AD221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AE192,N(OFFSET($O221:AE221,0,MAX(COLUMN($O221:AE221))-COLUMN($O221:AE221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AF192,N(OFFSET($O221:AF221,0,MAX(COLUMN($O221:AF221))-COLUMN($O221:AF221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AG192,N(OFFSET($O221:AG221,0,MAX(COLUMN($O221:AG221))-COLUMN($O221:AG221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AH192,N(OFFSET($O221:AH221,0,MAX(COLUMN($O221:AH221))-COLUMN($O221:AH221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AI192,N(OFFSET($O221:AI221,0,MAX(COLUMN($O221:AI221))-COLUMN($O221:AI221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AJ192,N(OFFSET($O221:AJ221,0,MAX(COLUMN($O221:AJ221))-COLUMN($O221:AJ221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AK192,N(OFFSET($O221:AK221,0,MAX(COLUMN($O221:AK221))-COLUMN($O221:AK221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AL192,N(OFFSET($O221:AL221,0,MAX(COLUMN($O221:AL221))-COLUMN($O221:AL221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AM192,N(OFFSET($O221:AM221,0,MAX(COLUMN($O221:AM221))-COLUMN($O221:AM221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AN192,N(OFFSET($O221:AN221,0,MAX(COLUMN($O221:AN221))-COLUMN($O221:AN221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AO192,N(OFFSET($O221:AO221,0,MAX(COLUMN($O221:AO221))-COLUMN($O221:AO221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AP192,N(OFFSET($O221:AP221,0,MAX(COLUMN($O221:AP221))-COLUMN($O221:AP221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AQ192,N(OFFSET($O221:AQ221,0,MAX(COLUMN($O221:AQ221))-COLUMN($O221:AQ221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AR192,N(OFFSET($O221:AR221,0,MAX(COLUMN($O221:AR221))-COLUMN($O221:AR221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AS192,N(OFFSET($O221:AS221,0,MAX(COLUMN($O221:AS221))-COLUMN($O221:AS221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AT192,N(OFFSET($O221:AT221,0,MAX(COLUMN($O221:AT221))-COLUMN($O221:AT221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AU192,N(OFFSET($O221:AU221,0,MAX(COLUMN($O221:AU221))-COLUMN($O221:AU221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AV192,N(OFFSET($O221:AV221,0,MAX(COLUMN($O221:AV221))-COLUMN($O221:AV221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AW192,N(OFFSET($O221:AW221,0,MAX(COLUMN($O221:AW221))-COLUMN($O221:AW221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AX192,N(OFFSET($O221:AX221,0,MAX(COLUMN($O221:AX221))-COLUMN($O221:AX221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AY192,N(OFFSET($O221:AY221,0,MAX(COLUMN($O221:AY221))-COLUMN($O221:AY221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AZ192,N(OFFSET($O221:AZ221,0,MAX(COLUMN($O221:AZ221))-COLUMN($O221:AZ221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BA192,N(OFFSET($O221:BA221,0,MAX(COLUMN($O221:BA221))-COLUMN($O221:BA221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BB192,N(OFFSET($O221:BB221,0,MAX(COLUMN($O221:BB221))-COLUMN($O221:BB221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BC192,N(OFFSET($O221:BC221,0,MAX(COLUMN($O221:BC221))-COLUMN($O221:BC221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BD192,N(OFFSET($O221:BD221,0,MAX(COLUMN($O221:BD221))-COLUMN($O221:BD221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BE192,N(OFFSET($O221:BE221,0,MAX(COLUMN($O221:BE221))-COLUMN($O221:BE221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BF192,N(OFFSET($O221:BF221,0,MAX(COLUMN($O221:BF221))-COLUMN($O221:BF221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BG192,N(OFFSET($O221:BG221,0,MAX(COLUMN($O221:BG221))-COLUMN($O221:BG221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BH192,N(OFFSET($O221:BH221,0,MAX(COLUMN($O221:BH221))-COLUMN($O221:BH221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BI192,N(OFFSET($O221:BI221,0,MAX(COLUMN($O221:BI221))-COLUMN($O221:BI221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BJ192,N(OFFSET($O221:BJ221,0,MAX(COLUMN($O221:BJ221))-COLUMN($O221:BJ221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BK192,N(OFFSET($O221:BK221,0,MAX(COLUMN($O221:BK221))-COLUMN($O221:BK221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BL192,N(OFFSET($O221:BL221,0,MAX(COLUMN($O221:BL221))-COLUMN($O221:BL221),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BM192,N(OFFSET($O221:BM221,0,MAX(COLUMN($O221:BM221))-COLUMN($O221:BM221),1,1)))","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O193:O193,N(OFFSET($O222:O222,0,MAX(COLUMN($O222:O222))-COLUMN($O222:O222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:P193,N(OFFSET($O222:P222,0,MAX(COLUMN($O222:P222))-COLUMN($O222:P222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Q193,N(OFFSET($O222:Q222,0,MAX(COLUMN($O222:Q222))-COLUMN($O222:Q222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:R193,N(OFFSET($O222:R222,0,MAX(COLUMN($O222:R222))-COLUMN($O222:R222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:S193,N(OFFSET($O222:S222,0,MAX(COLUMN($O222:S222))-COLUMN($O222:S222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:T193,N(OFFSET($O222:T222,0,MAX(COLUMN($O222:T222))-COLUMN($O222:T222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:U193,N(OFFSET($O222:U222,0,MAX(COLUMN($O222:U222))-COLUMN($O222:U222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:V193,N(OFFSET($O222:V222,0,MAX(COLUMN($O222:V222))-COLUMN($O222:V222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:W193,N(OFFSET($O222:W222,0,MAX(COLUMN($O222:W222))-COLUMN($O222:W222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:X193,N(OFFSET($O222:X222,0,MAX(COLUMN($O222:X222))-COLUMN($O222:X222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Y193,N(OFFSET($O222:Y222,0,MAX(COLUMN($O222:Y222))-COLUMN($O222:Y222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Z193,N(OFFSET($O222:Z222,0,MAX(COLUMN($O222:Z222))-COLUMN($O222:Z222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AA193,N(OFFSET($O222:AA222,0,MAX(COLUMN($O222:AA222))-COLUMN($O222:AA222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AB193,N(OFFSET($O222:AB222,0,MAX(COLUMN($O222:AB222))-COLUMN($O222:AB222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AC193,N(OFFSET($O222:AC222,0,MAX(COLUMN($O222:AC222))-COLUMN($O222:AC222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AD193,N(OFFSET($O222:AD222,0,MAX(COLUMN($O222:AD222))-COLUMN($O222:AD222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AE193,N(OFFSET($O222:AE222,0,MAX(COLUMN($O222:AE222))-COLUMN($O222:AE222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AF193,N(OFFSET($O222:AF222,0,MAX(COLUMN($O222:AF222))-COLUMN($O222:AF222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AG193,N(OFFSET($O222:AG222,0,MAX(COLUMN($O222:AG222))-COLUMN($O222:AG222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AH193,N(OFFSET($O222:AH222,0,MAX(COLUMN($O222:AH222))-COLUMN($O222:AH222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AI193,N(OFFSET($O222:AI222,0,MAX(COLUMN($O222:AI222))-COLUMN($O222:AI222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AJ193,N(OFFSET($O222:AJ222,0,MAX(COLUMN($O222:AJ222))-COLUMN($O222:AJ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AK193,N(OFFSET($O222:AK222,0,MAX(COLUMN($O222:AK222))-COLUMN($O222:AK222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AL193,N(OFFSET($O222:AL222,0,MAX(COLUMN($O222:AL222))-COLUMN($O222:AL222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AM193,N(OFFSET($O222:AM222,0,MAX(COLUMN($O222:AM222))-COLUMN($O222:AM222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AN193,N(OFFSET($O222:AN222,0,MAX(COLUMN($O222:AN222))-COLUMN($O222:AN222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AO193,N(OFFSET($O222:AO222,0,MAX(COLUMN($O222:AO222))-COLUMN($O222:AO222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AP193,N(OFFSET($O222:AP222,0,MAX(COLUMN($O222:AP222))-COLUMN($O222:AP222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AQ193,N(OFFSET($O222:AQ222,0,MAX(COLUMN($O222:AQ222))-COLUMN($O222:AQ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AR193,N(OFFSET($O222:AR222,0,MAX(COLUMN($O222:AR222))-COLUMN($O222:AR222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AS193,N(OFFSET($O222:AS222,0,MAX(COLUMN($O222:AS222))-COLUMN($O222:AS222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AT193,N(OFFSET($O222:AT222,0,MAX(COLUMN($O222:AT222))-COLUMN($O222:AT222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AU193,N(OFFSET($O222:AU222,0,MAX(COLUMN($O222:AU222))-COLUMN($O222:AU222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AV193,N(OFFSET($O222:AV222,0,MAX(COLUMN($O222:AV222))-COLUMN($O222:AV222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AW193,N(OFFSET($O222:AW222,0,MAX(COLUMN($O222:AW222))-COLUMN($O222:AW222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AX193,N(OFFSET($O222:AX222,0,MAX(COLUMN($O222:AX222))-COLUMN($O222:AX222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AY193,N(OFFSET($O222:AY222,0,MAX(COLUMN($O222:AY222))-COLUMN($O222:AY222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AZ193,N(OFFSET($O222:AZ222,0,MAX(COLUMN($O222:AZ222))-COLUMN($O222:AZ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BA193,N(OFFSET($O222:BA222,0,MAX(COLUMN($O222:BA222))-COLUMN($O222:BA222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BB193,N(OFFSET($O222:BB222,0,MAX(COLUMN($O222:BB222))-COLUMN($O222:BB222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BC193,N(OFFSET($O222:BC222,0,MAX(COLUMN($O222:BC222))-COLUMN($O222:BC222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BD193,N(OFFSET($O222:BD222,0,MAX(COLUMN($O222:BD222))-COLUMN($O222:BD222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BE193,N(OFFSET($O222:BE222,0,MAX(COLUMN($O222:BE222))-COLUMN($O222:BE222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BF193,N(OFFSET($O222:BF222,0,MAX(COLUMN($O222:BF222))-COLUMN($O222:BF222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BG193,N(OFFSET($O222:BG222,0,MAX(COLUMN($O222:BG222))-COLUMN($O222:BG222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BH193,N(OFFSET($O222:BH222,0,MAX(COLUMN($O222:BH222))-COLUMN($O222:BH222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BI193,N(OFFSET($O222:BI222,0,MAX(COLUMN($O222:BI222))-COLUMN($O222:BI222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BJ193,N(OFFSET($O222:BJ222,0,MAX(COLUMN($O222:BJ222))-COLUMN($O222:BJ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BK193,N(OFFSET($O222:BK222,0,MAX(COLUMN($O222:BK222))-COLUMN($O222:BK222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BL193,N(OFFSET($O222:BL222,0,MAX(COLUMN($O222:BL222))-COLUMN($O222:BL222),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BM193,N(OFFSET($O222:BM222,0,MAX(COLUMN($O222:BM222))-COLUMN($O222:BM222),1,1)))","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O194:O194,N(OFFSET($O223:O223,0,MAX(COLUMN($O223:O223))-COLUMN($O223:O223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:P194,N(OFFSET($O223:P223,0,MAX(COLUMN($O223:P223))-COLUMN($O223:P223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Q194,N(OFFSET($O223:Q223,0,MAX(COLUMN($O223:Q223))-COLUMN($O223:Q223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:R194,N(OFFSET($O223:R223,0,MAX(COLUMN($O223:R223))-COLUMN($O223:R223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:S194,N(OFFSET($O223:S223,0,MAX(COLUMN($O223:S223))-COLUMN($O223:S223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:T194,N(OFFSET($O223:T223,0,MAX(COLUMN($O223:T223))-COLUMN($O223:T223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:U194,N(OFFSET($O223:U223,0,MAX(COLUMN($O223:U223))-COLUMN($O223:U223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:V194,N(OFFSET($O223:V223,0,MAX(COLUMN($O223:V223))-COLUMN($O223:V223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:W194,N(OFFSET($O223:W223,0,MAX(COLUMN($O223:W223))-COLUMN($O223:W223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:X194,N(OFFSET($O223:X223,0,MAX(COLUMN($O223:X223))-COLUMN($O223:X223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Y194,N(OFFSET($O223:Y223,0,MAX(COLUMN($O223:Y223))-COLUMN($O223:Y223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Z194,N(OFFSET($O223:Z223,0,MAX(COLUMN($O223:Z223))-COLUMN($O223:Z223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AA194,N(OFFSET($O223:AA223,0,MAX(COLUMN($O223:AA223))-COLUMN($O223:AA223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AB194,N(OFFSET($O223:AB223,0,MAX(COLUMN($O223:AB223))-COLUMN($O223:AB223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AC194,N(OFFSET($O223:AC223,0,MAX(COLUMN($O223:AC223))-COLUMN($O223:AC223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AD194,N(OFFSET($O223:AD223,0,MAX(COLUMN($O223:AD223))-COLUMN($O223:AD223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AE194,N(OFFSET($O223:AE223,0,MAX(COLUMN($O223:AE223))-COLUMN($O223:AE223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AF194,N(OFFSET($O223:AF223,0,MAX(COLUMN($O223:AF223))-COLUMN($O223:AF223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AG194,N(OFFSET($O223:AG223,0,MAX(COLUMN($O223:AG223))-COLUMN($O223:AG223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AH194,N(OFFSET($O223:AH223,0,MAX(COLUMN($O223:AH223))-COLUMN($O223:AH223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AI194,N(OFFSET($O223:AI223,0,MAX(COLUMN($O223:AI223))-COLUMN($O223:AI223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AJ194,N(OFFSET($O223:AJ223,0,MAX(COLUMN($O223:AJ223))-COLUMN($O223:AJ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AK194,N(OFFSET($O223:AK223,0,MAX(COLUMN($O223:AK223))-COLUMN($O223:AK223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AL194,N(OFFSET($O223:AL223,0,MAX(COLUMN($O223:AL223))-COLUMN($O223:AL223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AM194,N(OFFSET($O223:AM223,0,MAX(COLUMN($O223:AM223))-COLUMN($O223:AM223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AN194,N(OFFSET($O223:AN223,0,MAX(COLUMN($O223:AN223))-COLUMN($O223:AN223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AO194,N(OFFSET($O223:AO223,0,MAX(COLUMN($O223:AO223))-COLUMN($O223:AO223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AP194,N(OFFSET($O223:AP223,0,MAX(COLUMN($O223:AP223))-COLUMN($O223:AP223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AQ194,N(OFFSET($O223:AQ223,0,MAX(COLUMN($O223:AQ223))-COLUMN($O223:AQ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AR194,N(OFFSET($O223:AR223,0,MAX(COLUMN($O223:AR223))-COLUMN($O223:AR223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AS194,N(OFFSET($O223:AS223,0,MAX(COLUMN($O223:AS223))-COLUMN($O223:AS223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AT194,N(OFFSET($O223:AT223,0,MAX(COLUMN($O223:AT223))-COLUMN($O223:AT223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AU194,N(OFFSET($O223:AU223,0,MAX(COLUMN($O223:AU223))-COLUMN($O223:AU223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AV194,N(OFFSET($O223:AV223,0,MAX(COLUMN($O223:AV223))-COLUMN($O223:AV223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AW194,N(OFFSET($O223:AW223,0,MAX(COLUMN($O223:AW223))-COLUMN($O223:AW223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AX194,N(OFFSET($O223:AX223,0,MAX(COLUMN($O223:AX223))-COLUMN($O223:AX223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AY194,N(OFFSET($O223:AY223,0,MAX(COLUMN($O223:AY223))-COLUMN($O223:AY223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AZ194,N(OFFSET($O223:AZ223,0,MAX(COLUMN($O223:AZ223))-COLUMN($O223:AZ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BA194,N(OFFSET($O223:BA223,0,MAX(COLUMN($O223:BA223))-COLUMN($O223:BA223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BB194,N(OFFSET($O223:BB223,0,MAX(COLUMN($O223:BB223))-COLUMN($O223:BB223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BC194,N(OFFSET($O223:BC223,0,MAX(COLUMN($O223:BC223))-COLUMN($O223:BC223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BD194,N(OFFSET($O223:BD223,0,MAX(COLUMN($O223:BD223))-COLUMN($O223:BD223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BE194,N(OFFSET($O223:BE223,0,MAX(COLUMN($O223:BE223))-COLUMN($O223:BE223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BF194,N(OFFSET($O223:BF223,0,MAX(COLUMN($O223:BF223))-COLUMN($O223:BF223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BG194,N(OFFSET($O223:BG223,0,MAX(COLUMN($O223:BG223))-COLUMN($O223:BG223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BH194,N(OFFSET($O223:BH223,0,MAX(COLUMN($O223:BH223))-COLUMN($O223:BH223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BI194,N(OFFSET($O223:BI223,0,MAX(COLUMN($O223:BI223))-COLUMN($O223:BI223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BJ194,N(OFFSET($O223:BJ223,0,MAX(COLUMN($O223:BJ223))-COLUMN($O223:BJ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BK194,N(OFFSET($O223:BK223,0,MAX(COLUMN($O223:BK223))-COLUMN($O223:BK223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BL194,N(OFFSET($O223:BL223,0,MAX(COLUMN($O223:BL223))-COLUMN($O223:BL223),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BM194,N(OFFSET($O223:BM223,0,MAX(COLUMN($O223:BM223))-COLUMN($O223:BM223),1,1)))","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O195:O195,N(OFFSET($O224:O224,0,MAX(COLUMN($O224:O224))-COLUMN($O224:O224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:P195,N(OFFSET($O224:P224,0,MAX(COLUMN($O224:P224))-COLUMN($O224:P224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Q195,N(OFFSET($O224:Q224,0,MAX(COLUMN($O224:Q224))-COLUMN($O224:Q224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:R195,N(OFFSET($O224:R224,0,MAX(COLUMN($O224:R224))-COLUMN($O224:R224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:S195,N(OFFSET($O224:S224,0,MAX(COLUMN($O224:S224))-COLUMN($O224:S224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:T195,N(OFFSET($O224:T224,0,MAX(COLUMN($O224:T224))-COLUMN($O224:T224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:U195,N(OFFSET($O224:U224,0,MAX(COLUMN($O224:U224))-COLUMN($O224:U224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:V195,N(OFFSET($O224:V224,0,MAX(COLUMN($O224:V224))-COLUMN($O224:V224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:W195,N(OFFSET($O224:W224,0,MAX(COLUMN($O224:W224))-COLUMN($O224:W224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:X195,N(OFFSET($O224:X224,0,MAX(COLUMN($O224:X224))-COLUMN($O224:X224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Y195,N(OFFSET($O224:Y224,0,MAX(COLUMN($O224:Y224))-COLUMN($O224:Y224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Z195,N(OFFSET($O224:Z224,0,MAX(COLUMN($O224:Z224))-COLUMN($O224:Z224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AA195,N(OFFSET($O224:AA224,0,MAX(COLUMN($O224:AA224))-COLUMN($O224:AA224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AB195,N(OFFSET($O224:AB224,0,MAX(COLUMN($O224:AB224))-COLUMN($O224:AB224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AC195,N(OFFSET($O224:AC224,0,MAX(COLUMN($O224:AC224))-COLUMN($O224:AC224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AD195,N(OFFSET($O224:AD224,0,MAX(COLUMN($O224:AD224))-COLUMN($O224:AD224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AE195,N(OFFSET($O224:AE224,0,MAX(COLUMN($O224:AE224))-COLUMN($O224:AE224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AF195,N(OFFSET($O224:AF224,0,MAX(COLUMN($O224:AF224))-COLUMN($O224:AF224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AG195,N(OFFSET($O224:AG224,0,MAX(COLUMN($O224:AG224))-COLUMN($O224:AG224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AH195,N(OFFSET($O224:AH224,0,MAX(COLUMN($O224:AH224))-COLUMN($O224:AH224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AI195,N(OFFSET($O224:AI224,0,MAX(COLUMN($O224:AI224))-COLUMN($O224:AI224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AJ195,N(OFFSET($O224:AJ224,0,MAX(COLUMN($O224:AJ224))-COLUMN($O224:AJ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AK195,N(OFFSET($O224:AK224,0,MAX(COLUMN($O224:AK224))-COLUMN($O224:AK224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AL195,N(OFFSET($O224:AL224,0,MAX(COLUMN($O224:AL224))-COLUMN($O224:AL224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AM195,N(OFFSET($O224:AM224,0,MAX(COLUMN($O224:AM224))-COLUMN($O224:AM224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AN195,N(OFFSET($O224:AN224,0,MAX(COLUMN($O224:AN224))-COLUMN($O224:AN224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AO195,N(OFFSET($O224:AO224,0,MAX(COLUMN($O224:AO224))-COLUMN($O224:AO224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AP195,N(OFFSET($O224:AP224,0,MAX(COLUMN($O224:AP224))-COLUMN($O224:AP224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AQ195,N(OFFSET($O224:AQ224,0,MAX(COLUMN($O224:AQ224))-COLUMN($O224:AQ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AR195,N(OFFSET($O224:AR224,0,MAX(COLUMN($O224:AR224))-COLUMN($O224:AR224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AS195,N(OFFSET($O224:AS224,0,MAX(COLUMN($O224:AS224))-COLUMN($O224:AS224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AT195,N(OFFSET($O224:AT224,0,MAX(COLUMN($O224:AT224))-COLUMN($O224:AT224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AU195,N(OFFSET($O224:AU224,0,MAX(COLUMN($O224:AU224))-COLUMN($O224:AU224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AV195,N(OFFSET($O224:AV224,0,MAX(COLUMN($O224:AV224))-COLUMN($O224:AV224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AW195,N(OFFSET($O224:AW224,0,MAX(COLUMN($O224:AW224))-COLUMN($O224:AW224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AX195,N(OFFSET($O224:AX224,0,MAX(COLUMN($O224:AX224))-COLUMN($O224:AX224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AY195,N(OFFSET($O224:AY224,0,MAX(COLUMN($O224:AY224))-COLUMN($O224:AY224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AZ195,N(OFFSET($O224:AZ224,0,MAX(COLUMN($O224:AZ224))-COLUMN($O224:AZ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BA195,N(OFFSET($O224:BA224,0,MAX(COLUMN($O224:BA224))-COLUMN($O224:BA224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BB195,N(OFFSET($O224:BB224,0,MAX(COLUMN($O224:BB224))-COLUMN($O224:BB224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BC195,N(OFFSET($O224:BC224,0,MAX(COLUMN($O224:BC224))-COLUMN($O224:BC224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BD195,N(OFFSET($O224:BD224,0,MAX(COLUMN($O224:BD224))-COLUMN($O224:BD224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BE195,N(OFFSET($O224:BE224,0,MAX(COLUMN($O224:BE224))-COLUMN($O224:BE224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BF195,N(OFFSET($O224:BF224,0,MAX(COLUMN($O224:BF224))-COLUMN($O224:BF224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BG195,N(OFFSET($O224:BG224,0,MAX(COLUMN($O224:BG224))-COLUMN($O224:BG224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BH195,N(OFFSET($O224:BH224,0,MAX(COLUMN($O224:BH224))-COLUMN($O224:BH224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BI195,N(OFFSET($O224:BI224,0,MAX(COLUMN($O224:BI224))-COLUMN($O224:BI224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BJ195,N(OFFSET($O224:BJ224,0,MAX(COLUMN($O224:BJ224))-COLUMN($O224:BJ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BK195,N(OFFSET($O224:BK224,0,MAX(COLUMN($O224:BK224))-COLUMN($O224:BK224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BL195,N(OFFSET($O224:BL224,0,MAX(COLUMN($O224:BL224))-COLUMN($O224:BL224),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BM195,N(OFFSET($O224:BM224,0,MAX(COLUMN($O224:BM224))-COLUMN($O224:BM224),1,1)))","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O196:O196,N(OFFSET($O225:O225,0,MAX(COLUMN($O225:O225))-COLUMN($O225:O225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:P196,N(OFFSET($O225:P225,0,MAX(COLUMN($O225:P225))-COLUMN($O225:P225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Q196,N(OFFSET($O225:Q225,0,MAX(COLUMN($O225:Q225))-COLUMN($O225:Q225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:R196,N(OFFSET($O225:R225,0,MAX(COLUMN($O225:R225))-COLUMN($O225:R225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:S196,N(OFFSET($O225:S225,0,MAX(COLUMN($O225:S225))-COLUMN($O225:S225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:T196,N(OFFSET($O225:T225,0,MAX(COLUMN($O225:T225))-COLUMN($O225:T225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:U196,N(OFFSET($O225:U225,0,MAX(COLUMN($O225:U225))-COLUMN($O225:U225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:V196,N(OFFSET($O225:V225,0,MAX(COLUMN($O225:V225))-COLUMN($O225:V225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:W196,N(OFFSET($O225:W225,0,MAX(COLUMN($O225:W225))-COLUMN($O225:W225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:X196,N(OFFSET($O225:X225,0,MAX(COLUMN($O225:X225))-COLUMN($O225:X225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Y196,N(OFFSET($O225:Y225,0,MAX(COLUMN($O225:Y225))-COLUMN($O225:Y225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Z196,N(OFFSET($O225:Z225,0,MAX(COLUMN($O225:Z225))-COLUMN($O225:Z225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AA196,N(OFFSET($O225:AA225,0,MAX(COLUMN($O225:AA225))-COLUMN($O225:AA225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AB196,N(OFFSET($O225:AB225,0,MAX(COLUMN($O225:AB225))-COLUMN($O225:AB225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AC196,N(OFFSET($O225:AC225,0,MAX(COLUMN($O225:AC225))-COLUMN($O225:AC225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AD196,N(OFFSET($O225:AD225,0,MAX(COLUMN($O225:AD225))-COLUMN($O225:AD225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AE196,N(OFFSET($O225:AE225,0,MAX(COLUMN($O225:AE225))-COLUMN($O225:AE225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AF196,N(OFFSET($O225:AF225,0,MAX(COLUMN($O225:AF225))-COLUMN($O225:AF225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AG196,N(OFFSET($O225:AG225,0,MAX(COLUMN($O225:AG225))-COLUMN($O225:AG225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AH196,N(OFFSET($O225:AH225,0,MAX(COLUMN($O225:AH225))-COLUMN($O225:AH225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AI196,N(OFFSET($O225:AI225,0,MAX(COLUMN($O225:AI225))-COLUMN($O225:AI225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AJ196,N(OFFSET($O225:AJ225,0,MAX(COLUMN($O225:AJ225))-COLUMN($O225:AJ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AK196,N(OFFSET($O225:AK225,0,MAX(COLUMN($O225:AK225))-COLUMN($O225:AK225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AL196,N(OFFSET($O225:AL225,0,MAX(COLUMN($O225:AL225))-COLUMN($O225:AL225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AM196,N(OFFSET($O225:AM225,0,MAX(COLUMN($O225:AM225))-COLUMN($O225:AM225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AN196,N(OFFSET($O225:AN225,0,MAX(COLUMN($O225:AN225))-COLUMN($O225:AN225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AO196,N(OFFSET($O225:AO225,0,MAX(COLUMN($O225:AO225))-COLUMN($O225:AO225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AP196,N(OFFSET($O225:AP225,0,MAX(COLUMN($O225:AP225))-COLUMN($O225:AP225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AQ196,N(OFFSET($O225:AQ225,0,MAX(COLUMN($O225:AQ225))-COLUMN($O225:AQ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AR196,N(OFFSET($O225:AR225,0,MAX(COLUMN($O225:AR225))-COLUMN($O225:AR225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AS196,N(OFFSET($O225:AS225,0,MAX(COLUMN($O225:AS225))-COLUMN($O225:AS225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AT196,N(OFFSET($O225:AT225,0,MAX(COLUMN($O225:AT225))-COLUMN($O225:AT225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AU196,N(OFFSET($O225:AU225,0,MAX(COLUMN($O225:AU225))-COLUMN($O225:AU225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AV196,N(OFFSET($O225:AV225,0,MAX(COLUMN($O225:AV225))-COLUMN($O225:AV225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AW196,N(OFFSET($O225:AW225,0,MAX(COLUMN($O225:AW225))-COLUMN($O225:AW225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AX196,N(OFFSET($O225:AX225,0,MAX(COLUMN($O225:AX225))-COLUMN($O225:AX225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AY196,N(OFFSET($O225:AY225,0,MAX(COLUMN($O225:AY225))-COLUMN($O225:AY225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AZ196,N(OFFSET($O225:AZ225,0,MAX(COLUMN($O225:AZ225))-COLUMN($O225:AZ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BA196,N(OFFSET($O225:BA225,0,MAX(COLUMN($O225:BA225))-COLUMN($O225:BA225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BB196,N(OFFSET($O225:BB225,0,MAX(COLUMN($O225:BB225))-COLUMN($O225:BB225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BC196,N(OFFSET($O225:BC225,0,MAX(COLUMN($O225:BC225))-COLUMN($O225:BC225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BD196,N(OFFSET($O225:BD225,0,MAX(COLUMN($O225:BD225))-COLUMN($O225:BD225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BE196,N(OFFSET($O225:BE225,0,MAX(COLUMN($O225:BE225))-COLUMN($O225:BE225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BF196,N(OFFSET($O225:BF225,0,MAX(COLUMN($O225:BF225))-COLUMN($O225:BF225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BG196,N(OFFSET($O225:BG225,0,MAX(COLUMN($O225:BG225))-COLUMN($O225:BG225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BH196,N(OFFSET($O225:BH225,0,MAX(COLUMN($O225:BH225))-COLUMN($O225:BH225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BI196,N(OFFSET($O225:BI225,0,MAX(COLUMN($O225:BI225))-COLUMN($O225:BI225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BJ196,N(OFFSET($O225:BJ225,0,MAX(COLUMN($O225:BJ225))-COLUMN($O225:BJ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BK196,N(OFFSET($O225:BK225,0,MAX(COLUMN($O225:BK225))-COLUMN($O225:BK225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BL196,N(OFFSET($O225:BL225,0,MAX(COLUMN($O225:BL225))-COLUMN($O225:BL225),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BM196,N(OFFSET($O225:BM225,0,MAX(COLUMN($O225:BM225))-COLUMN($O225:BM225),1,1)))","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O197:O197,N(OFFSET($O226:O226,0,MAX(COLUMN($O226:O226))-COLUMN($O226:O226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:P197,N(OFFSET($O226:P226,0,MAX(COLUMN($O226:P226))-COLUMN($O226:P226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Q197,N(OFFSET($O226:Q226,0,MAX(COLUMN($O226:Q226))-COLUMN($O226:Q226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:R197,N(OFFSET($O226:R226,0,MAX(COLUMN($O226:R226))-COLUMN($O226:R226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:S197,N(OFFSET($O226:S226,0,MAX(COLUMN($O226:S226))-COLUMN($O226:S226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:T197,N(OFFSET($O226:T226,0,MAX(COLUMN($O226:T226))-COLUMN($O226:T226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:U197,N(OFFSET($O226:U226,0,MAX(COLUMN($O226:U226))-COLUMN($O226:U226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:V197,N(OFFSET($O226:V226,0,MAX(COLUMN($O226:V226))-COLUMN($O226:V226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:W197,N(OFFSET($O226:W226,0,MAX(COLUMN($O226:W226))-COLUMN($O226:W226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:X197,N(OFFSET($O226:X226,0,MAX(COLUMN($O226:X226))-COLUMN($O226:X226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Y197,N(OFFSET($O226:Y226,0,MAX(COLUMN($O226:Y226))-COLUMN($O226:Y226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Z197,N(OFFSET($O226:Z226,0,MAX(COLUMN($O226:Z226))-COLUMN($O226:Z226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AA197,N(OFFSET($O226:AA226,0,MAX(COLUMN($O226:AA226))-COLUMN($O226:AA226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AB197,N(OFFSET($O226:AB226,0,MAX(COLUMN($O226:AB226))-COLUMN($O226:AB226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AC197,N(OFFSET($O226:AC226,0,MAX(COLUMN($O226:AC226))-COLUMN($O226:AC226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AD197,N(OFFSET($O226:AD226,0,MAX(COLUMN($O226:AD226))-COLUMN($O226:AD226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AE197,N(OFFSET($O226:AE226,0,MAX(COLUMN($O226:AE226))-COLUMN($O226:AE226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AF197,N(OFFSET($O226:AF226,0,MAX(COLUMN($O226:AF226))-COLUMN($O226:AF226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AG197,N(OFFSET($O226:AG226,0,MAX(COLUMN($O226:AG226))-COLUMN($O226:AG226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AH197,N(OFFSET($O226:AH226,0,MAX(COLUMN($O226:AH226))-COLUMN($O226:AH226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AI197,N(OFFSET($O226:AI226,0,MAX(COLUMN($O226:AI226))-COLUMN($O226:AI226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AJ197,N(OFFSET($O226:AJ226,0,MAX(COLUMN($O226:AJ226))-COLUMN($O226:AJ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AK197,N(OFFSET($O226:AK226,0,MAX(COLUMN($O226:AK226))-COLUMN($O226:AK226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AL197,N(OFFSET($O226:AL226,0,MAX(COLUMN($O226:AL226))-COLUMN($O226:AL226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AM197,N(OFFSET($O226:AM226,0,MAX(COLUMN($O226:AM226))-COLUMN($O226:AM226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AN197,N(OFFSET($O226:AN226,0,MAX(COLUMN($O226:AN226))-COLUMN($O226:AN226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AO197,N(OFFSET($O226:AO226,0,MAX(COLUMN($O226:AO226))-COLUMN($O226:AO226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AP197,N(OFFSET($O226:AP226,0,MAX(COLUMN($O226:AP226))-COLUMN($O226:AP226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AQ197,N(OFFSET($O226:AQ226,0,MAX(COLUMN($O226:AQ226))-COLUMN($O226:AQ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AR197,N(OFFSET($O226:AR226,0,MAX(COLUMN($O226:AR226))-COLUMN($O226:AR226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AS197,N(OFFSET($O226:AS226,0,MAX(COLUMN($O226:AS226))-COLUMN($O226:AS226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AT197,N(OFFSET($O226:AT226,0,MAX(COLUMN($O226:AT226))-COLUMN($O226:AT226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AU197,N(OFFSET($O226:AU226,0,MAX(COLUMN($O226:AU226))-COLUMN($O226:AU226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AV197,N(OFFSET($O226:AV226,0,MAX(COLUMN($O226:AV226))-COLUMN($O226:AV226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AW197,N(OFFSET($O226:AW226,0,MAX(COLUMN($O226:AW226))-COLUMN($O226:AW226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AX197,N(OFFSET($O226:AX226,0,MAX(COLUMN($O226:AX226))-COLUMN($O226:AX226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AY197,N(OFFSET($O226:AY226,0,MAX(COLUMN($O226:AY226))-COLUMN($O226:AY226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AZ197,N(OFFSET($O226:AZ226,0,MAX(COLUMN($O226:AZ226))-COLUMN($O226:AZ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BA197,N(OFFSET($O226:BA226,0,MAX(COLUMN($O226:BA226))-COLUMN($O226:BA226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BB197,N(OFFSET($O226:BB226,0,MAX(COLUMN($O226:BB226))-COLUMN($O226:BB226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BC197,N(OFFSET($O226:BC226,0,MAX(COLUMN($O226:BC226))-COLUMN($O226:BC226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BD197,N(OFFSET($O226:BD226,0,MAX(COLUMN($O226:BD226))-COLUMN($O226:BD226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BE197,N(OFFSET($O226:BE226,0,MAX(COLUMN($O226:BE226))-COLUMN($O226:BE226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BF197,N(OFFSET($O226:BF226,0,MAX(COLUMN($O226:BF226))-COLUMN($O226:BF226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BG197,N(OFFSET($O226:BG226,0,MAX(COLUMN($O226:BG226))-COLUMN($O226:BG226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BH197,N(OFFSET($O226:BH226,0,MAX(COLUMN($O226:BH226))-COLUMN($O226:BH226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BI197,N(OFFSET($O226:BI226,0,MAX(COLUMN($O226:BI226))-COLUMN($O226:BI226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BJ197,N(OFFSET($O226:BJ226,0,MAX(COLUMN($O226:BJ226))-COLUMN($O226:BJ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BK197,N(OFFSET($O226:BK226,0,MAX(COLUMN($O226:BK226))-COLUMN($O226:BK226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BL197,N(OFFSET($O226:BL226,0,MAX(COLUMN($O226:BL226))-COLUMN($O226:BL226),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BM197,N(OFFSET($O226:BM226,0,MAX(COLUMN($O226:BM226))-COLUMN($O226:BM226),1,1)))","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O198:O198,N(OFFSET($O227:O227,0,MAX(COLUMN($O227:O227))-COLUMN($O227:O227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:P198,N(OFFSET($O227:P227,0,MAX(COLUMN($O227:P227))-COLUMN($O227:P227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Q198,N(OFFSET($O227:Q227,0,MAX(COLUMN($O227:Q227))-COLUMN($O227:Q227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:R198,N(OFFSET($O227:R227,0,MAX(COLUMN($O227:R227))-COLUMN($O227:R227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:S198,N(OFFSET($O227:S227,0,MAX(COLUMN($O227:S227))-COLUMN($O227:S227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:T198,N(OFFSET($O227:T227,0,MAX(COLUMN($O227:T227))-COLUMN($O227:T227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:U198,N(OFFSET($O227:U227,0,MAX(COLUMN($O227:U227))-COLUMN($O227:U227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:V198,N(OFFSET($O227:V227,0,MAX(COLUMN($O227:V227))-COLUMN($O227:V227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:W198,N(OFFSET($O227:W227,0,MAX(COLUMN($O227:W227))-COLUMN($O227:W227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:X198,N(OFFSET($O227:X227,0,MAX(COLUMN($O227:X227))-COLUMN($O227:X227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Y198,N(OFFSET($O227:Y227,0,MAX(COLUMN($O227:Y227))-COLUMN($O227:Y227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Z198,N(OFFSET($O227:Z227,0,MAX(COLUMN($O227:Z227))-COLUMN($O227:Z227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AA198,N(OFFSET($O227:AA227,0,MAX(COLUMN($O227:AA227))-COLUMN($O227:AA227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AB198,N(OFFSET($O227:AB227,0,MAX(COLUMN($O227:AB227))-COLUMN($O227:AB227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AC198,N(OFFSET($O227:AC227,0,MAX(COLUMN($O227:AC227))-COLUMN($O227:AC227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AD198,N(OFFSET($O227:AD227,0,MAX(COLUMN($O227:AD227))-COLUMN($O227:AD227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AE198,N(OFFSET($O227:AE227,0,MAX(COLUMN($O227:AE227))-COLUMN($O227:AE227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AF198,N(OFFSET($O227:AF227,0,MAX(COLUMN($O227:AF227))-COLUMN($O227:AF227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AG198,N(OFFSET($O227:AG227,0,MAX(COLUMN($O227:AG227))-COLUMN($O227:AG227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AH198,N(OFFSET($O227:AH227,0,MAX(COLUMN($O227:AH227))-COLUMN($O227:AH227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AI198,N(OFFSET($O227:AI227,0,MAX(COLUMN($O227:AI227))-COLUMN($O227:AI227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AJ198,N(OFFSET($O227:AJ227,0,MAX(COLUMN($O227:AJ227))-COLUMN($O227:AJ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AK198,N(OFFSET($O227:AK227,0,MAX(COLUMN($O227:AK227))-COLUMN($O227:AK227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AL198,N(OFFSET($O227:AL227,0,MAX(COLUMN($O227:AL227))-COLUMN($O227:AL227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AM198,N(OFFSET($O227:AM227,0,MAX(COLUMN($O227:AM227))-COLUMN($O227:AM227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AN198,N(OFFSET($O227:AN227,0,MAX(COLUMN($O227:AN227))-COLUMN($O227:AN227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AO198,N(OFFSET($O227:AO227,0,MAX(COLUMN($O227:AO227))-COLUMN($O227:AO227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AP198,N(OFFSET($O227:AP227,0,MAX(COLUMN($O227:AP227))-COLUMN($O227:AP227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AQ198,N(OFFSET($O227:AQ227,0,MAX(COLUMN($O227:AQ227))-COLUMN($O227:AQ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AR198,N(OFFSET($O227:AR227,0,MAX(COLUMN($O227:AR227))-COLUMN($O227:AR227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AS198,N(OFFSET($O227:AS227,0,MAX(COLUMN($O227:AS227))-COLUMN($O227:AS227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AT198,N(OFFSET($O227:AT227,0,MAX(COLUMN($O227:AT227))-COLUMN($O227:AT227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AU198,N(OFFSET($O227:AU227,0,MAX(COLUMN($O227:AU227))-COLUMN($O227:AU227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AV198,N(OFFSET($O227:AV227,0,MAX(COLUMN($O227:AV227))-COLUMN($O227:AV227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AW198,N(OFFSET($O227:AW227,0,MAX(COLUMN($O227:AW227))-COLUMN($O227:AW227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AX198,N(OFFSET($O227:AX227,0,MAX(COLUMN($O227:AX227))-COLUMN($O227:AX227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AY198,N(OFFSET($O227:AY227,0,MAX(COLUMN($O227:AY227))-COLUMN($O227:AY227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AZ198,N(OFFSET($O227:AZ227,0,MAX(COLUMN($O227:AZ227))-COLUMN($O227:AZ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BA198,N(OFFSET($O227:BA227,0,MAX(COLUMN($O227:BA227))-COLUMN($O227:BA227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BB198,N(OFFSET($O227:BB227,0,MAX(COLUMN($O227:BB227))-COLUMN($O227:BB227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BC198,N(OFFSET($O227:BC227,0,MAX(COLUMN($O227:BC227))-COLUMN($O227:BC227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BD198,N(OFFSET($O227:BD227,0,MAX(COLUMN($O227:BD227))-COLUMN($O227:BD227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BE198,N(OFFSET($O227:BE227,0,MAX(COLUMN($O227:BE227))-COLUMN($O227:BE227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BF198,N(OFFSET($O227:BF227,0,MAX(COLUMN($O227:BF227))-COLUMN($O227:BF227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BG198,N(OFFSET($O227:BG227,0,MAX(COLUMN($O227:BG227))-COLUMN($O227:BG227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BH198,N(OFFSET($O227:BH227,0,MAX(COLUMN($O227:BH227))-COLUMN($O227:BH227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BI198,N(OFFSET($O227:BI227,0,MAX(COLUMN($O227:BI227))-COLUMN($O227:BI227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BJ198,N(OFFSET($O227:BJ227,0,MAX(COLUMN($O227:BJ227))-COLUMN($O227:BJ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BK198,N(OFFSET($O227:BK227,0,MAX(COLUMN($O227:BK227))-COLUMN($O227:BK227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BL198,N(OFFSET($O227:BL227,0,MAX(COLUMN($O227:BL227))-COLUMN($O227:BL227),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BM198,N(OFFSET($O227:BM227,0,MAX(COLUMN($O227:BM227))-COLUMN($O227:BM227),1,1)))","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O199:O199,N(OFFSET($O228:O228,0,MAX(COLUMN($O228:O228))-COLUMN($O228:O228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:P199,N(OFFSET($O228:P228,0,MAX(COLUMN($O228:P228))-COLUMN($O228:P228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:Q199,N(OFFSET($O228:Q228,0,MAX(COLUMN($O228:Q228))-COLUMN($O228:Q228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:R199,N(OFFSET($O228:R228,0,MAX(COLUMN($O228:R228))-COLUMN($O228:R228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:S199,N(OFFSET($O228:S228,0,MAX(COLUMN($O228:S228))-COLUMN($O228:S228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:T199,N(OFFSET($O228:T228,0,MAX(COLUMN($O228:T228))-COLUMN($O228:T228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:U199,N(OFFSET($O228:U228,0,MAX(COLUMN($O228:U228))-COLUMN($O228:U228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:V199,N(OFFSET($O228:V228,0,MAX(COLUMN($O228:V228))-COLUMN($O228:V228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:W199,N(OFFSET($O228:W228,0,MAX(COLUMN($O228:W228))-COLUMN($O228:W228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:X199,N(OFFSET($O228:X228,0,MAX(COLUMN($O228:X228))-COLUMN($O228:X228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:Y199,N(OFFSET($O228:Y228,0,MAX(COLUMN($O228:Y228))-COLUMN($O228:Y228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:Z199,N(OFFSET($O228:Z228,0,MAX(COLUMN($O228:Z228))-COLUMN($O228:Z228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AA199,N(OFFSET($O228:AA228,0,MAX(COLUMN($O228:AA228))-COLUMN($O228:AA228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AB199,N(OFFSET($O228:AB228,0,MAX(COLUMN($O228:AB228))-COLUMN($O228:AB228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AC199,N(OFFSET($O228:AC228,0,MAX(COLUMN($O228:AC228))-COLUMN($O228:AC228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AD199,N(OFFSET($O228:AD228,0,MAX(COLUMN($O228:AD228))-COLUMN($O228:AD228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AE199,N(OFFSET($O228:AE228,0,MAX(COLUMN($O228:AE228))-COLUMN($O228:AE228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AF199,N(OFFSET($O228:AF228,0,MAX(COLUMN($O228:AF228))-COLUMN($O228:AF228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AG199,N(OFFSET($O228:AG228,0,MAX(COLUMN($O228:AG228))-COLUMN($O228:AG228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AH199,N(OFFSET($O228:AH228,0,MAX(COLUMN($O228:AH228))-COLUMN($O228:AH228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AI199,N(OFFSET($O228:AI228,0,MAX(COLUMN($O228:AI228))-COLUMN($O228:AI228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AJ199,N(OFFSET($O228:AJ228,0,MAX(COLUMN($O228:AJ228))-COLUMN($O228:AJ228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AK199,N(OFFSET($O228:AK228,0,MAX(COLUMN($O228:AK228))-COLUMN($O228:AK228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AL199,N(OFFSET($O228:AL228,0,MAX(COLUMN($O228:AL228))-COLUMN($O228:AL228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AM199,N(OFFSET($O228:AM228,0,MAX(COLUMN($O228:AM228))-COLUMN($O228:AM228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AN199,N(OFFSET($O228:AN228,0,MAX(COLUMN($O228:AN228))-COLUMN($O228:AN228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AO199,N(OFFSET($O228:AO228,0,MAX(COLUMN($O228:AO228))-COLUMN($O228:AO228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AP199,N(OFFSET($O228:AP228,0,MAX(COLUMN($O228:AP228))-COLUMN($O228:AP228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AQ199,N(OFFSET($O228:AQ228,0,MAX(COLUMN($O228:AQ228))-COLUMN($O228:AQ228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AR199,N(OFFSET($O228:AR228,0,MAX(COLUMN($O228:AR228))-COLUMN($O228:AR228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AS199,N(OFFSET($O228:AS228,0,MAX(COLUMN($O228:AS228))-COLUMN($O228:AS228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AT199,N(OFFSET($O228:AT228,0,MAX(COLUMN($O228:AT228))-COLUMN($O228:AT228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AU199,N(OFFSET($O228:AU228,0,MAX(COLUMN($O228:AU228))-COLUMN($O228:AU228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AV199,N(OFFSET($O228:AV228,0,MAX(COLUMN($O228:AV228))-COLUMN($O228:AV228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AW199,N(OFFSET($O228:AW228,0,MAX(COLUMN($O228:AW228))-COLUMN($O228:AW228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AX199,N(OFFSET($O228:AX228,0,MAX(COLUMN($O228:AX228))-COLUMN($O228:AX228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AY199,N(OFFSET($O228:AY228,0,MAX(COLUMN($O228:AY228))-COLUMN($O228:AY228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AZ199,N(OFFSET($O228:AZ228,0,MAX(COLUMN($O228:AZ228))-COLUMN($O228:AZ228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BA199,N(OFFSET($O228:BA228,0,MAX(COLUMN($O228:BA228))-COLUMN($O228:BA228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BB199,N(OFFSET($O228:BB228,0,MAX(COLUMN($O228:BB228))-COLUMN($O228:BB228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BC199,N(OFFSET($O228:BC228,0,MAX(COLUMN($O228:BC228))-COLUMN($O228:BC228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BD199,N(OFFSET($O228:BD228,0,MAX(COLUMN($O228:BD228))-COLUMN($O228:BD228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BE199,N(OFFSET($O228:BE228,0,MAX(COLUMN($O228:BE228))-COLUMN($O228:BE228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BF199,N(OFFSET($O228:BF228,0,MAX(COLUMN($O228:BF228))-COLUMN($O228:BF228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BG199,N(OFFSET($O228:BG228,0,MAX(COLUMN($O228:BG228))-COLUMN($O228:BG228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BH199,N(OFFSET($O228:BH228,0,MAX(COLUMN($O228:BH228))-COLUMN($O228:BH228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BI199,N(OFFSET($O228:BI228,0,MAX(COLUMN($O228:BI228))-COLUMN($O228:BI228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BJ199,N(OFFSET($O228:BJ228,0,MAX(COLUMN($O228:BJ228))-COLUMN($O228:BJ228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BK199,N(OFFSET($O228:BK228,0,MAX(COLUMN($O228:BK228))-COLUMN($O228:BK228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BL199,N(OFFSET($O228:BL228,0,MAX(COLUMN($O228:BL228))-COLUMN($O228:BL228),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BM199,N(OFFSET($O228:BM228,0,MAX(COLUMN($O228:BM228))-COLUMN($O228:BM228),1,1)))","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O200:O200,N(OFFSET($O229:O229,0,MAX(COLUMN($O229:O229))-COLUMN($O229:O229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:P200,N(OFFSET($O229:P229,0,MAX(COLUMN($O229:P229))-COLUMN($O229:P229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:Q200,N(OFFSET($O229:Q229,0,MAX(COLUMN($O229:Q229))-COLUMN($O229:Q229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:R200,N(OFFSET($O229:R229,0,MAX(COLUMN($O229:R229))-COLUMN($O229:R229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:S200,N(OFFSET($O229:S229,0,MAX(COLUMN($O229:S229))-COLUMN($O229:S229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:T200,N(OFFSET($O229:T229,0,MAX(COLUMN($O229:T229))-COLUMN($O229:T229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:U200,N(OFFSET($O229:U229,0,MAX(COLUMN($O229:U229))-COLUMN($O229:U229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:V200,N(OFFSET($O229:V229,0,MAX(COLUMN($O229:V229))-COLUMN($O229:V229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:W200,N(OFFSET($O229:W229,0,MAX(COLUMN($O229:W229))-COLUMN($O229:W229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:X200,N(OFFSET($O229:X229,0,MAX(COLUMN($O229:X229))-COLUMN($O229:X229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:Y200,N(OFFSET($O229:Y229,0,MAX(COLUMN($O229:Y229))-COLUMN($O229:Y229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:Z200,N(OFFSET($O229:Z229,0,MAX(COLUMN($O229:Z229))-COLUMN($O229:Z229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AA200,N(OFFSET($O229:AA229,0,MAX(COLUMN($O229:AA229))-COLUMN($O229:AA229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AB200,N(OFFSET($O229:AB229,0,MAX(COLUMN($O229:AB229))-COLUMN($O229:AB229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AC200,N(OFFSET($O229:AC229,0,MAX(COLUMN($O229:AC229))-COLUMN($O229:AC229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AD200,N(OFFSET($O229:AD229,0,MAX(COLUMN($O229:AD229))-COLUMN($O229:AD229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AE200,N(OFFSET($O229:AE229,0,MAX(COLUMN($O229:AE229))-COLUMN($O229:AE229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AF200,N(OFFSET($O229:AF229,0,MAX(COLUMN($O229:AF229))-COLUMN($O229:AF229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AG200,N(OFFSET($O229:AG229,0,MAX(COLUMN($O229:AG229))-COLUMN($O229:AG229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AH200,N(OFFSET($O229:AH229,0,MAX(COLUMN($O229:AH229))-COLUMN($O229:AH229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AI200,N(OFFSET($O229:AI229,0,MAX(COLUMN($O229:AI229))-COLUMN($O229:AI229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AJ200,N(OFFSET($O229:AJ229,0,MAX(COLUMN($O229:AJ229))-COLUMN($O229:AJ229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AK200,N(OFFSET($O229:AK229,0,MAX(COLUMN($O229:AK229))-COLUMN($O229:AK229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AL200,N(OFFSET($O229:AL229,0,MAX(COLUMN($O229:AL229))-COLUMN($O229:AL229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AM200,N(OFFSET($O229:AM229,0,MAX(COLUMN($O229:AM229))-COLUMN($O229:AM229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AN200,N(OFFSET($O229:AN229,0,MAX(COLUMN($O229:AN229))-COLUMN($O229:AN229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AO200,N(OFFSET($O229:AO229,0,MAX(COLUMN($O229:AO229))-COLUMN($O229:AO229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AP200,N(OFFSET($O229:AP229,0,MAX(COLUMN($O229:AP229))-COLUMN($O229:AP229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AQ200,N(OFFSET($O229:AQ229,0,MAX(COLUMN($O229:AQ229))-COLUMN($O229:AQ229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AR200,N(OFFSET($O229:AR229,0,MAX(COLUMN($O229:AR229))-COLUMN($O229:AR229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AS200,N(OFFSET($O229:AS229,0,MAX(COLUMN($O229:AS229))-COLUMN($O229:AS229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AT200,N(OFFSET($O229:AT229,0,MAX(COLUMN($O229:AT229))-COLUMN($O229:AT229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AU200,N(OFFSET($O229:AU229,0,MAX(COLUMN($O229:AU229))-COLUMN($O229:AU229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AV200,N(OFFSET($O229:AV229,0,MAX(COLUMN($O229:AV229))-COLUMN($O229:AV229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AW200,N(OFFSET($O229:AW229,0,MAX(COLUMN($O229:AW229))-COLUMN($O229:AW229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AX200,N(OFFSET($O229:AX229,0,MAX(COLUMN($O229:AX229))-COLUMN($O229:AX229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AY200,N(OFFSET($O229:AY229,0,MAX(COLUMN($O229:AY229))-COLUMN($O229:AY229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AZ200,N(OFFSET($O229:AZ229,0,MAX(COLUMN($O229:AZ229))-COLUMN($O229:AZ229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BA200,N(OFFSET($O229:BA229,0,MAX(COLUMN($O229:BA229))-COLUMN($O229:BA229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BB200,N(OFFSET($O229:BB229,0,MAX(COLUMN($O229:BB229))-COLUMN($O229:BB229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BC200,N(OFFSET($O229:BC229,0,MAX(COLUMN($O229:BC229))-COLUMN($O229:BC229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BD200,N(OFFSET($O229:BD229,0,MAX(COLUMN($O229:BD229))-COLUMN($O229:BD229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BE200,N(OFFSET($O229:BE229,0,MAX(COLUMN($O229:BE229))-COLUMN($O229:BE229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BF200,N(OFFSET($O229:BF229,0,MAX(COLUMN($O229:BF229))-COLUMN($O229:BF229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BG200,N(OFFSET($O229:BG229,0,MAX(COLUMN($O229:BG229))-COLUMN($O229:BG229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BH200,N(OFFSET($O229:BH229,0,MAX(COLUMN($O229:BH229))-COLUMN($O229:BH229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BI200,N(OFFSET($O229:BI229,0,MAX(COLUMN($O229:BI229))-COLUMN($O229:BI229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BJ200,N(OFFSET($O229:BJ229,0,MAX(COLUMN($O229:BJ229))-COLUMN($O229:BJ229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BK200,N(OFFSET($O229:BK229,0,MAX(COLUMN($O229:BK229))-COLUMN($O229:BK229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BL200,N(OFFSET($O229:BL229,0,MAX(COLUMN($O229:BL229))-COLUMN($O229:BL229),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BM200,N(OFFSET($O229:BM229,0,MAX(COLUMN($O229:BM229))-COLUMN($O229:BM229),1,1)))","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O201:O201,N(OFFSET($O230:O230,0,MAX(COLUMN($O230:O230))-COLUMN($O230:O230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:P201,N(OFFSET($O230:P230,0,MAX(COLUMN($O230:P230))-COLUMN($O230:P230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:Q201,N(OFFSET($O230:Q230,0,MAX(COLUMN($O230:Q230))-COLUMN($O230:Q230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:R201,N(OFFSET($O230:R230,0,MAX(COLUMN($O230:R230))-COLUMN($O230:R230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:S201,N(OFFSET($O230:S230,0,MAX(COLUMN($O230:S230))-COLUMN($O230:S230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:T201,N(OFFSET($O230:T230,0,MAX(COLUMN($O230:T230))-COLUMN($O230:T230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:U201,N(OFFSET($O230:U230,0,MAX(COLUMN($O230:U230))-COLUMN($O230:U230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:V201,N(OFFSET($O230:V230,0,MAX(COLUMN($O230:V230))-COLUMN($O230:V230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:W201,N(OFFSET($O230:W230,0,MAX(COLUMN($O230:W230))-COLUMN($O230:W230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:X201,N(OFFSET($O230:X230,0,MAX(COLUMN($O230:X230))-COLUMN($O230:X230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:Y201,N(OFFSET($O230:Y230,0,MAX(COLUMN($O230:Y230))-COLUMN($O230:Y230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:Z201,N(OFFSET($O230:Z230,0,MAX(COLUMN($O230:Z230))-COLUMN($O230:Z230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AA201,N(OFFSET($O230:AA230,0,MAX(COLUMN($O230:AA230))-COLUMN($O230:AA230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AB201,N(OFFSET($O230:AB230,0,MAX(COLUMN($O230:AB230))-COLUMN($O230:AB230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AC201,N(OFFSET($O230:AC230,0,MAX(COLUMN($O230:AC230))-COLUMN($O230:AC230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AD201,N(OFFSET($O230:AD230,0,MAX(COLUMN($O230:AD230))-COLUMN($O230:AD230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AE201,N(OFFSET($O230:AE230,0,MAX(COLUMN($O230:AE230))-COLUMN($O230:AE230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AF201,N(OFFSET($O230:AF230,0,MAX(COLUMN($O230:AF230))-COLUMN($O230:AF230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AG201,N(OFFSET($O230:AG230,0,MAX(COLUMN($O230:AG230))-COLUMN($O230:AG230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AH201,N(OFFSET($O230:AH230,0,MAX(COLUMN($O230:AH230))-COLUMN($O230:AH230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AI201,N(OFFSET($O230:AI230,0,MAX(COLUMN($O230:AI230))-COLUMN($O230:AI230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AJ201,N(OFFSET($O230:AJ230,0,MAX(COLUMN($O230:AJ230))-COLUMN($O230:AJ230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AK201,N(OFFSET($O230:AK230,0,MAX(COLUMN($O230:AK230))-COLUMN($O230:AK230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AL201,N(OFFSET($O230:AL230,0,MAX(COLUMN($O230:AL230))-COLUMN($O230:AL230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AM201,N(OFFSET($O230:AM230,0,MAX(COLUMN($O230:AM230))-COLUMN($O230:AM230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AN201,N(OFFSET($O230:AN230,0,MAX(COLUMN($O230:AN230))-COLUMN($O230:AN230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AO201,N(OFFSET($O230:AO230,0,MAX(COLUMN($O230:AO230))-COLUMN($O230:AO230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AP201,N(OFFSET($O230:AP230,0,MAX(COLUMN($O230:AP230))-COLUMN($O230:AP230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AQ201,N(OFFSET($O230:AQ230,0,MAX(COLUMN($O230:AQ230))-COLUMN($O230:AQ230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AR201,N(OFFSET($O230:AR230,0,MAX(COLUMN($O230:AR230))-COLUMN($O230:AR230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AS201,N(OFFSET($O230:AS230,0,MAX(COLUMN($O230:AS230))-COLUMN($O230:AS230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AT201,N(OFFSET($O230:AT230,0,MAX(COLUMN($O230:AT230))-COLUMN($O230:AT230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AU201,N(OFFSET($O230:AU230,0,MAX(COLUMN($O230:AU230))-COLUMN($O230:AU230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AV201,N(OFFSET($O230:AV230,0,MAX(COLUMN($O230:AV230))-COLUMN($O230:AV230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AW201,N(OFFSET($O230:AW230,0,MAX(COLUMN($O230:AW230))-COLUMN($O230:AW230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AX201,N(OFFSET($O230:AX230,0,MAX(COLUMN($O230:AX230))-COLUMN($O230:AX230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AY201,N(OFFSET($O230:AY230,0,MAX(COLUMN($O230:AY230))-COLUMN($O230:AY230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AZ201,N(OFFSET($O230:AZ230,0,MAX(COLUMN($O230:AZ230))-COLUMN($O230:AZ230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BA201,N(OFFSET($O230:BA230,0,MAX(COLUMN($O230:BA230))-COLUMN($O230:BA230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BB201,N(OFFSET($O230:BB230,0,MAX(COLUMN($O230:BB230))-COLUMN($O230:BB230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BC201,N(OFFSET($O230:BC230,0,MAX(COLUMN($O230:BC230))-COLUMN($O230:BC230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BD201,N(OFFSET($O230:BD230,0,MAX(COLUMN($O230:BD230))-COLUMN($O230:BD230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BE201,N(OFFSET($O230:BE230,0,MAX(COLUMN($O230:BE230))-COLUMN($O230:BE230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BF201,N(OFFSET($O230:BF230,0,MAX(COLUMN($O230:BF230))-COLUMN($O230:BF230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BG201,N(OFFSET($O230:BG230,0,MAX(COLUMN($O230:BG230))-COLUMN($O230:BG230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BH201,N(OFFSET($O230:BH230,0,MAX(COLUMN($O230:BH230))-COLUMN($O230:BH230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BI201,N(OFFSET($O230:BI230,0,MAX(COLUMN($O230:BI230))-COLUMN($O230:BI230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BJ201,N(OFFSET($O230:BJ230,0,MAX(COLUMN($O230:BJ230))-COLUMN($O230:BJ230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BK201,N(OFFSET($O230:BK230,0,MAX(COLUMN($O230:BK230))-COLUMN($O230:BK230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BL201,N(OFFSET($O230:BL230,0,MAX(COLUMN($O230:BL230))-COLUMN($O230:BL230),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BM201,N(OFFSET($O230:BM230,0,MAX(COLUMN($O230:BM230))-COLUMN($O230:BM230),1,1)))","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O202:O202,N(OFFSET($O231:O231,0,MAX(COLUMN($O231:O231))-COLUMN($O231:O231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:P202,N(OFFSET($O231:P231,0,MAX(COLUMN($O231:P231))-COLUMN($O231:P231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:Q202,N(OFFSET($O231:Q231,0,MAX(COLUMN($O231:Q231))-COLUMN($O231:Q231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:R202,N(OFFSET($O231:R231,0,MAX(COLUMN($O231:R231))-COLUMN($O231:R231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:S202,N(OFFSET($O231:S231,0,MAX(COLUMN($O231:S231))-COLUMN($O231:S231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:T202,N(OFFSET($O231:T231,0,MAX(COLUMN($O231:T231))-COLUMN($O231:T231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:U202,N(OFFSET($O231:U231,0,MAX(COLUMN($O231:U231))-COLUMN($O231:U231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:V202,N(OFFSET($O231:V231,0,MAX(COLUMN($O231:V231))-COLUMN($O231:V231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:W202,N(OFFSET($O231:W231,0,MAX(COLUMN($O231:W231))-COLUMN($O231:W231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:X202,N(OFFSET($O231:X231,0,MAX(COLUMN($O231:X231))-COLUMN($O231:X231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:Y202,N(OFFSET($O231:Y231,0,MAX(COLUMN($O231:Y231))-COLUMN($O231:Y231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:Z202,N(OFFSET($O231:Z231,0,MAX(COLUMN($O231:Z231))-COLUMN($O231:Z231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AA202,N(OFFSET($O231:AA231,0,MAX(COLUMN($O231:AA231))-COLUMN($O231:AA231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AB202,N(OFFSET($O231:AB231,0,MAX(COLUMN($O231:AB231))-COLUMN($O231:AB231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AC202,N(OFFSET($O231:AC231,0,MAX(COLUMN($O231:AC231))-COLUMN($O231:AC231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AD202,N(OFFSET($O231:AD231,0,MAX(COLUMN($O231:AD231))-COLUMN($O231:AD231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AE202,N(OFFSET($O231:AE231,0,MAX(COLUMN($O231:AE231))-COLUMN($O231:AE231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AF202,N(OFFSET($O231:AF231,0,MAX(COLUMN($O231:AF231))-COLUMN($O231:AF231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AG202,N(OFFSET($O231:AG231,0,MAX(COLUMN($O231:AG231))-COLUMN($O231:AG231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AH202,N(OFFSET($O231:AH231,0,MAX(COLUMN($O231:AH231))-COLUMN($O231:AH231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AI202,N(OFFSET($O231:AI231,0,MAX(COLUMN($O231:AI231))-COLUMN($O231:AI231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AJ202,N(OFFSET($O231:AJ231,0,MAX(COLUMN($O231:AJ231))-COLUMN($O231:AJ231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AK202,N(OFFSET($O231:AK231,0,MAX(COLUMN($O231:AK231))-COLUMN($O231:AK231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AL202,N(OFFSET($O231:AL231,0,MAX(COLUMN($O231:AL231))-COLUMN($O231:AL231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AM202,N(OFFSET($O231:AM231,0,MAX(COLUMN($O231:AM231))-COLUMN($O231:AM231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AN202,N(OFFSET($O231:AN231,0,MAX(COLUMN($O231:AN231))-COLUMN($O231:AN231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AO202,N(OFFSET($O231:AO231,0,MAX(COLUMN($O231:AO231))-COLUMN($O231:AO231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AP202,N(OFFSET($O231:AP231,0,MAX(COLUMN($O231:AP231))-COLUMN($O231:AP231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AQ202,N(OFFSET($O231:AQ231,0,MAX(COLUMN($O231:AQ231))-COLUMN($O231:AQ231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AR202,N(OFFSET($O231:AR231,0,MAX(COLUMN($O231:AR231))-COLUMN($O231:AR231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AS202,N(OFFSET($O231:AS231,0,MAX(COLUMN($O231:AS231))-COLUMN($O231:AS231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AT202,N(OFFSET($O231:AT231,0,MAX(COLUMN($O231:AT231))-COLUMN($O231:AT231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AU202,N(OFFSET($O231:AU231,0,MAX(COLUMN($O231:AU231))-COLUMN($O231:AU231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AV202,N(OFFSET($O231:AV231,0,MAX(COLUMN($O231:AV231))-COLUMN($O231:AV231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AW202,N(OFFSET($O231:AW231,0,MAX(COLUMN($O231:AW231))-COLUMN($O231:AW231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AX202,N(OFFSET($O231:AX231,0,MAX(COLUMN($O231:AX231))-COLUMN($O231:AX231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AY202,N(OFFSET($O231:AY231,0,MAX(COLUMN($O231:AY231))-COLUMN($O231:AY231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AZ202,N(OFFSET($O231:AZ231,0,MAX(COLUMN($O231:AZ231))-COLUMN($O231:AZ231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BA202,N(OFFSET($O231:BA231,0,MAX(COLUMN($O231:BA231))-COLUMN($O231:BA231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BB202,N(OFFSET($O231:BB231,0,MAX(COLUMN($O231:BB231))-COLUMN($O231:BB231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BC202,N(OFFSET($O231:BC231,0,MAX(COLUMN($O231:BC231))-COLUMN($O231:BC231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BD202,N(OFFSET($O231:BD231,0,MAX(COLUMN($O231:BD231))-COLUMN($O231:BD231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BE202,N(OFFSET($O231:BE231,0,MAX(COLUMN($O231:BE231))-COLUMN($O231:BE231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BF202,N(OFFSET($O231:BF231,0,MAX(COLUMN($O231:BF231))-COLUMN($O231:BF231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BG202,N(OFFSET($O231:BG231,0,MAX(COLUMN($O231:BG231))-COLUMN($O231:BG231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BH202,N(OFFSET($O231:BH231,0,MAX(COLUMN($O231:BH231))-COLUMN($O231:BH231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BI202,N(OFFSET($O231:BI231,0,MAX(COLUMN($O231:BI231))-COLUMN($O231:BI231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BJ202,N(OFFSET($O231:BJ231,0,MAX(COLUMN($O231:BJ231))-COLUMN($O231:BJ231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BK202,N(OFFSET($O231:BK231,0,MAX(COLUMN($O231:BK231))-COLUMN($O231:BK231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BL202,N(OFFSET($O231:BL231,0,MAX(COLUMN($O231:BL231))-COLUMN($O231:BL231),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BM202,N(OFFSET($O231:BM231,0,MAX(COLUMN($O231:BM231))-COLUMN($O231:BM231),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D235","v":"Total Book Depreciation"},null,null,null,null,null,null,684051.40529795736,1000000.0000000001,null,null,{"$f":"SUM(O236:O260)","v":0},{"$f":"SUM(P236:P260)","v":100000},{"$f":"SUM(Q236:Q260)","v":100000},{"$f":"SUM(R236:R260)","v":100000},{"$f":"SUM(S236:S260)","v":100000},{"$f":"SUM(T236:T260)","v":100000},{"$f":"SUM(U236:U260)","v":100000},{"$f":"SUM(V236:V260)","v":100000},{"$f":"SUM(W236:W260)","v":100000},{"$f":"SUM(X236:X260)","v":100000},{"$f":"SUM(Y236:Y260)","v":100000},{"$f":"SUM(Z236:Z260)","v":1.1102230246251565E-10},{"$f":"SUM(AA236:AA260)","v":0},{"$f":"SUM(AB236:AB260)","v":0},{"$f":"SUM(AC236:AC260)","v":0},{"$f":"SUM(AD236:AD260)","v":0},{"$f":"SUM(AE236:AE260)","v":0},{"$f":"SUM(AF236:AF260)","v":0},{"$f":"SUM(AG236:AG260)","v":0},{"$f":"SUM(AH236:AH260)","v":0},{"$f":"SUM(AI236:AI260)","v":0},{"$f":"SUM(AJ236:AJ260)","v":0},{"$f":"SUM(AK236:AK260)","v":0},{"$f":"SUM(AL236:AL260)","v":0},{"$f":"SUM(AM236:AM260)","v":0},{"$f":"SUM(AN236:AN260)","v":0},{"$f":"SUM(AO236:AO260)","v":0},{"$f":"SUM(AP236:AP260)","v":0},{"$f":"SUM(AQ236:AQ260)","v":0},{"$f":"SUM(AR236:AR260)","v":0},{"$f":"SUM(AS236:AS260)","v":0},{"$f":"SUM(AT236:AT260)","v":0},{"$f":"SUM(AU236:AU260)","v":0},{"$f":"SUM(AV236:AV260)","v":0},{"$f":"SUM(AW236:AW260)","v":0},{"$f":"SUM(AX236:AX260)","v":0},{"$f":"SUM(AY236:AY260)","v":0},{"$f":"SUM(AZ236:AZ260)","v":0},{"$f":"SUM(BA236:BA260)","v":0},{"$f":"SUM(BB236:BB260)","v":0},{"$f":"SUM(BC236:BC260)","v":0},{"$f":"SUM(BD236:BD260)","v":0},{"$f":"SUM(BE236:BE260)","v":0},{"$f":"SUM(BF236:BF260)","v":0},{"$f":"SUM(BG236:BG260)","v":0},{"$f":"SUM(BH236:BH260)","v":0},{"$f":"SUM(BI236:BI260)","v":0},{"$f":"SUM(BJ236:BJ260)","v":0},{"$f":"SUM(BK236:BK260)","v":0},{"$f":"SUM(BL236:BL260)","v":0},{"$f":"SUM(BM236:BM260)","v":0}]
[]
[]
[null,null,null,"Land Sale or Reassignment",null,null,null,"End Year"]
[null,null,{"$f":"C264+1","v":1},{"$f":"INDEX(D$59:D$83,$C265,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C265,1)","v":"Capital"},4,null,{"$f":"YEAR(I178)+H178","v":2028},null,null,{"$f":"SUMPRODUCT(O265:BM265,$O$7:$BM$7)","v":0},{"$f":"SUM(O265:BM265)","v":0},null,null,{"$f":"-IF(AND($F265=3,O$5=$H265),$L178,0)","v":0},{"$f":"-IF(AND($F265=3,P$5=$H265),$L178,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C265+1","v":2},{"$f":"INDEX(D$59:D$83,$C266,1)","v":"item 2"},"Capital",4,null,{"$f":"YEAR(I179)+H179","v":2029},null,null,{"$f":"SUMPRODUCT(O266:BM266,$O$7:$BM$7)","v":0},{"$f":"SUM(O266:BM266)","v":0},null,null,{"$f":"-IF(AND($F266=3,O$5=$H266),$L179,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,2030,null,null,0,0,null,null,{"$f":"-IF(AND($F267=3,O$5=$H267),$L180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,2031,null,null,0,0,null,null,{"$f":"-IF(AND($F268=3,O$5=$H268),$L181,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,2032,null,null,0,0,null,null,{"$f":"-IF(AND($F269=3,O$5=$H269),$L182,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,2058,null,null,0,0,null,null,{"$f":"-IF(AND($F270=3,O$5=$H270),$L183,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,2059,null,null,0,0,null,null,{"$f":"-IF(AND($F271=3,O$5=$H271),$L184,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,2060,null,null,0,0,null,null,{"$f":"-IF(AND($F272=3,O$5=$H272),$L185,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,2061,null,null,0,0,null,null,{"$f":"-IF(AND($F273=3,O$5=$H273),$L186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,2062,null,null,0,0,null,null,{"$f":"-IF(AND($F274=3,O$5=$H274),$L187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F275=3,O$5=$H275),$L188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F276=3,O$5=$H276),$L189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F277=3,O$5=$H277),$L190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F278=3,O$5=$H278),$L191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F279=3,O$5=$H279),$L192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F280=3,O$5=$H280),$L193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F281=3,O$5=$H281),$L194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F282=3,O$5=$H282),$L195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F283=3,O$5=$H283),$L196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F284=3,O$5=$H284),$L197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F285=3,O$5=$H285),$L198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F286=3,O$5=$H286),$L199,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F287=3,O$5=$H287),$L200,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F288=3,O$5=$H288),$L201,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,2046,null,null,0,0,null,null,{"$f":"-IF(AND($F289=3,O$5=$H289),$L202,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D264","v":"Total Land Sale or Reassignment"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O265:O289)","v":0},{"$f":"SUM(P265:P289)","v":0},{"$f":"SUM(Q265:Q289)","v":0},{"$f":"SUM(R265:R289)","v":0},{"$f":"SUM(S265:S289)","v":0},{"$f":"SUM(T265:T289)","v":0},{"$f":"SUM(U265:U289)","v":0},{"$f":"SUM(V265:V289)","v":0},{"$f":"SUM(W265:W289)","v":0},{"$f":"SUM(X265:X289)","v":0},{"$f":"SUM(Y265:Y289)","v":0},{"$f":"SUM(Z265:Z289)","v":0},{"$f":"SUM(AA265:AA289)","v":0},{"$f":"SUM(AB265:AB289)","v":0},{"$f":"SUM(AC265:AC289)","v":0},{"$f":"SUM(AD265:AD289)","v":0},{"$f":"SUM(AE265:AE289)","v":0},{"$f":"SUM(AF265:AF289)","v":0},{"$f":"SUM(AG265:AG289)","v":0},{"$f":"SUM(AH265:AH289)","v":0},{"$f":"SUM(AI265:AI289)","v":0},{"$f":"SUM(AJ265:AJ289)","v":0},{"$f":"SUM(AK265:AK289)","v":0},{"$f":"SUM(AL265:AL289)","v":0},{"$f":"SUM(AM265:AM289)","v":0},{"$f":"SUM(AN265:AN289)","v":0},{"$f":"SUM(AO265:AO289)","v":0},{"$f":"SUM(AP265:AP289)","v":0},{"$f":"SUM(AQ265:AQ289)","v":0},{"$f":"SUM(AR265:AR289)","v":0},{"$f":"SUM(AS265:AS289)","v":0},{"$f":"SUM(AT265:AT289)","v":0},{"$f":"SUM(AU265:AU289)","v":0},{"$f":"SUM(AV265:AV289)","v":0},{"$f":"SUM(AW265:AW289)","v":0},{"$f":"SUM(AX265:AX289)","v":0},{"$f":"SUM(AY265:AY289)","v":0},{"$f":"SUM(AZ265:AZ289)","v":0},{"$f":"SUM(BA265:BA289)","v":0},{"$f":"SUM(BB265:BB289)","v":0},{"$f":"SUM(BC265:BC289)","v":0},{"$f":"SUM(BD265:BD289)","v":0},{"$f":"SUM(BE265:BE289)","v":0},{"$f":"SUM(BF265:BF289)","v":0},{"$f":"SUM(BG265:BG289)","v":0},{"$f":"SUM(BH265:BH289)","v":0},{"$f":"SUM(BI265:BI289)","v":0},{"$f":"SUM(BJ265:BJ289)","v":0},{"$f":"SUM(BK265:BK289)","v":0},{"$f":"SUM(BL265:BL289)","v":0},{"$f":"SUM(BM265:BM289)","v":0}]
[]
[]
[null,null,null,"Net Book Value"]
[null,null,{"$f":"C293+1","v":1},{"$f":"INDEX(D$59:D$83,$C294,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C294,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUM($O178:O178)-SUM($O236:O236)+SUM($O265:O265)","v":0},{"$f":"SUM($O178:P178)-SUM($O236:P236)+SUM($O265:P265)","v":900000},{"$f":"SUM($O178:Q178)-SUM($O236:Q236)+SUM($O265:Q265)","v":800000},{"$f":"SUM($O178:R178)-SUM($O236:R236)+SUM($O265:R265)","v":700000},{"$f":"SUM($O178:S178)-SUM($O236:S236)+SUM($O265:S265)","v":600000},{"$f":"SUM($O178:T178)-SUM($O236:T236)+SUM($O265:T265)","v":500000},{"$f":"SUM($O178:U178)-SUM($O236:U236)+SUM($O265:U265)","v":400000},{"$f":"SUM($O178:V178)-SUM($O236:V236)+SUM($O265:V265)","v":300000},{"$f":"SUM($O178:W178)-SUM($O236:W236)+SUM($O265:W265)","v":200000},{"$f":"SUM($O178:X178)-SUM($O236:X236)+SUM($O265:X265)","v":100000},{"$f":"SUM($O178:Y178)-SUM($O236:Y236)+SUM($O265:Y265)","v":0},{"$f":"SUM($O178:Z178)-SUM($O236:Z236)+SUM($O265:Z265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AA178)-SUM($O236:AA236)+SUM($O265:AA265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AB178)-SUM($O236:AB236)+SUM($O265:AB265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AC178)-SUM($O236:AC236)+SUM($O265:AC265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AD178)-SUM($O236:AD236)+SUM($O265:AD265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AE178)-SUM($O236:AE236)+SUM($O265:AE265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AF178)-SUM($O236:AF236)+SUM($O265:AF265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AG178)-SUM($O236:AG236)+SUM($O265:AG265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AH178)-SUM($O236:AH236)+SUM($O265:AH265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AI178)-SUM($O236:AI236)+SUM($O265:AI265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AJ178)-SUM($O236:AJ236)+SUM($O265:AJ265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AK178)-SUM($O236:AK236)+SUM($O265:AK265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AL178)-SUM($O236:AL236)+SUM($O265:AL265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AM178)-SUM($O236:AM236)+SUM($O265:AM265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AN178)-SUM($O236:AN236)+SUM($O265:AN265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AO178)-SUM($O236:AO236)+SUM($O265:AO265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AP178)-SUM($O236:AP236)+SUM($O265:AP265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AQ178)-SUM($O236:AQ236)+SUM($O265:AQ265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AR178)-SUM($O236:AR236)+SUM($O265:AR265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AS178)-SUM($O236:AS236)+SUM($O265:AS265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AT178)-SUM($O236:AT236)+SUM($O265:AT265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AU178)-SUM($O236:AU236)+SUM($O265:AU265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AV178)-SUM($O236:AV236)+SUM($O265:AV265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AW178)-SUM($O236:AW236)+SUM($O265:AW265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AX178)-SUM($O236:AX236)+SUM($O265:AX265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AY178)-SUM($O236:AY236)+SUM($O265:AY265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:AZ178)-SUM($O236:AZ236)+SUM($O265:AZ265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BA178)-SUM($O236:BA236)+SUM($O265:BA265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BB178)-SUM($O236:BB236)+SUM($O265:BB265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BC178)-SUM($O236:BC236)+SUM($O265:BC265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BD178)-SUM($O236:BD236)+SUM($O265:BD265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BE178)-SUM($O236:BE236)+SUM($O265:BE265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BF178)-SUM($O236:BF236)+SUM($O265:BF265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BG178)-SUM($O236:BG236)+SUM($O265:BG265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BH178)-SUM($O236:BH236)+SUM($O265:BH265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BI178)-SUM($O236:BI236)+SUM($O265:BI265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BJ178)-SUM($O236:BJ236)+SUM($O265:BJ265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BK178)-SUM($O236:BK236)+SUM($O265:BK265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BL178)-SUM($O236:BL236)+SUM($O265:BL265)","v":-1.1641532182693481E-10},{"$f":"SUM($O178:BM178)-SUM($O236:BM236)+SUM($O265:BM265)","v":-1.1641532182693481E-10}]
[null,null,{"$f":"C294+1","v":2},{"$f":"INDEX(D$59:D$83,$C295,1)","v":"item 2"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O179:O179)-SUM($O237:O237)+SUM($O266:O266)","v":0},{"$f":"SUM($O179:P179)-SUM($O237:P237)+SUM($O266:P266)","v":0},{"$f":"SUM($O179:Q179)-SUM($O237:Q237)+SUM($O266:Q266)","v":0},{"$f":"SUM($O179:R179)-SUM($O237:R237)+SUM($O266:R266)","v":0},{"$f":"SUM($O179:S179)-SUM($O237:S237)+SUM($O266:S266)","v":0},{"$f":"SUM($O179:T179)-SUM($O237:T237)+SUM($O266:T266)","v":0},{"$f":"SUM($O179:U179)-SUM($O237:U237)+SUM($O266:U266)","v":0},{"$f":"SUM($O179:V179)-SUM($O237:V237)+SUM($O266:V266)","v":0},{"$f":"SUM($O179:W179)-SUM($O237:W237)+SUM($O266:W266)","v":0},{"$f":"SUM($O179:X179)-SUM($O237:X237)+SUM($O266:X266)","v":0},{"$f":"SUM($O179:Y179)-SUM($O237:Y237)+SUM($O266:Y266)","v":0},{"$f":"SUM($O179:Z179)-SUM($O237:Z237)+SUM($O266:Z266)","v":0},{"$f":"SUM($O179:AA179)-SUM($O237:AA237)+SUM($O266:AA266)","v":0},{"$f":"SUM($O179:AB179)-SUM($O237:AB237)+SUM($O266:AB266)","v":0},{"$f":"SUM($O179:AC179)-SUM($O237:AC237)+SUM($O266:AC266)","v":0},{"$f":"SUM($O179:AD179)-SUM($O237:AD237)+SUM($O266:AD266)","v":0},{"$f":"SUM($O179:AE179)-SUM($O237:AE237)+SUM($O266:AE266)","v":0},{"$f":"SUM($O179:AF179)-SUM($O237:AF237)+SUM($O266:AF266)","v":0},{"$f":"SUM($O179:AG179)-SUM($O237:AG237)+SUM($O266:AG266)","v":0},{"$f":"SUM($O179:AH179)-SUM($O237:AH237)+SUM($O266:AH266)","v":0},{"$f":"SUM($O179:AI179)-SUM($O237:AI237)+SUM($O266:AI266)","v":0},{"$f":"SUM($O179:AJ179)-SUM($O237:AJ237)+SUM($O266:AJ266)","v":0},{"$f":"SUM($O179:AK179)-SUM($O237:AK237)+SUM($O266:AK266)","v":0},{"$f":"SUM($O179:AL179)-SUM($O237:AL237)+SUM($O266:AL266)","v":0},{"$f":"SUM($O179:AM179)-SUM($O237:AM237)+SUM($O266:AM266)","v":0},{"$f":"SUM($O179:AN179)-SUM($O237:AN237)+SUM($O266:AN266)","v":0},{"$f":"SUM($O179:AO179)-SUM($O237:AO237)+SUM($O266:AO266)","v":0},{"$f":"SUM($O179:AP179)-SUM($O237:AP237)+SUM($O266:AP266)","v":0},{"$f":"SUM($O179:AQ179)-SUM($O237:AQ237)+SUM($O266:AQ266)","v":0},{"$f":"SUM($O179:AR179)-SUM($O237:AR237)+SUM($O266:AR266)","v":0},{"$f":"SUM($O179:AS179)-SUM($O237:AS237)+SUM($O266:AS266)","v":0},{"$f":"SUM($O179:AT179)-SUM($O237:AT237)+SUM($O266:AT266)","v":0},{"$f":"SUM($O179:AU179)-SUM($O237:AU237)+SUM($O266:AU266)","v":0},{"$f":"SUM($O179:AV179)-SUM($O237:AV237)+SUM($O266:AV266)","v":0},{"$f":"SUM($O179:AW179)-SUM($O237:AW237)+SUM($O266:AW266)","v":0},{"$f":"SUM($O179:AX179)-SUM($O237:AX237)+SUM($O266:AX266)","v":0},{"$f":"SUM($O179:AY179)-SUM($O237:AY237)+SUM($O266:AY266)","v":0},{"$f":"SUM($O179:AZ179)-SUM($O237:AZ237)+SUM($O266:AZ266)","v":0},{"$f":"SUM($O179:BA179)-SUM($O237:BA237)+SUM($O266:BA266)","v":0},{"$f":"SUM($O179:BB179)-SUM($O237:BB237)+SUM($O266:BB266)","v":0},{"$f":"SUM($O179:BC179)-SUM($O237:BC237)+SUM($O266:BC266)","v":0},{"$f":"SUM($O179:BD179)-SUM($O237:BD237)+SUM($O266:BD266)","v":0},{"$f":"SUM($O179:BE179)-SUM($O237:BE237)+SUM($O266:BE266)","v":0},{"$f":"SUM($O179:BF179)-SUM($O237:BF237)+SUM($O266:BF266)","v":0},{"$f":"SUM($O179:BG179)-SUM($O237:BG237)+SUM($O266:BG266)","v":0},{"$f":"SUM($O179:BH179)-SUM($O237:BH237)+SUM($O266:BH266)","v":0},{"$f":"SUM($O179:BI179)-SUM($O237:BI237)+SUM($O266:BI266)","v":0},{"$f":"SUM($O179:BJ179)-SUM($O237:BJ237)+SUM($O266:BJ266)","v":0},{"$f":"SUM($O179:BK179)-SUM($O237:BK237)+SUM($O266:BK266)","v":0},{"$f":"SUM($O179:BL179)-SUM($O237:BL237)+SUM($O266:BL266)","v":0},{"$f":"SUM($O179:BM179)-SUM($O237:BM237)+SUM($O266:BM266)","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O180:O180)-SUM($O238:O238)+SUM($O267:O267)","v":0},{"$f":"SUM($O180:P180)-SUM($O238:P238)+SUM($O267:P267)","v":0},{"$f":"SUM($O180:Q180)-SUM($O238:Q238)+SUM($O267:Q267)","v":0},{"$f":"SUM($O180:R180)-SUM($O238:R238)+SUM($O267:R267)","v":0},{"$f":"SUM($O180:S180)-SUM($O238:S238)+SUM($O267:S267)","v":0},{"$f":"SUM($O180:T180)-SUM($O238:T238)+SUM($O267:T267)","v":0},{"$f":"SUM($O180:U180)-SUM($O238:U238)+SUM($O267:U267)","v":0},{"$f":"SUM($O180:V180)-SUM($O238:V238)+SUM($O267:V267)","v":0},{"$f":"SUM($O180:W180)-SUM($O238:W238)+SUM($O267:W267)","v":0},{"$f":"SUM($O180:X180)-SUM($O238:X238)+SUM($O267:X267)","v":0},{"$f":"SUM($O180:Y180)-SUM($O238:Y238)+SUM($O267:Y267)","v":0},{"$f":"SUM($O180:Z180)-SUM($O238:Z238)+SUM($O267:Z267)","v":0},{"$f":"SUM($O180:AA180)-SUM($O238:AA238)+SUM($O267:AA267)","v":0},{"$f":"SUM($O180:AB180)-SUM($O238:AB238)+SUM($O267:AB267)","v":0},{"$f":"SUM($O180:AC180)-SUM($O238:AC238)+SUM($O267:AC267)","v":0},{"$f":"SUM($O180:AD180)-SUM($O238:AD238)+SUM($O267:AD267)","v":0},{"$f":"SUM($O180:AE180)-SUM($O238:AE238)+SUM($O267:AE267)","v":0},{"$f":"SUM($O180:AF180)-SUM($O238:AF238)+SUM($O267:AF267)","v":0},{"$f":"SUM($O180:AG180)-SUM($O238:AG238)+SUM($O267:AG267)","v":0},{"$f":"SUM($O180:AH180)-SUM($O238:AH238)+SUM($O267:AH267)","v":0},{"$f":"SUM($O180:AI180)-SUM($O238:AI238)+SUM($O267:AI267)","v":0},{"$f":"SUM($O180:AJ180)-SUM($O238:AJ238)+SUM($O267:AJ267)","v":0},{"$f":"SUM($O180:AK180)-SUM($O238:AK238)+SUM($O267:AK267)","v":0},{"$f":"SUM($O180:AL180)-SUM($O238:AL238)+SUM($O267:AL267)","v":0},{"$f":"SUM($O180:AM180)-SUM($O238:AM238)+SUM($O267:AM267)","v":0},{"$f":"SUM($O180:AN180)-SUM($O238:AN238)+SUM($O267:AN267)","v":0},{"$f":"SUM($O180:AO180)-SUM($O238:AO238)+SUM($O267:AO267)","v":0},{"$f":"SUM($O180:AP180)-SUM($O238:AP238)+SUM($O267:AP267)","v":0},{"$f":"SUM($O180:AQ180)-SUM($O238:AQ238)+SUM($O267:AQ267)","v":0},{"$f":"SUM($O180:AR180)-SUM($O238:AR238)+SUM($O267:AR267)","v":0},{"$f":"SUM($O180:AS180)-SUM($O238:AS238)+SUM($O267:AS267)","v":0},{"$f":"SUM($O180:AT180)-SUM($O238:AT238)+SUM($O267:AT267)","v":0},{"$f":"SUM($O180:AU180)-SUM($O238:AU238)+SUM($O267:AU267)","v":0},{"$f":"SUM($O180:AV180)-SUM($O238:AV238)+SUM($O267:AV267)","v":0},{"$f":"SUM($O180:AW180)-SUM($O238:AW238)+SUM($O267:AW267)","v":0},{"$f":"SUM($O180:AX180)-SUM($O238:AX238)+SUM($O267:AX267)","v":0},{"$f":"SUM($O180:AY180)-SUM($O238:AY238)+SUM($O267:AY267)","v":0},{"$f":"SUM($O180:AZ180)-SUM($O238:AZ238)+SUM($O267:AZ267)","v":0},{"$f":"SUM($O180:BA180)-SUM($O238:BA238)+SUM($O267:BA267)","v":0},{"$f":"SUM($O180:BB180)-SUM($O238:BB238)+SUM($O267:BB267)","v":0},{"$f":"SUM($O180:BC180)-SUM($O238:BC238)+SUM($O267:BC267)","v":0},{"$f":"SUM($O180:BD180)-SUM($O238:BD238)+SUM($O267:BD267)","v":0},{"$f":"SUM($O180:BE180)-SUM($O238:BE238)+SUM($O267:BE267)","v":0},{"$f":"SUM($O180:BF180)-SUM($O238:BF238)+SUM($O267:BF267)","v":0},{"$f":"SUM($O180:BG180)-SUM($O238:BG238)+SUM($O267:BG267)","v":0},{"$f":"SUM($O180:BH180)-SUM($O238:BH238)+SUM($O267:BH267)","v":0},{"$f":"SUM($O180:BI180)-SUM($O238:BI238)+SUM($O267:BI267)","v":0},{"$f":"SUM($O180:BJ180)-SUM($O238:BJ238)+SUM($O267:BJ267)","v":0},{"$f":"SUM($O180:BK180)-SUM($O238:BK238)+SUM($O267:BK267)","v":0},{"$f":"SUM($O180:BL180)-SUM($O238:BL238)+SUM($O267:BL267)","v":0},{"$f":"SUM($O180:BM180)-SUM($O238:BM238)+SUM($O267:BM267)","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O181:O181)-SUM($O239:O239)+SUM($O268:O268)","v":0},{"$f":"SUM($O181:P181)-SUM($O239:P239)+SUM($O268:P268)","v":0},{"$f":"SUM($O181:Q181)-SUM($O239:Q239)+SUM($O268:Q268)","v":0},{"$f":"SUM($O181:R181)-SUM($O239:R239)+SUM($O268:R268)","v":0},{"$f":"SUM($O181:S181)-SUM($O239:S239)+SUM($O268:S268)","v":0},{"$f":"SUM($O181:T181)-SUM($O239:T239)+SUM($O268:T268)","v":0},{"$f":"SUM($O181:U181)-SUM($O239:U239)+SUM($O268:U268)","v":0},{"$f":"SUM($O181:V181)-SUM($O239:V239)+SUM($O268:V268)","v":0},{"$f":"SUM($O181:W181)-SUM($O239:W239)+SUM($O268:W268)","v":0},{"$f":"SUM($O181:X181)-SUM($O239:X239)+SUM($O268:X268)","v":0},{"$f":"SUM($O181:Y181)-SUM($O239:Y239)+SUM($O268:Y268)","v":0},{"$f":"SUM($O181:Z181)-SUM($O239:Z239)+SUM($O268:Z268)","v":0},{"$f":"SUM($O181:AA181)-SUM($O239:AA239)+SUM($O268:AA268)","v":0},{"$f":"SUM($O181:AB181)-SUM($O239:AB239)+SUM($O268:AB268)","v":0},{"$f":"SUM($O181:AC181)-SUM($O239:AC239)+SUM($O268:AC268)","v":0},{"$f":"SUM($O181:AD181)-SUM($O239:AD239)+SUM($O268:AD268)","v":0},{"$f":"SUM($O181:AE181)-SUM($O239:AE239)+SUM($O268:AE268)","v":0},{"$f":"SUM($O181:AF181)-SUM($O239:AF239)+SUM($O268:AF268)","v":0},{"$f":"SUM($O181:AG181)-SUM($O239:AG239)+SUM($O268:AG268)","v":0},{"$f":"SUM($O181:AH181)-SUM($O239:AH239)+SUM($O268:AH268)","v":0},{"$f":"SUM($O181:AI181)-SUM($O239:AI239)+SUM($O268:AI268)","v":0},{"$f":"SUM($O181:AJ181)-SUM($O239:AJ239)+SUM($O268:AJ268)","v":0},{"$f":"SUM($O181:AK181)-SUM($O239:AK239)+SUM($O268:AK268)","v":0},{"$f":"SUM($O181:AL181)-SUM($O239:AL239)+SUM($O268:AL268)","v":0},{"$f":"SUM($O181:AM181)-SUM($O239:AM239)+SUM($O268:AM268)","v":0},{"$f":"SUM($O181:AN181)-SUM($O239:AN239)+SUM($O268:AN268)","v":0},{"$f":"SUM($O181:AO181)-SUM($O239:AO239)+SUM($O268:AO268)","v":0},{"$f":"SUM($O181:AP181)-SUM($O239:AP239)+SUM($O268:AP268)","v":0},{"$f":"SUM($O181:AQ181)-SUM($O239:AQ239)+SUM($O268:AQ268)","v":0},{"$f":"SUM($O181:AR181)-SUM($O239:AR239)+SUM($O268:AR268)","v":0},{"$f":"SUM($O181:AS181)-SUM($O239:AS239)+SUM($O268:AS268)","v":0},{"$f":"SUM($O181:AT181)-SUM($O239:AT239)+SUM($O268:AT268)","v":0},{"$f":"SUM($O181:AU181)-SUM($O239:AU239)+SUM($O268:AU268)","v":0},{"$f":"SUM($O181:AV181)-SUM($O239:AV239)+SUM($O268:AV268)","v":0},{"$f":"SUM($O181:AW181)-SUM($O239:AW239)+SUM($O268:AW268)","v":0},{"$f":"SUM($O181:AX181)-SUM($O239:AX239)+SUM($O268:AX268)","v":0},{"$f":"SUM($O181:AY181)-SUM($O239:AY239)+SUM($O268:AY268)","v":0},{"$f":"SUM($O181:AZ181)-SUM($O239:AZ239)+SUM($O268:AZ268)","v":0},{"$f":"SUM($O181:BA181)-SUM($O239:BA239)+SUM($O268:BA268)","v":0},{"$f":"SUM($O181:BB181)-SUM($O239:BB239)+SUM($O268:BB268)","v":0},{"$f":"SUM($O181:BC181)-SUM($O239:BC239)+SUM($O268:BC268)","v":0},{"$f":"SUM($O181:BD181)-SUM($O239:BD239)+SUM($O268:BD268)","v":0},{"$f":"SUM($O181:BE181)-SUM($O239:BE239)+SUM($O268:BE268)","v":0},{"$f":"SUM($O181:BF181)-SUM($O239:BF239)+SUM($O268:BF268)","v":0},{"$f":"SUM($O181:BG181)-SUM($O239:BG239)+SUM($O268:BG268)","v":0},{"$f":"SUM($O181:BH181)-SUM($O239:BH239)+SUM($O268:BH268)","v":0},{"$f":"SUM($O181:BI181)-SUM($O239:BI239)+SUM($O268:BI268)","v":0},{"$f":"SUM($O181:BJ181)-SUM($O239:BJ239)+SUM($O268:BJ268)","v":0},{"$f":"SUM($O181:BK181)-SUM($O239:BK239)+SUM($O268:BK268)","v":0},{"$f":"SUM($O181:BL181)-SUM($O239:BL239)+SUM($O268:BL268)","v":0},{"$f":"SUM($O181:BM181)-SUM($O239:BM239)+SUM($O268:BM268)","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O182:O182)-SUM($O240:O240)+SUM($O269:O269)","v":0},{"$f":"SUM($O182:P182)-SUM($O240:P240)+SUM($O269:P269)","v":0},{"$f":"SUM($O182:Q182)-SUM($O240:Q240)+SUM($O269:Q269)","v":0},{"$f":"SUM($O182:R182)-SUM($O240:R240)+SUM($O269:R269)","v":0},{"$f":"SUM($O182:S182)-SUM($O240:S240)+SUM($O269:S269)","v":0},{"$f":"SUM($O182:T182)-SUM($O240:T240)+SUM($O269:T269)","v":0},{"$f":"SUM($O182:U182)-SUM($O240:U240)+SUM($O269:U269)","v":0},{"$f":"SUM($O182:V182)-SUM($O240:V240)+SUM($O269:V269)","v":0},{"$f":"SUM($O182:W182)-SUM($O240:W240)+SUM($O269:W269)","v":0},{"$f":"SUM($O182:X182)-SUM($O240:X240)+SUM($O269:X269)","v":0},{"$f":"SUM($O182:Y182)-SUM($O240:Y240)+SUM($O269:Y269)","v":0},{"$f":"SUM($O182:Z182)-SUM($O240:Z240)+SUM($O269:Z269)","v":0},{"$f":"SUM($O182:AA182)-SUM($O240:AA240)+SUM($O269:AA269)","v":0},{"$f":"SUM($O182:AB182)-SUM($O240:AB240)+SUM($O269:AB269)","v":0},{"$f":"SUM($O182:AC182)-SUM($O240:AC240)+SUM($O269:AC269)","v":0},{"$f":"SUM($O182:AD182)-SUM($O240:AD240)+SUM($O269:AD269)","v":0},{"$f":"SUM($O182:AE182)-SUM($O240:AE240)+SUM($O269:AE269)","v":0},{"$f":"SUM($O182:AF182)-SUM($O240:AF240)+SUM($O269:AF269)","v":0},{"$f":"SUM($O182:AG182)-SUM($O240:AG240)+SUM($O269:AG269)","v":0},{"$f":"SUM($O182:AH182)-SUM($O240:AH240)+SUM($O269:AH269)","v":0},{"$f":"SUM($O182:AI182)-SUM($O240:AI240)+SUM($O269:AI269)","v":0},{"$f":"SUM($O182:AJ182)-SUM($O240:AJ240)+SUM($O269:AJ269)","v":0},{"$f":"SUM($O182:AK182)-SUM($O240:AK240)+SUM($O269:AK269)","v":0},{"$f":"SUM($O182:AL182)-SUM($O240:AL240)+SUM($O269:AL269)","v":0},{"$f":"SUM($O182:AM182)-SUM($O240:AM240)+SUM($O269:AM269)","v":0},{"$f":"SUM($O182:AN182)-SUM($O240:AN240)+SUM($O269:AN269)","v":0},{"$f":"SUM($O182:AO182)-SUM($O240:AO240)+SUM($O269:AO269)","v":0},{"$f":"SUM($O182:AP182)-SUM($O240:AP240)+SUM($O269:AP269)","v":0},{"$f":"SUM($O182:AQ182)-SUM($O240:AQ240)+SUM($O269:AQ269)","v":0},{"$f":"SUM($O182:AR182)-SUM($O240:AR240)+SUM($O269:AR269)","v":0},{"$f":"SUM($O182:AS182)-SUM($O240:AS240)+SUM($O269:AS269)","v":0},{"$f":"SUM($O182:AT182)-SUM($O240:AT240)+SUM($O269:AT269)","v":0},{"$f":"SUM($O182:AU182)-SUM($O240:AU240)+SUM($O269:AU269)","v":0},{"$f":"SUM($O182:AV182)-SUM($O240:AV240)+SUM($O269:AV269)","v":0},{"$f":"SUM($O182:AW182)-SUM($O240:AW240)+SUM($O269:AW269)","v":0},{"$f":"SUM($O182:AX182)-SUM($O240:AX240)+SUM($O269:AX269)","v":0},{"$f":"SUM($O182:AY182)-SUM($O240:AY240)+SUM($O269:AY269)","v":0},{"$f":"SUM($O182:AZ182)-SUM($O240:AZ240)+SUM($O269:AZ269)","v":0},{"$f":"SUM($O182:BA182)-SUM($O240:BA240)+SUM($O269:BA269)","v":0},{"$f":"SUM($O182:BB182)-SUM($O240:BB240)+SUM($O269:BB269)","v":0},{"$f":"SUM($O182:BC182)-SUM($O240:BC240)+SUM($O269:BC269)","v":0},{"$f":"SUM($O182:BD182)-SUM($O240:BD240)+SUM($O269:BD269)","v":0},{"$f":"SUM($O182:BE182)-SUM($O240:BE240)+SUM($O269:BE269)","v":0},{"$f":"SUM($O182:BF182)-SUM($O240:BF240)+SUM($O269:BF269)","v":0},{"$f":"SUM($O182:BG182)-SUM($O240:BG240)+SUM($O269:BG269)","v":0},{"$f":"SUM($O182:BH182)-SUM($O240:BH240)+SUM($O269:BH269)","v":0},{"$f":"SUM($O182:BI182)-SUM($O240:BI240)+SUM($O269:BI269)","v":0},{"$f":"SUM($O182:BJ182)-SUM($O240:BJ240)+SUM($O269:BJ269)","v":0},{"$f":"SUM($O182:BK182)-SUM($O240:BK240)+SUM($O269:BK269)","v":0},{"$f":"SUM($O182:BL182)-SUM($O240:BL240)+SUM($O269:BL269)","v":0},{"$f":"SUM($O182:BM182)-SUM($O240:BM240)+SUM($O269:BM269)","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O183:O183)-SUM($O241:O241)+SUM($O270:O270)","v":0},{"$f":"SUM($O183:P183)-SUM($O241:P241)+SUM($O270:P270)","v":0},{"$f":"SUM($O183:Q183)-SUM($O241:Q241)+SUM($O270:Q270)","v":0},{"$f":"SUM($O183:R183)-SUM($O241:R241)+SUM($O270:R270)","v":0},{"$f":"SUM($O183:S183)-SUM($O241:S241)+SUM($O270:S270)","v":0},{"$f":"SUM($O183:T183)-SUM($O241:T241)+SUM($O270:T270)","v":0},{"$f":"SUM($O183:U183)-SUM($O241:U241)+SUM($O270:U270)","v":0},{"$f":"SUM($O183:V183)-SUM($O241:V241)+SUM($O270:V270)","v":0},{"$f":"SUM($O183:W183)-SUM($O241:W241)+SUM($O270:W270)","v":0},{"$f":"SUM($O183:X183)-SUM($O241:X241)+SUM($O270:X270)","v":0},{"$f":"SUM($O183:Y183)-SUM($O241:Y241)+SUM($O270:Y270)","v":0},{"$f":"SUM($O183:Z183)-SUM($O241:Z241)+SUM($O270:Z270)","v":0},{"$f":"SUM($O183:AA183)-SUM($O241:AA241)+SUM($O270:AA270)","v":0},{"$f":"SUM($O183:AB183)-SUM($O241:AB241)+SUM($O270:AB270)","v":0},{"$f":"SUM($O183:AC183)-SUM($O241:AC241)+SUM($O270:AC270)","v":0},{"$f":"SUM($O183:AD183)-SUM($O241:AD241)+SUM($O270:AD270)","v":0},{"$f":"SUM($O183:AE183)-SUM($O241:AE241)+SUM($O270:AE270)","v":0},{"$f":"SUM($O183:AF183)-SUM($O241:AF241)+SUM($O270:AF270)","v":0},{"$f":"SUM($O183:AG183)-SUM($O241:AG241)+SUM($O270:AG270)","v":0},{"$f":"SUM($O183:AH183)-SUM($O241:AH241)+SUM($O270:AH270)","v":0},{"$f":"SUM($O183:AI183)-SUM($O241:AI241)+SUM($O270:AI270)","v":0},{"$f":"SUM($O183:AJ183)-SUM($O241:AJ241)+SUM($O270:AJ270)","v":0},{"$f":"SUM($O183:AK183)-SUM($O241:AK241)+SUM($O270:AK270)","v":0},{"$f":"SUM($O183:AL183)-SUM($O241:AL241)+SUM($O270:AL270)","v":0},{"$f":"SUM($O183:AM183)-SUM($O241:AM241)+SUM($O270:AM270)","v":0},{"$f":"SUM($O183:AN183)-SUM($O241:AN241)+SUM($O270:AN270)","v":0},{"$f":"SUM($O183:AO183)-SUM($O241:AO241)+SUM($O270:AO270)","v":0},{"$f":"SUM($O183:AP183)-SUM($O241:AP241)+SUM($O270:AP270)","v":0},{"$f":"SUM($O183:AQ183)-SUM($O241:AQ241)+SUM($O270:AQ270)","v":0},{"$f":"SUM($O183:AR183)-SUM($O241:AR241)+SUM($O270:AR270)","v":0},{"$f":"SUM($O183:AS183)-SUM($O241:AS241)+SUM($O270:AS270)","v":0},{"$f":"SUM($O183:AT183)-SUM($O241:AT241)+SUM($O270:AT270)","v":0},{"$f":"SUM($O183:AU183)-SUM($O241:AU241)+SUM($O270:AU270)","v":0},{"$f":"SUM($O183:AV183)-SUM($O241:AV241)+SUM($O270:AV270)","v":0},{"$f":"SUM($O183:AW183)-SUM($O241:AW241)+SUM($O270:AW270)","v":0},{"$f":"SUM($O183:AX183)-SUM($O241:AX241)+SUM($O270:AX270)","v":0},{"$f":"SUM($O183:AY183)-SUM($O241:AY241)+SUM($O270:AY270)","v":0},{"$f":"SUM($O183:AZ183)-SUM($O241:AZ241)+SUM($O270:AZ270)","v":0},{"$f":"SUM($O183:BA183)-SUM($O241:BA241)+SUM($O270:BA270)","v":0},{"$f":"SUM($O183:BB183)-SUM($O241:BB241)+SUM($O270:BB270)","v":0},{"$f":"SUM($O183:BC183)-SUM($O241:BC241)+SUM($O270:BC270)","v":0},{"$f":"SUM($O183:BD183)-SUM($O241:BD241)+SUM($O270:BD270)","v":0},{"$f":"SUM($O183:BE183)-SUM($O241:BE241)+SUM($O270:BE270)","v":0},{"$f":"SUM($O183:BF183)-SUM($O241:BF241)+SUM($O270:BF270)","v":0},{"$f":"SUM($O183:BG183)-SUM($O241:BG241)+SUM($O270:BG270)","v":0},{"$f":"SUM($O183:BH183)-SUM($O241:BH241)+SUM($O270:BH270)","v":0},{"$f":"SUM($O183:BI183)-SUM($O241:BI241)+SUM($O270:BI270)","v":0},{"$f":"SUM($O183:BJ183)-SUM($O241:BJ241)+SUM($O270:BJ270)","v":0},{"$f":"SUM($O183:BK183)-SUM($O241:BK241)+SUM($O270:BK270)","v":0},{"$f":"SUM($O183:BL183)-SUM($O241:BL241)+SUM($O270:BL270)","v":0},{"$f":"SUM($O183:BM183)-SUM($O241:BM241)+SUM($O270:BM270)","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O184:O184)-SUM($O242:O242)+SUM($O271:O271)","v":0},{"$f":"SUM($O184:P184)-SUM($O242:P242)+SUM($O271:P271)","v":0},{"$f":"SUM($O184:Q184)-SUM($O242:Q242)+SUM($O271:Q271)","v":0},{"$f":"SUM($O184:R184)-SUM($O242:R242)+SUM($O271:R271)","v":0},{"$f":"SUM($O184:S184)-SUM($O242:S242)+SUM($O271:S271)","v":0},{"$f":"SUM($O184:T184)-SUM($O242:T242)+SUM($O271:T271)","v":0},{"$f":"SUM($O184:U184)-SUM($O242:U242)+SUM($O271:U271)","v":0},{"$f":"SUM($O184:V184)-SUM($O242:V242)+SUM($O271:V271)","v":0},{"$f":"SUM($O184:W184)-SUM($O242:W242)+SUM($O271:W271)","v":0},{"$f":"SUM($O184:X184)-SUM($O242:X242)+SUM($O271:X271)","v":0},{"$f":"SUM($O184:Y184)-SUM($O242:Y242)+SUM($O271:Y271)","v":0},{"$f":"SUM($O184:Z184)-SUM($O242:Z242)+SUM($O271:Z271)","v":0},{"$f":"SUM($O184:AA184)-SUM($O242:AA242)+SUM($O271:AA271)","v":0},{"$f":"SUM($O184:AB184)-SUM($O242:AB242)+SUM($O271:AB271)","v":0},{"$f":"SUM($O184:AC184)-SUM($O242:AC242)+SUM($O271:AC271)","v":0},{"$f":"SUM($O184:AD184)-SUM($O242:AD242)+SUM($O271:AD271)","v":0},{"$f":"SUM($O184:AE184)-SUM($O242:AE242)+SUM($O271:AE271)","v":0},{"$f":"SUM($O184:AF184)-SUM($O242:AF242)+SUM($O271:AF271)","v":0},{"$f":"SUM($O184:AG184)-SUM($O242:AG242)+SUM($O271:AG271)","v":0},{"$f":"SUM($O184:AH184)-SUM($O242:AH242)+SUM($O271:AH271)","v":0},{"$f":"SUM($O184:AI184)-SUM($O242:AI242)+SUM($O271:AI271)","v":0},{"$f":"SUM($O184:AJ184)-SUM($O242:AJ242)+SUM($O271:AJ271)","v":0},{"$f":"SUM($O184:AK184)-SUM($O242:AK242)+SUM($O271:AK271)","v":0},{"$f":"SUM($O184:AL184)-SUM($O242:AL242)+SUM($O271:AL271)","v":0},{"$f":"SUM($O184:AM184)-SUM($O242:AM242)+SUM($O271:AM271)","v":0},{"$f":"SUM($O184:AN184)-SUM($O242:AN242)+SUM($O271:AN271)","v":0},{"$f":"SUM($O184:AO184)-SUM($O242:AO242)+SUM($O271:AO271)","v":0},{"$f":"SUM($O184:AP184)-SUM($O242:AP242)+SUM($O271:AP271)","v":0},{"$f":"SUM($O184:AQ184)-SUM($O242:AQ242)+SUM($O271:AQ271)","v":0},{"$f":"SUM($O184:AR184)-SUM($O242:AR242)+SUM($O271:AR271)","v":0},{"$f":"SUM($O184:AS184)-SUM($O242:AS242)+SUM($O271:AS271)","v":0},{"$f":"SUM($O184:AT184)-SUM($O242:AT242)+SUM($O271:AT271)","v":0},{"$f":"SUM($O184:AU184)-SUM($O242:AU242)+SUM($O271:AU271)","v":0},{"$f":"SUM($O184:AV184)-SUM($O242:AV242)+SUM($O271:AV271)","v":0},{"$f":"SUM($O184:AW184)-SUM($O242:AW242)+SUM($O271:AW271)","v":0},{"$f":"SUM($O184:AX184)-SUM($O242:AX242)+SUM($O271:AX271)","v":0},{"$f":"SUM($O184:AY184)-SUM($O242:AY242)+SUM($O271:AY271)","v":0},{"$f":"SUM($O184:AZ184)-SUM($O242:AZ242)+SUM($O271:AZ271)","v":0},{"$f":"SUM($O184:BA184)-SUM($O242:BA242)+SUM($O271:BA271)","v":0},{"$f":"SUM($O184:BB184)-SUM($O242:BB242)+SUM($O271:BB271)","v":0},{"$f":"SUM($O184:BC184)-SUM($O242:BC242)+SUM($O271:BC271)","v":0},{"$f":"SUM($O184:BD184)-SUM($O242:BD242)+SUM($O271:BD271)","v":0},{"$f":"SUM($O184:BE184)-SUM($O242:BE242)+SUM($O271:BE271)","v":0},{"$f":"SUM($O184:BF184)-SUM($O242:BF242)+SUM($O271:BF271)","v":0},{"$f":"SUM($O184:BG184)-SUM($O242:BG242)+SUM($O271:BG271)","v":0},{"$f":"SUM($O184:BH184)-SUM($O242:BH242)+SUM($O271:BH271)","v":0},{"$f":"SUM($O184:BI184)-SUM($O242:BI242)+SUM($O271:BI271)","v":0},{"$f":"SUM($O184:BJ184)-SUM($O242:BJ242)+SUM($O271:BJ271)","v":0},{"$f":"SUM($O184:BK184)-SUM($O242:BK242)+SUM($O271:BK271)","v":0},{"$f":"SUM($O184:BL184)-SUM($O242:BL242)+SUM($O271:BL271)","v":0},{"$f":"SUM($O184:BM184)-SUM($O242:BM242)+SUM($O271:BM271)","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O185:O185)-SUM($O243:O243)+SUM($O272:O272)","v":0},{"$f":"SUM($O185:P185)-SUM($O243:P243)+SUM($O272:P272)","v":0},{"$f":"SUM($O185:Q185)-SUM($O243:Q243)+SUM($O272:Q272)","v":0},{"$f":"SUM($O185:R185)-SUM($O243:R243)+SUM($O272:R272)","v":0},{"$f":"SUM($O185:S185)-SUM($O243:S243)+SUM($O272:S272)","v":0},{"$f":"SUM($O185:T185)-SUM($O243:T243)+SUM($O272:T272)","v":0},{"$f":"SUM($O185:U185)-SUM($O243:U243)+SUM($O272:U272)","v":0},{"$f":"SUM($O185:V185)-SUM($O243:V243)+SUM($O272:V272)","v":0},{"$f":"SUM($O185:W185)-SUM($O243:W243)+SUM($O272:W272)","v":0},{"$f":"SUM($O185:X185)-SUM($O243:X243)+SUM($O272:X272)","v":0},{"$f":"SUM($O185:Y185)-SUM($O243:Y243)+SUM($O272:Y272)","v":0},{"$f":"SUM($O185:Z185)-SUM($O243:Z243)+SUM($O272:Z272)","v":0},{"$f":"SUM($O185:AA185)-SUM($O243:AA243)+SUM($O272:AA272)","v":0},{"$f":"SUM($O185:AB185)-SUM($O243:AB243)+SUM($O272:AB272)","v":0},{"$f":"SUM($O185:AC185)-SUM($O243:AC243)+SUM($O272:AC272)","v":0},{"$f":"SUM($O185:AD185)-SUM($O243:AD243)+SUM($O272:AD272)","v":0},{"$f":"SUM($O185:AE185)-SUM($O243:AE243)+SUM($O272:AE272)","v":0},{"$f":"SUM($O185:AF185)-SUM($O243:AF243)+SUM($O272:AF272)","v":0},{"$f":"SUM($O185:AG185)-SUM($O243:AG243)+SUM($O272:AG272)","v":0},{"$f":"SUM($O185:AH185)-SUM($O243:AH243)+SUM($O272:AH272)","v":0},{"$f":"SUM($O185:AI185)-SUM($O243:AI243)+SUM($O272:AI272)","v":0},{"$f":"SUM($O185:AJ185)-SUM($O243:AJ243)+SUM($O272:AJ272)","v":0},{"$f":"SUM($O185:AK185)-SUM($O243:AK243)+SUM($O272:AK272)","v":0},{"$f":"SUM($O185:AL185)-SUM($O243:AL243)+SUM($O272:AL272)","v":0},{"$f":"SUM($O185:AM185)-SUM($O243:AM243)+SUM($O272:AM272)","v":0},{"$f":"SUM($O185:AN185)-SUM($O243:AN243)+SUM($O272:AN272)","v":0},{"$f":"SUM($O185:AO185)-SUM($O243:AO243)+SUM($O272:AO272)","v":0},{"$f":"SUM($O185:AP185)-SUM($O243:AP243)+SUM($O272:AP272)","v":0},{"$f":"SUM($O185:AQ185)-SUM($O243:AQ243)+SUM($O272:AQ272)","v":0},{"$f":"SUM($O185:AR185)-SUM($O243:AR243)+SUM($O272:AR272)","v":0},{"$f":"SUM($O185:AS185)-SUM($O243:AS243)+SUM($O272:AS272)","v":0},{"$f":"SUM($O185:AT185)-SUM($O243:AT243)+SUM($O272:AT272)","v":0},{"$f":"SUM($O185:AU185)-SUM($O243:AU243)+SUM($O272:AU272)","v":0},{"$f":"SUM($O185:AV185)-SUM($O243:AV243)+SUM($O272:AV272)","v":0},{"$f":"SUM($O185:AW185)-SUM($O243:AW243)+SUM($O272:AW272)","v":0},{"$f":"SUM($O185:AX185)-SUM($O243:AX243)+SUM($O272:AX272)","v":0},{"$f":"SUM($O185:AY185)-SUM($O243:AY243)+SUM($O272:AY272)","v":0},{"$f":"SUM($O185:AZ185)-SUM($O243:AZ243)+SUM($O272:AZ272)","v":0},{"$f":"SUM($O185:BA185)-SUM($O243:BA243)+SUM($O272:BA272)","v":0},{"$f":"SUM($O185:BB185)-SUM($O243:BB243)+SUM($O272:BB272)","v":0},{"$f":"SUM($O185:BC185)-SUM($O243:BC243)+SUM($O272:BC272)","v":0},{"$f":"SUM($O185:BD185)-SUM($O243:BD243)+SUM($O272:BD272)","v":0},{"$f":"SUM($O185:BE185)-SUM($O243:BE243)+SUM($O272:BE272)","v":0},{"$f":"SUM($O185:BF185)-SUM($O243:BF243)+SUM($O272:BF272)","v":0},{"$f":"SUM($O185:BG185)-SUM($O243:BG243)+SUM($O272:BG272)","v":0},{"$f":"SUM($O185:BH185)-SUM($O243:BH243)+SUM($O272:BH272)","v":0},{"$f":"SUM($O185:BI185)-SUM($O243:BI243)+SUM($O272:BI272)","v":0},{"$f":"SUM($O185:BJ185)-SUM($O243:BJ243)+SUM($O272:BJ272)","v":0},{"$f":"SUM($O185:BK185)-SUM($O243:BK243)+SUM($O272:BK272)","v":0},{"$f":"SUM($O185:BL185)-SUM($O243:BL243)+SUM($O272:BL272)","v":0},{"$f":"SUM($O185:BM185)-SUM($O243:BM243)+SUM($O272:BM272)","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O186:O186)-SUM($O244:O244)+SUM($O273:O273)","v":0},{"$f":"SUM($O186:P186)-SUM($O244:P244)+SUM($O273:P273)","v":0},{"$f":"SUM($O186:Q186)-SUM($O244:Q244)+SUM($O273:Q273)","v":0},{"$f":"SUM($O186:R186)-SUM($O244:R244)+SUM($O273:R273)","v":0},{"$f":"SUM($O186:S186)-SUM($O244:S244)+SUM($O273:S273)","v":0},{"$f":"SUM($O186:T186)-SUM($O244:T244)+SUM($O273:T273)","v":0},{"$f":"SUM($O186:U186)-SUM($O244:U244)+SUM($O273:U273)","v":0},{"$f":"SUM($O186:V186)-SUM($O244:V244)+SUM($O273:V273)","v":0},{"$f":"SUM($O186:W186)-SUM($O244:W244)+SUM($O273:W273)","v":0},{"$f":"SUM($O186:X186)-SUM($O244:X244)+SUM($O273:X273)","v":0},{"$f":"SUM($O186:Y186)-SUM($O244:Y244)+SUM($O273:Y273)","v":0},{"$f":"SUM($O186:Z186)-SUM($O244:Z244)+SUM($O273:Z273)","v":0},{"$f":"SUM($O186:AA186)-SUM($O244:AA244)+SUM($O273:AA273)","v":0},{"$f":"SUM($O186:AB186)-SUM($O244:AB244)+SUM($O273:AB273)","v":0},{"$f":"SUM($O186:AC186)-SUM($O244:AC244)+SUM($O273:AC273)","v":0},{"$f":"SUM($O186:AD186)-SUM($O244:AD244)+SUM($O273:AD273)","v":0},{"$f":"SUM($O186:AE186)-SUM($O244:AE244)+SUM($O273:AE273)","v":0},{"$f":"SUM($O186:AF186)-SUM($O244:AF244)+SUM($O273:AF273)","v":0},{"$f":"SUM($O186:AG186)-SUM($O244:AG244)+SUM($O273:AG273)","v":0},{"$f":"SUM($O186:AH186)-SUM($O244:AH244)+SUM($O273:AH273)","v":0},{"$f":"SUM($O186:AI186)-SUM($O244:AI244)+SUM($O273:AI273)","v":0},{"$f":"SUM($O186:AJ186)-SUM($O244:AJ244)+SUM($O273:AJ273)","v":0},{"$f":"SUM($O186:AK186)-SUM($O244:AK244)+SUM($O273:AK273)","v":0},{"$f":"SUM($O186:AL186)-SUM($O244:AL244)+SUM($O273:AL273)","v":0},{"$f":"SUM($O186:AM186)-SUM($O244:AM244)+SUM($O273:AM273)","v":0},{"$f":"SUM($O186:AN186)-SUM($O244:AN244)+SUM($O273:AN273)","v":0},{"$f":"SUM($O186:AO186)-SUM($O244:AO244)+SUM($O273:AO273)","v":0},{"$f":"SUM($O186:AP186)-SUM($O244:AP244)+SUM($O273:AP273)","v":0},{"$f":"SUM($O186:AQ186)-SUM($O244:AQ244)+SUM($O273:AQ273)","v":0},{"$f":"SUM($O186:AR186)-SUM($O244:AR244)+SUM($O273:AR273)","v":0},{"$f":"SUM($O186:AS186)-SUM($O244:AS244)+SUM($O273:AS273)","v":0},{"$f":"SUM($O186:AT186)-SUM($O244:AT244)+SUM($O273:AT273)","v":0},{"$f":"SUM($O186:AU186)-SUM($O244:AU244)+SUM($O273:AU273)","v":0},{"$f":"SUM($O186:AV186)-SUM($O244:AV244)+SUM($O273:AV273)","v":0},{"$f":"SUM($O186:AW186)-SUM($O244:AW244)+SUM($O273:AW273)","v":0},{"$f":"SUM($O186:AX186)-SUM($O244:AX244)+SUM($O273:AX273)","v":0},{"$f":"SUM($O186:AY186)-SUM($O244:AY244)+SUM($O273:AY273)","v":0},{"$f":"SUM($O186:AZ186)-SUM($O244:AZ244)+SUM($O273:AZ273)","v":0},{"$f":"SUM($O186:BA186)-SUM($O244:BA244)+SUM($O273:BA273)","v":0},{"$f":"SUM($O186:BB186)-SUM($O244:BB244)+SUM($O273:BB273)","v":0},{"$f":"SUM($O186:BC186)-SUM($O244:BC244)+SUM($O273:BC273)","v":0},{"$f":"SUM($O186:BD186)-SUM($O244:BD244)+SUM($O273:BD273)","v":0},{"$f":"SUM($O186:BE186)-SUM($O244:BE244)+SUM($O273:BE273)","v":0},{"$f":"SUM($O186:BF186)-SUM($O244:BF244)+SUM($O273:BF273)","v":0},{"$f":"SUM($O186:BG186)-SUM($O244:BG244)+SUM($O273:BG273)","v":0},{"$f":"SUM($O186:BH186)-SUM($O244:BH244)+SUM($O273:BH273)","v":0},{"$f":"SUM($O186:BI186)-SUM($O244:BI244)+SUM($O273:BI273)","v":0},{"$f":"SUM($O186:BJ186)-SUM($O244:BJ244)+SUM($O273:BJ273)","v":0},{"$f":"SUM($O186:BK186)-SUM($O244:BK244)+SUM($O273:BK273)","v":0},{"$f":"SUM($O186:BL186)-SUM($O244:BL244)+SUM($O273:BL273)","v":0},{"$f":"SUM($O186:BM186)-SUM($O244:BM244)+SUM($O273:BM273)","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O187:O187)-SUM($O245:O245)+SUM($O274:O274)","v":0},{"$f":"SUM($O187:P187)-SUM($O245:P245)+SUM($O274:P274)","v":0},{"$f":"SUM($O187:Q187)-SUM($O245:Q245)+SUM($O274:Q274)","v":0},{"$f":"SUM($O187:R187)-SUM($O245:R245)+SUM($O274:R274)","v":0},{"$f":"SUM($O187:S187)-SUM($O245:S245)+SUM($O274:S274)","v":0},{"$f":"SUM($O187:T187)-SUM($O245:T245)+SUM($O274:T274)","v":0},{"$f":"SUM($O187:U187)-SUM($O245:U245)+SUM($O274:U274)","v":0},{"$f":"SUM($O187:V187)-SUM($O245:V245)+SUM($O274:V274)","v":0},{"$f":"SUM($O187:W187)-SUM($O245:W245)+SUM($O274:W274)","v":0},{"$f":"SUM($O187:X187)-SUM($O245:X245)+SUM($O274:X274)","v":0},{"$f":"SUM($O187:Y187)-SUM($O245:Y245)+SUM($O274:Y274)","v":0},{"$f":"SUM($O187:Z187)-SUM($O245:Z245)+SUM($O274:Z274)","v":0},{"$f":"SUM($O187:AA187)-SUM($O245:AA245)+SUM($O274:AA274)","v":0},{"$f":"SUM($O187:AB187)-SUM($O245:AB245)+SUM($O274:AB274)","v":0},{"$f":"SUM($O187:AC187)-SUM($O245:AC245)+SUM($O274:AC274)","v":0},{"$f":"SUM($O187:AD187)-SUM($O245:AD245)+SUM($O274:AD274)","v":0},{"$f":"SUM($O187:AE187)-SUM($O245:AE245)+SUM($O274:AE274)","v":0},{"$f":"SUM($O187:AF187)-SUM($O245:AF245)+SUM($O274:AF274)","v":0},{"$f":"SUM($O187:AG187)-SUM($O245:AG245)+SUM($O274:AG274)","v":0},{"$f":"SUM($O187:AH187)-SUM($O245:AH245)+SUM($O274:AH274)","v":0},{"$f":"SUM($O187:AI187)-SUM($O245:AI245)+SUM($O274:AI274)","v":0},{"$f":"SUM($O187:AJ187)-SUM($O245:AJ245)+SUM($O274:AJ274)","v":0},{"$f":"SUM($O187:AK187)-SUM($O245:AK245)+SUM($O274:AK274)","v":0},{"$f":"SUM($O187:AL187)-SUM($O245:AL245)+SUM($O274:AL274)","v":0},{"$f":"SUM($O187:AM187)-SUM($O245:AM245)+SUM($O274:AM274)","v":0},{"$f":"SUM($O187:AN187)-SUM($O245:AN245)+SUM($O274:AN274)","v":0},{"$f":"SUM($O187:AO187)-SUM($O245:AO245)+SUM($O274:AO274)","v":0},{"$f":"SUM($O187:AP187)-SUM($O245:AP245)+SUM($O274:AP274)","v":0},{"$f":"SUM($O187:AQ187)-SUM($O245:AQ245)+SUM($O274:AQ274)","v":0},{"$f":"SUM($O187:AR187)-SUM($O245:AR245)+SUM($O274:AR274)","v":0},{"$f":"SUM($O187:AS187)-SUM($O245:AS245)+SUM($O274:AS274)","v":0},{"$f":"SUM($O187:AT187)-SUM($O245:AT245)+SUM($O274:AT274)","v":0},{"$f":"SUM($O187:AU187)-SUM($O245:AU245)+SUM($O274:AU274)","v":0},{"$f":"SUM($O187:AV187)-SUM($O245:AV245)+SUM($O274:AV274)","v":0},{"$f":"SUM($O187:AW187)-SUM($O245:AW245)+SUM($O274:AW274)","v":0},{"$f":"SUM($O187:AX187)-SUM($O245:AX245)+SUM($O274:AX274)","v":0},{"$f":"SUM($O187:AY187)-SUM($O245:AY245)+SUM($O274:AY274)","v":0},{"$f":"SUM($O187:AZ187)-SUM($O245:AZ245)+SUM($O274:AZ274)","v":0},{"$f":"SUM($O187:BA187)-SUM($O245:BA245)+SUM($O274:BA274)","v":0},{"$f":"SUM($O187:BB187)-SUM($O245:BB245)+SUM($O274:BB274)","v":0},{"$f":"SUM($O187:BC187)-SUM($O245:BC245)+SUM($O274:BC274)","v":0},{"$f":"SUM($O187:BD187)-SUM($O245:BD245)+SUM($O274:BD274)","v":0},{"$f":"SUM($O187:BE187)-SUM($O245:BE245)+SUM($O274:BE274)","v":0},{"$f":"SUM($O187:BF187)-SUM($O245:BF245)+SUM($O274:BF274)","v":0},{"$f":"SUM($O187:BG187)-SUM($O245:BG245)+SUM($O274:BG274)","v":0},{"$f":"SUM($O187:BH187)-SUM($O245:BH245)+SUM($O274:BH274)","v":0},{"$f":"SUM($O187:BI187)-SUM($O245:BI245)+SUM($O274:BI274)","v":0},{"$f":"SUM($O187:BJ187)-SUM($O245:BJ245)+SUM($O274:BJ274)","v":0},{"$f":"SUM($O187:BK187)-SUM($O245:BK245)+SUM($O274:BK274)","v":0},{"$f":"SUM($O187:BL187)-SUM($O245:BL245)+SUM($O274:BL274)","v":0},{"$f":"SUM($O187:BM187)-SUM($O245:BM245)+SUM($O274:BM274)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O188:O188)-SUM($O246:O246)+SUM($O275:O275)","v":0},{"$f":"SUM($O188:P188)-SUM($O246:P246)+SUM($O275:P275)","v":0},{"$f":"SUM($O188:Q188)-SUM($O246:Q246)+SUM($O275:Q275)","v":0},{"$f":"SUM($O188:R188)-SUM($O246:R246)+SUM($O275:R275)","v":0},{"$f":"SUM($O188:S188)-SUM($O246:S246)+SUM($O275:S275)","v":0},{"$f":"SUM($O188:T188)-SUM($O246:T246)+SUM($O275:T275)","v":0},{"$f":"SUM($O188:U188)-SUM($O246:U246)+SUM($O275:U275)","v":0},{"$f":"SUM($O188:V188)-SUM($O246:V246)+SUM($O275:V275)","v":0},{"$f":"SUM($O188:W188)-SUM($O246:W246)+SUM($O275:W275)","v":0},{"$f":"SUM($O188:X188)-SUM($O246:X246)+SUM($O275:X275)","v":0},{"$f":"SUM($O188:Y188)-SUM($O246:Y246)+SUM($O275:Y275)","v":0},{"$f":"SUM($O188:Z188)-SUM($O246:Z246)+SUM($O275:Z275)","v":0},{"$f":"SUM($O188:AA188)-SUM($O246:AA246)+SUM($O275:AA275)","v":0},{"$f":"SUM($O188:AB188)-SUM($O246:AB246)+SUM($O275:AB275)","v":0},{"$f":"SUM($O188:AC188)-SUM($O246:AC246)+SUM($O275:AC275)","v":0},{"$f":"SUM($O188:AD188)-SUM($O246:AD246)+SUM($O275:AD275)","v":0},{"$f":"SUM($O188:AE188)-SUM($O246:AE246)+SUM($O275:AE275)","v":0},{"$f":"SUM($O188:AF188)-SUM($O246:AF246)+SUM($O275:AF275)","v":0},{"$f":"SUM($O188:AG188)-SUM($O246:AG246)+SUM($O275:AG275)","v":0},{"$f":"SUM($O188:AH188)-SUM($O246:AH246)+SUM($O275:AH275)","v":0},{"$f":"SUM($O188:AI188)-SUM($O246:AI246)+SUM($O275:AI275)","v":0},{"$f":"SUM($O188:AJ188)-SUM($O246:AJ246)+SUM($O275:AJ275)","v":0},{"$f":"SUM($O188:AK188)-SUM($O246:AK246)+SUM($O275:AK275)","v":0},{"$f":"SUM($O188:AL188)-SUM($O246:AL246)+SUM($O275:AL275)","v":0},{"$f":"SUM($O188:AM188)-SUM($O246:AM246)+SUM($O275:AM275)","v":0},{"$f":"SUM($O188:AN188)-SUM($O246:AN246)+SUM($O275:AN275)","v":0},{"$f":"SUM($O188:AO188)-SUM($O246:AO246)+SUM($O275:AO275)","v":0},{"$f":"SUM($O188:AP188)-SUM($O246:AP246)+SUM($O275:AP275)","v":0},{"$f":"SUM($O188:AQ188)-SUM($O246:AQ246)+SUM($O275:AQ275)","v":0},{"$f":"SUM($O188:AR188)-SUM($O246:AR246)+SUM($O275:AR275)","v":0},{"$f":"SUM($O188:AS188)-SUM($O246:AS246)+SUM($O275:AS275)","v":0},{"$f":"SUM($O188:AT188)-SUM($O246:AT246)+SUM($O275:AT275)","v":0},{"$f":"SUM($O188:AU188)-SUM($O246:AU246)+SUM($O275:AU275)","v":0},{"$f":"SUM($O188:AV188)-SUM($O246:AV246)+SUM($O275:AV275)","v":0},{"$f":"SUM($O188:AW188)-SUM($O246:AW246)+SUM($O275:AW275)","v":0},{"$f":"SUM($O188:AX188)-SUM($O246:AX246)+SUM($O275:AX275)","v":0},{"$f":"SUM($O188:AY188)-SUM($O246:AY246)+SUM($O275:AY275)","v":0},{"$f":"SUM($O188:AZ188)-SUM($O246:AZ246)+SUM($O275:AZ275)","v":0},{"$f":"SUM($O188:BA188)-SUM($O246:BA246)+SUM($O275:BA275)","v":0},{"$f":"SUM($O188:BB188)-SUM($O246:BB246)+SUM($O275:BB275)","v":0},{"$f":"SUM($O188:BC188)-SUM($O246:BC246)+SUM($O275:BC275)","v":0},{"$f":"SUM($O188:BD188)-SUM($O246:BD246)+SUM($O275:BD275)","v":0},{"$f":"SUM($O188:BE188)-SUM($O246:BE246)+SUM($O275:BE275)","v":0},{"$f":"SUM($O188:BF188)-SUM($O246:BF246)+SUM($O275:BF275)","v":0},{"$f":"SUM($O188:BG188)-SUM($O246:BG246)+SUM($O275:BG275)","v":0},{"$f":"SUM($O188:BH188)-SUM($O246:BH246)+SUM($O275:BH275)","v":0},{"$f":"SUM($O188:BI188)-SUM($O246:BI246)+SUM($O275:BI275)","v":0},{"$f":"SUM($O188:BJ188)-SUM($O246:BJ246)+SUM($O275:BJ275)","v":0},{"$f":"SUM($O188:BK188)-SUM($O246:BK246)+SUM($O275:BK275)","v":0},{"$f":"SUM($O188:BL188)-SUM($O246:BL246)+SUM($O275:BL275)","v":0},{"$f":"SUM($O188:BM188)-SUM($O246:BM246)+SUM($O275:BM275)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O189:O189)-SUM($O247:O247)+SUM($O276:O276)","v":0},{"$f":"SUM($O189:P189)-SUM($O247:P247)+SUM($O276:P276)","v":0},{"$f":"SUM($O189:Q189)-SUM($O247:Q247)+SUM($O276:Q276)","v":0},{"$f":"SUM($O189:R189)-SUM($O247:R247)+SUM($O276:R276)","v":0},{"$f":"SUM($O189:S189)-SUM($O247:S247)+SUM($O276:S276)","v":0},{"$f":"SUM($O189:T189)-SUM($O247:T247)+SUM($O276:T276)","v":0},{"$f":"SUM($O189:U189)-SUM($O247:U247)+SUM($O276:U276)","v":0},{"$f":"SUM($O189:V189)-SUM($O247:V247)+SUM($O276:V276)","v":0},{"$f":"SUM($O189:W189)-SUM($O247:W247)+SUM($O276:W276)","v":0},{"$f":"SUM($O189:X189)-SUM($O247:X247)+SUM($O276:X276)","v":0},{"$f":"SUM($O189:Y189)-SUM($O247:Y247)+SUM($O276:Y276)","v":0},{"$f":"SUM($O189:Z189)-SUM($O247:Z247)+SUM($O276:Z276)","v":0},{"$f":"SUM($O189:AA189)-SUM($O247:AA247)+SUM($O276:AA276)","v":0},{"$f":"SUM($O189:AB189)-SUM($O247:AB247)+SUM($O276:AB276)","v":0},{"$f":"SUM($O189:AC189)-SUM($O247:AC247)+SUM($O276:AC276)","v":0},{"$f":"SUM($O189:AD189)-SUM($O247:AD247)+SUM($O276:AD276)","v":0},{"$f":"SUM($O189:AE189)-SUM($O247:AE247)+SUM($O276:AE276)","v":0},{"$f":"SUM($O189:AF189)-SUM($O247:AF247)+SUM($O276:AF276)","v":0},{"$f":"SUM($O189:AG189)-SUM($O247:AG247)+SUM($O276:AG276)","v":0},{"$f":"SUM($O189:AH189)-SUM($O247:AH247)+SUM($O276:AH276)","v":0},{"$f":"SUM($O189:AI189)-SUM($O247:AI247)+SUM($O276:AI276)","v":0},{"$f":"SUM($O189:AJ189)-SUM($O247:AJ247)+SUM($O276:AJ276)","v":0},{"$f":"SUM($O189:AK189)-SUM($O247:AK247)+SUM($O276:AK276)","v":0},{"$f":"SUM($O189:AL189)-SUM($O247:AL247)+SUM($O276:AL276)","v":0},{"$f":"SUM($O189:AM189)-SUM($O247:AM247)+SUM($O276:AM276)","v":0},{"$f":"SUM($O189:AN189)-SUM($O247:AN247)+SUM($O276:AN276)","v":0},{"$f":"SUM($O189:AO189)-SUM($O247:AO247)+SUM($O276:AO276)","v":0},{"$f":"SUM($O189:AP189)-SUM($O247:AP247)+SUM($O276:AP276)","v":0},{"$f":"SUM($O189:AQ189)-SUM($O247:AQ247)+SUM($O276:AQ276)","v":0},{"$f":"SUM($O189:AR189)-SUM($O247:AR247)+SUM($O276:AR276)","v":0},{"$f":"SUM($O189:AS189)-SUM($O247:AS247)+SUM($O276:AS276)","v":0},{"$f":"SUM($O189:AT189)-SUM($O247:AT247)+SUM($O276:AT276)","v":0},{"$f":"SUM($O189:AU189)-SUM($O247:AU247)+SUM($O276:AU276)","v":0},{"$f":"SUM($O189:AV189)-SUM($O247:AV247)+SUM($O276:AV276)","v":0},{"$f":"SUM($O189:AW189)-SUM($O247:AW247)+SUM($O276:AW276)","v":0},{"$f":"SUM($O189:AX189)-SUM($O247:AX247)+SUM($O276:AX276)","v":0},{"$f":"SUM($O189:AY189)-SUM($O247:AY247)+SUM($O276:AY276)","v":0},{"$f":"SUM($O189:AZ189)-SUM($O247:AZ247)+SUM($O276:AZ276)","v":0},{"$f":"SUM($O189:BA189)-SUM($O247:BA247)+SUM($O276:BA276)","v":0},{"$f":"SUM($O189:BB189)-SUM($O247:BB247)+SUM($O276:BB276)","v":0},{"$f":"SUM($O189:BC189)-SUM($O247:BC247)+SUM($O276:BC276)","v":0},{"$f":"SUM($O189:BD189)-SUM($O247:BD247)+SUM($O276:BD276)","v":0},{"$f":"SUM($O189:BE189)-SUM($O247:BE247)+SUM($O276:BE276)","v":0},{"$f":"SUM($O189:BF189)-SUM($O247:BF247)+SUM($O276:BF276)","v":0},{"$f":"SUM($O189:BG189)-SUM($O247:BG247)+SUM($O276:BG276)","v":0},{"$f":"SUM($O189:BH189)-SUM($O247:BH247)+SUM($O276:BH276)","v":0},{"$f":"SUM($O189:BI189)-SUM($O247:BI247)+SUM($O276:BI276)","v":0},{"$f":"SUM($O189:BJ189)-SUM($O247:BJ247)+SUM($O276:BJ276)","v":0},{"$f":"SUM($O189:BK189)-SUM($O247:BK247)+SUM($O276:BK276)","v":0},{"$f":"SUM($O189:BL189)-SUM($O247:BL247)+SUM($O276:BL276)","v":0},{"$f":"SUM($O189:BM189)-SUM($O247:BM247)+SUM($O276:BM276)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O190:O190)-SUM($O248:O248)+SUM($O277:O277)","v":0},{"$f":"SUM($O190:P190)-SUM($O248:P248)+SUM($O277:P277)","v":0},{"$f":"SUM($O190:Q190)-SUM($O248:Q248)+SUM($O277:Q277)","v":0},{"$f":"SUM($O190:R190)-SUM($O248:R248)+SUM($O277:R277)","v":0},{"$f":"SUM($O190:S190)-SUM($O248:S248)+SUM($O277:S277)","v":0},{"$f":"SUM($O190:T190)-SUM($O248:T248)+SUM($O277:T277)","v":0},{"$f":"SUM($O190:U190)-SUM($O248:U248)+SUM($O277:U277)","v":0},{"$f":"SUM($O190:V190)-SUM($O248:V248)+SUM($O277:V277)","v":0},{"$f":"SUM($O190:W190)-SUM($O248:W248)+SUM($O277:W277)","v":0},{"$f":"SUM($O190:X190)-SUM($O248:X248)+SUM($O277:X277)","v":0},{"$f":"SUM($O190:Y190)-SUM($O248:Y248)+SUM($O277:Y277)","v":0},{"$f":"SUM($O190:Z190)-SUM($O248:Z248)+SUM($O277:Z277)","v":0},{"$f":"SUM($O190:AA190)-SUM($O248:AA248)+SUM($O277:AA277)","v":0},{"$f":"SUM($O190:AB190)-SUM($O248:AB248)+SUM($O277:AB277)","v":0},{"$f":"SUM($O190:AC190)-SUM($O248:AC248)+SUM($O277:AC277)","v":0},{"$f":"SUM($O190:AD190)-SUM($O248:AD248)+SUM($O277:AD277)","v":0},{"$f":"SUM($O190:AE190)-SUM($O248:AE248)+SUM($O277:AE277)","v":0},{"$f":"SUM($O190:AF190)-SUM($O248:AF248)+SUM($O277:AF277)","v":0},{"$f":"SUM($O190:AG190)-SUM($O248:AG248)+SUM($O277:AG277)","v":0},{"$f":"SUM($O190:AH190)-SUM($O248:AH248)+SUM($O277:AH277)","v":0},{"$f":"SUM($O190:AI190)-SUM($O248:AI248)+SUM($O277:AI277)","v":0},{"$f":"SUM($O190:AJ190)-SUM($O248:AJ248)+SUM($O277:AJ277)","v":0},{"$f":"SUM($O190:AK190)-SUM($O248:AK248)+SUM($O277:AK277)","v":0},{"$f":"SUM($O190:AL190)-SUM($O248:AL248)+SUM($O277:AL277)","v":0},{"$f":"SUM($O190:AM190)-SUM($O248:AM248)+SUM($O277:AM277)","v":0},{"$f":"SUM($O190:AN190)-SUM($O248:AN248)+SUM($O277:AN277)","v":0},{"$f":"SUM($O190:AO190)-SUM($O248:AO248)+SUM($O277:AO277)","v":0},{"$f":"SUM($O190:AP190)-SUM($O248:AP248)+SUM($O277:AP277)","v":0},{"$f":"SUM($O190:AQ190)-SUM($O248:AQ248)+SUM($O277:AQ277)","v":0},{"$f":"SUM($O190:AR190)-SUM($O248:AR248)+SUM($O277:AR277)","v":0},{"$f":"SUM($O190:AS190)-SUM($O248:AS248)+SUM($O277:AS277)","v":0},{"$f":"SUM($O190:AT190)-SUM($O248:AT248)+SUM($O277:AT277)","v":0},{"$f":"SUM($O190:AU190)-SUM($O248:AU248)+SUM($O277:AU277)","v":0},{"$f":"SUM($O190:AV190)-SUM($O248:AV248)+SUM($O277:AV277)","v":0},{"$f":"SUM($O190:AW190)-SUM($O248:AW248)+SUM($O277:AW277)","v":0},{"$f":"SUM($O190:AX190)-SUM($O248:AX248)+SUM($O277:AX277)","v":0},{"$f":"SUM($O190:AY190)-SUM($O248:AY248)+SUM($O277:AY277)","v":0},{"$f":"SUM($O190:AZ190)-SUM($O248:AZ248)+SUM($O277:AZ277)","v":0},{"$f":"SUM($O190:BA190)-SUM($O248:BA248)+SUM($O277:BA277)","v":0},{"$f":"SUM($O190:BB190)-SUM($O248:BB248)+SUM($O277:BB277)","v":0},{"$f":"SUM($O190:BC190)-SUM($O248:BC248)+SUM($O277:BC277)","v":0},{"$f":"SUM($O190:BD190)-SUM($O248:BD248)+SUM($O277:BD277)","v":0},{"$f":"SUM($O190:BE190)-SUM($O248:BE248)+SUM($O277:BE277)","v":0},{"$f":"SUM($O190:BF190)-SUM($O248:BF248)+SUM($O277:BF277)","v":0},{"$f":"SUM($O190:BG190)-SUM($O248:BG248)+SUM($O277:BG277)","v":0},{"$f":"SUM($O190:BH190)-SUM($O248:BH248)+SUM($O277:BH277)","v":0},{"$f":"SUM($O190:BI190)-SUM($O248:BI248)+SUM($O277:BI277)","v":0},{"$f":"SUM($O190:BJ190)-SUM($O248:BJ248)+SUM($O277:BJ277)","v":0},{"$f":"SUM($O190:BK190)-SUM($O248:BK248)+SUM($O277:BK277)","v":0},{"$f":"SUM($O190:BL190)-SUM($O248:BL248)+SUM($O277:BL277)","v":0},{"$f":"SUM($O190:BM190)-SUM($O248:BM248)+SUM($O277:BM277)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O191:O191)-SUM($O249:O249)+SUM($O278:O278)","v":0},{"$f":"SUM($O191:P191)-SUM($O249:P249)+SUM($O278:P278)","v":0},{"$f":"SUM($O191:Q191)-SUM($O249:Q249)+SUM($O278:Q278)","v":0},{"$f":"SUM($O191:R191)-SUM($O249:R249)+SUM($O278:R278)","v":0},{"$f":"SUM($O191:S191)-SUM($O249:S249)+SUM($O278:S278)","v":0},{"$f":"SUM($O191:T191)-SUM($O249:T249)+SUM($O278:T278)","v":0},{"$f":"SUM($O191:U191)-SUM($O249:U249)+SUM($O278:U278)","v":0},{"$f":"SUM($O191:V191)-SUM($O249:V249)+SUM($O278:V278)","v":0},{"$f":"SUM($O191:W191)-SUM($O249:W249)+SUM($O278:W278)","v":0},{"$f":"SUM($O191:X191)-SUM($O249:X249)+SUM($O278:X278)","v":0},{"$f":"SUM($O191:Y191)-SUM($O249:Y249)+SUM($O278:Y278)","v":0},{"$f":"SUM($O191:Z191)-SUM($O249:Z249)+SUM($O278:Z278)","v":0},{"$f":"SUM($O191:AA191)-SUM($O249:AA249)+SUM($O278:AA278)","v":0},{"$f":"SUM($O191:AB191)-SUM($O249:AB249)+SUM($O278:AB278)","v":0},{"$f":"SUM($O191:AC191)-SUM($O249:AC249)+SUM($O278:AC278)","v":0},{"$f":"SUM($O191:AD191)-SUM($O249:AD249)+SUM($O278:AD278)","v":0},{"$f":"SUM($O191:AE191)-SUM($O249:AE249)+SUM($O278:AE278)","v":0},{"$f":"SUM($O191:AF191)-SUM($O249:AF249)+SUM($O278:AF278)","v":0},{"$f":"SUM($O191:AG191)-SUM($O249:AG249)+SUM($O278:AG278)","v":0},{"$f":"SUM($O191:AH191)-SUM($O249:AH249)+SUM($O278:AH278)","v":0},{"$f":"SUM($O191:AI191)-SUM($O249:AI249)+SUM($O278:AI278)","v":0},{"$f":"SUM($O191:AJ191)-SUM($O249:AJ249)+SUM($O278:AJ278)","v":0},{"$f":"SUM($O191:AK191)-SUM($O249:AK249)+SUM($O278:AK278)","v":0},{"$f":"SUM($O191:AL191)-SUM($O249:AL249)+SUM($O278:AL278)","v":0},{"$f":"SUM($O191:AM191)-SUM($O249:AM249)+SUM($O278:AM278)","v":0},{"$f":"SUM($O191:AN191)-SUM($O249:AN249)+SUM($O278:AN278)","v":0},{"$f":"SUM($O191:AO191)-SUM($O249:AO249)+SUM($O278:AO278)","v":0},{"$f":"SUM($O191:AP191)-SUM($O249:AP249)+SUM($O278:AP278)","v":0},{"$f":"SUM($O191:AQ191)-SUM($O249:AQ249)+SUM($O278:AQ278)","v":0},{"$f":"SUM($O191:AR191)-SUM($O249:AR249)+SUM($O278:AR278)","v":0},{"$f":"SUM($O191:AS191)-SUM($O249:AS249)+SUM($O278:AS278)","v":0},{"$f":"SUM($O191:AT191)-SUM($O249:AT249)+SUM($O278:AT278)","v":0},{"$f":"SUM($O191:AU191)-SUM($O249:AU249)+SUM($O278:AU278)","v":0},{"$f":"SUM($O191:AV191)-SUM($O249:AV249)+SUM($O278:AV278)","v":0},{"$f":"SUM($O191:AW191)-SUM($O249:AW249)+SUM($O278:AW278)","v":0},{"$f":"SUM($O191:AX191)-SUM($O249:AX249)+SUM($O278:AX278)","v":0},{"$f":"SUM($O191:AY191)-SUM($O249:AY249)+SUM($O278:AY278)","v":0},{"$f":"SUM($O191:AZ191)-SUM($O249:AZ249)+SUM($O278:AZ278)","v":0},{"$f":"SUM($O191:BA191)-SUM($O249:BA249)+SUM($O278:BA278)","v":0},{"$f":"SUM($O191:BB191)-SUM($O249:BB249)+SUM($O278:BB278)","v":0},{"$f":"SUM($O191:BC191)-SUM($O249:BC249)+SUM($O278:BC278)","v":0},{"$f":"SUM($O191:BD191)-SUM($O249:BD249)+SUM($O278:BD278)","v":0},{"$f":"SUM($O191:BE191)-SUM($O249:BE249)+SUM($O278:BE278)","v":0},{"$f":"SUM($O191:BF191)-SUM($O249:BF249)+SUM($O278:BF278)","v":0},{"$f":"SUM($O191:BG191)-SUM($O249:BG249)+SUM($O278:BG278)","v":0},{"$f":"SUM($O191:BH191)-SUM($O249:BH249)+SUM($O278:BH278)","v":0},{"$f":"SUM($O191:BI191)-SUM($O249:BI249)+SUM($O278:BI278)","v":0},{"$f":"SUM($O191:BJ191)-SUM($O249:BJ249)+SUM($O278:BJ278)","v":0},{"$f":"SUM($O191:BK191)-SUM($O249:BK249)+SUM($O278:BK278)","v":0},{"$f":"SUM($O191:BL191)-SUM($O249:BL249)+SUM($O278:BL278)","v":0},{"$f":"SUM($O191:BM191)-SUM($O249:BM249)+SUM($O278:BM278)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O192:O192)-SUM($O250:O250)+SUM($O279:O279)","v":0},{"$f":"SUM($O192:P192)-SUM($O250:P250)+SUM($O279:P279)","v":0},{"$f":"SUM($O192:Q192)-SUM($O250:Q250)+SUM($O279:Q279)","v":0},{"$f":"SUM($O192:R192)-SUM($O250:R250)+SUM($O279:R279)","v":0},{"$f":"SUM($O192:S192)-SUM($O250:S250)+SUM($O279:S279)","v":0},{"$f":"SUM($O192:T192)-SUM($O250:T250)+SUM($O279:T279)","v":0},{"$f":"SUM($O192:U192)-SUM($O250:U250)+SUM($O279:U279)","v":0},{"$f":"SUM($O192:V192)-SUM($O250:V250)+SUM($O279:V279)","v":0},{"$f":"SUM($O192:W192)-SUM($O250:W250)+SUM($O279:W279)","v":0},{"$f":"SUM($O192:X192)-SUM($O250:X250)+SUM($O279:X279)","v":0},{"$f":"SUM($O192:Y192)-SUM($O250:Y250)+SUM($O279:Y279)","v":0},{"$f":"SUM($O192:Z192)-SUM($O250:Z250)+SUM($O279:Z279)","v":0},{"$f":"SUM($O192:AA192)-SUM($O250:AA250)+SUM($O279:AA279)","v":0},{"$f":"SUM($O192:AB192)-SUM($O250:AB250)+SUM($O279:AB279)","v":0},{"$f":"SUM($O192:AC192)-SUM($O250:AC250)+SUM($O279:AC279)","v":0},{"$f":"SUM($O192:AD192)-SUM($O250:AD250)+SUM($O279:AD279)","v":0},{"$f":"SUM($O192:AE192)-SUM($O250:AE250)+SUM($O279:AE279)","v":0},{"$f":"SUM($O192:AF192)-SUM($O250:AF250)+SUM($O279:AF279)","v":0},{"$f":"SUM($O192:AG192)-SUM($O250:AG250)+SUM($O279:AG279)","v":0},{"$f":"SUM($O192:AH192)-SUM($O250:AH250)+SUM($O279:AH279)","v":0},{"$f":"SUM($O192:AI192)-SUM($O250:AI250)+SUM($O279:AI279)","v":0},{"$f":"SUM($O192:AJ192)-SUM($O250:AJ250)+SUM($O279:AJ279)","v":0},{"$f":"SUM($O192:AK192)-SUM($O250:AK250)+SUM($O279:AK279)","v":0},{"$f":"SUM($O192:AL192)-SUM($O250:AL250)+SUM($O279:AL279)","v":0},{"$f":"SUM($O192:AM192)-SUM($O250:AM250)+SUM($O279:AM279)","v":0},{"$f":"SUM($O192:AN192)-SUM($O250:AN250)+SUM($O279:AN279)","v":0},{"$f":"SUM($O192:AO192)-SUM($O250:AO250)+SUM($O279:AO279)","v":0},{"$f":"SUM($O192:AP192)-SUM($O250:AP250)+SUM($O279:AP279)","v":0},{"$f":"SUM($O192:AQ192)-SUM($O250:AQ250)+SUM($O279:AQ279)","v":0},{"$f":"SUM($O192:AR192)-SUM($O250:AR250)+SUM($O279:AR279)","v":0},{"$f":"SUM($O192:AS192)-SUM($O250:AS250)+SUM($O279:AS279)","v":0},{"$f":"SUM($O192:AT192)-SUM($O250:AT250)+SUM($O279:AT279)","v":0},{"$f":"SUM($O192:AU192)-SUM($O250:AU250)+SUM($O279:AU279)","v":0},{"$f":"SUM($O192:AV192)-SUM($O250:AV250)+SUM($O279:AV279)","v":0},{"$f":"SUM($O192:AW192)-SUM($O250:AW250)+SUM($O279:AW279)","v":0},{"$f":"SUM($O192:AX192)-SUM($O250:AX250)+SUM($O279:AX279)","v":0},{"$f":"SUM($O192:AY192)-SUM($O250:AY250)+SUM($O279:AY279)","v":0},{"$f":"SUM($O192:AZ192)-SUM($O250:AZ250)+SUM($O279:AZ279)","v":0},{"$f":"SUM($O192:BA192)-SUM($O250:BA250)+SUM($O279:BA279)","v":0},{"$f":"SUM($O192:BB192)-SUM($O250:BB250)+SUM($O279:BB279)","v":0},{"$f":"SUM($O192:BC192)-SUM($O250:BC250)+SUM($O279:BC279)","v":0},{"$f":"SUM($O192:BD192)-SUM($O250:BD250)+SUM($O279:BD279)","v":0},{"$f":"SUM($O192:BE192)-SUM($O250:BE250)+SUM($O279:BE279)","v":0},{"$f":"SUM($O192:BF192)-SUM($O250:BF250)+SUM($O279:BF279)","v":0},{"$f":"SUM($O192:BG192)-SUM($O250:BG250)+SUM($O279:BG279)","v":0},{"$f":"SUM($O192:BH192)-SUM($O250:BH250)+SUM($O279:BH279)","v":0},{"$f":"SUM($O192:BI192)-SUM($O250:BI250)+SUM($O279:BI279)","v":0},{"$f":"SUM($O192:BJ192)-SUM($O250:BJ250)+SUM($O279:BJ279)","v":0},{"$f":"SUM($O192:BK192)-SUM($O250:BK250)+SUM($O279:BK279)","v":0},{"$f":"SUM($O192:BL192)-SUM($O250:BL250)+SUM($O279:BL279)","v":0},{"$f":"SUM($O192:BM192)-SUM($O250:BM250)+SUM($O279:BM279)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O193:O193)-SUM($O251:O251)+SUM($O280:O280)","v":0},{"$f":"SUM($O193:P193)-SUM($O251:P251)+SUM($O280:P280)","v":0},{"$f":"SUM($O193:Q193)-SUM($O251:Q251)+SUM($O280:Q280)","v":0},{"$f":"SUM($O193:R193)-SUM($O251:R251)+SUM($O280:R280)","v":0},{"$f":"SUM($O193:S193)-SUM($O251:S251)+SUM($O280:S280)","v":0},{"$f":"SUM($O193:T193)-SUM($O251:T251)+SUM($O280:T280)","v":0},{"$f":"SUM($O193:U193)-SUM($O251:U251)+SUM($O280:U280)","v":0},{"$f":"SUM($O193:V193)-SUM($O251:V251)+SUM($O280:V280)","v":0},{"$f":"SUM($O193:W193)-SUM($O251:W251)+SUM($O280:W280)","v":0},{"$f":"SUM($O193:X193)-SUM($O251:X251)+SUM($O280:X280)","v":0},{"$f":"SUM($O193:Y193)-SUM($O251:Y251)+SUM($O280:Y280)","v":0},{"$f":"SUM($O193:Z193)-SUM($O251:Z251)+SUM($O280:Z280)","v":0},{"$f":"SUM($O193:AA193)-SUM($O251:AA251)+SUM($O280:AA280)","v":0},{"$f":"SUM($O193:AB193)-SUM($O251:AB251)+SUM($O280:AB280)","v":0},{"$f":"SUM($O193:AC193)-SUM($O251:AC251)+SUM($O280:AC280)","v":0},{"$f":"SUM($O193:AD193)-SUM($O251:AD251)+SUM($O280:AD280)","v":0},{"$f":"SUM($O193:AE193)-SUM($O251:AE251)+SUM($O280:AE280)","v":0},{"$f":"SUM($O193:AF193)-SUM($O251:AF251)+SUM($O280:AF280)","v":0},{"$f":"SUM($O193:AG193)-SUM($O251:AG251)+SUM($O280:AG280)","v":0},{"$f":"SUM($O193:AH193)-SUM($O251:AH251)+SUM($O280:AH280)","v":0},{"$f":"SUM($O193:AI193)-SUM($O251:AI251)+SUM($O280:AI280)","v":0},{"$f":"SUM($O193:AJ193)-SUM($O251:AJ251)+SUM($O280:AJ280)","v":0},{"$f":"SUM($O193:AK193)-SUM($O251:AK251)+SUM($O280:AK280)","v":0},{"$f":"SUM($O193:AL193)-SUM($O251:AL251)+SUM($O280:AL280)","v":0},{"$f":"SUM($O193:AM193)-SUM($O251:AM251)+SUM($O280:AM280)","v":0},{"$f":"SUM($O193:AN193)-SUM($O251:AN251)+SUM($O280:AN280)","v":0},{"$f":"SUM($O193:AO193)-SUM($O251:AO251)+SUM($O280:AO280)","v":0},{"$f":"SUM($O193:AP193)-SUM($O251:AP251)+SUM($O280:AP280)","v":0},{"$f":"SUM($O193:AQ193)-SUM($O251:AQ251)+SUM($O280:AQ280)","v":0},{"$f":"SUM($O193:AR193)-SUM($O251:AR251)+SUM($O280:AR280)","v":0},{"$f":"SUM($O193:AS193)-SUM($O251:AS251)+SUM($O280:AS280)","v":0},{"$f":"SUM($O193:AT193)-SUM($O251:AT251)+SUM($O280:AT280)","v":0},{"$f":"SUM($O193:AU193)-SUM($O251:AU251)+SUM($O280:AU280)","v":0},{"$f":"SUM($O193:AV193)-SUM($O251:AV251)+SUM($O280:AV280)","v":0},{"$f":"SUM($O193:AW193)-SUM($O251:AW251)+SUM($O280:AW280)","v":0},{"$f":"SUM($O193:AX193)-SUM($O251:AX251)+SUM($O280:AX280)","v":0},{"$f":"SUM($O193:AY193)-SUM($O251:AY251)+SUM($O280:AY280)","v":0},{"$f":"SUM($O193:AZ193)-SUM($O251:AZ251)+SUM($O280:AZ280)","v":0},{"$f":"SUM($O193:BA193)-SUM($O251:BA251)+SUM($O280:BA280)","v":0},{"$f":"SUM($O193:BB193)-SUM($O251:BB251)+SUM($O280:BB280)","v":0},{"$f":"SUM($O193:BC193)-SUM($O251:BC251)+SUM($O280:BC280)","v":0},{"$f":"SUM($O193:BD193)-SUM($O251:BD251)+SUM($O280:BD280)","v":0},{"$f":"SUM($O193:BE193)-SUM($O251:BE251)+SUM($O280:BE280)","v":0},{"$f":"SUM($O193:BF193)-SUM($O251:BF251)+SUM($O280:BF280)","v":0},{"$f":"SUM($O193:BG193)-SUM($O251:BG251)+SUM($O280:BG280)","v":0},{"$f":"SUM($O193:BH193)-SUM($O251:BH251)+SUM($O280:BH280)","v":0},{"$f":"SUM($O193:BI193)-SUM($O251:BI251)+SUM($O280:BI280)","v":0},{"$f":"SUM($O193:BJ193)-SUM($O251:BJ251)+SUM($O280:BJ280)","v":0},{"$f":"SUM($O193:BK193)-SUM($O251:BK251)+SUM($O280:BK280)","v":0},{"$f":"SUM($O193:BL193)-SUM($O251:BL251)+SUM($O280:BL280)","v":0},{"$f":"SUM($O193:BM193)-SUM($O251:BM251)+SUM($O280:BM280)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O194:O194)-SUM($O252:O252)+SUM($O281:O281)","v":0},{"$f":"SUM($O194:P194)-SUM($O252:P252)+SUM($O281:P281)","v":0},{"$f":"SUM($O194:Q194)-SUM($O252:Q252)+SUM($O281:Q281)","v":0},{"$f":"SUM($O194:R194)-SUM($O252:R252)+SUM($O281:R281)","v":0},{"$f":"SUM($O194:S194)-SUM($O252:S252)+SUM($O281:S281)","v":0},{"$f":"SUM($O194:T194)-SUM($O252:T252)+SUM($O281:T281)","v":0},{"$f":"SUM($O194:U194)-SUM($O252:U252)+SUM($O281:U281)","v":0},{"$f":"SUM($O194:V194)-SUM($O252:V252)+SUM($O281:V281)","v":0},{"$f":"SUM($O194:W194)-SUM($O252:W252)+SUM($O281:W281)","v":0},{"$f":"SUM($O194:X194)-SUM($O252:X252)+SUM($O281:X281)","v":0},{"$f":"SUM($O194:Y194)-SUM($O252:Y252)+SUM($O281:Y281)","v":0},{"$f":"SUM($O194:Z194)-SUM($O252:Z252)+SUM($O281:Z281)","v":0},{"$f":"SUM($O194:AA194)-SUM($O252:AA252)+SUM($O281:AA281)","v":0},{"$f":"SUM($O194:AB194)-SUM($O252:AB252)+SUM($O281:AB281)","v":0},{"$f":"SUM($O194:AC194)-SUM($O252:AC252)+SUM($O281:AC281)","v":0},{"$f":"SUM($O194:AD194)-SUM($O252:AD252)+SUM($O281:AD281)","v":0},{"$f":"SUM($O194:AE194)-SUM($O252:AE252)+SUM($O281:AE281)","v":0},{"$f":"SUM($O194:AF194)-SUM($O252:AF252)+SUM($O281:AF281)","v":0},{"$f":"SUM($O194:AG194)-SUM($O252:AG252)+SUM($O281:AG281)","v":0},{"$f":"SUM($O194:AH194)-SUM($O252:AH252)+SUM($O281:AH281)","v":0},{"$f":"SUM($O194:AI194)-SUM($O252:AI252)+SUM($O281:AI281)","v":0},{"$f":"SUM($O194:AJ194)-SUM($O252:AJ252)+SUM($O281:AJ281)","v":0},{"$f":"SUM($O194:AK194)-SUM($O252:AK252)+SUM($O281:AK281)","v":0},{"$f":"SUM($O194:AL194)-SUM($O252:AL252)+SUM($O281:AL281)","v":0},{"$f":"SUM($O194:AM194)-SUM($O252:AM252)+SUM($O281:AM281)","v":0},{"$f":"SUM($O194:AN194)-SUM($O252:AN252)+SUM($O281:AN281)","v":0},{"$f":"SUM($O194:AO194)-SUM($O252:AO252)+SUM($O281:AO281)","v":0},{"$f":"SUM($O194:AP194)-SUM($O252:AP252)+SUM($O281:AP281)","v":0},{"$f":"SUM($O194:AQ194)-SUM($O252:AQ252)+SUM($O281:AQ281)","v":0},{"$f":"SUM($O194:AR194)-SUM($O252:AR252)+SUM($O281:AR281)","v":0},{"$f":"SUM($O194:AS194)-SUM($O252:AS252)+SUM($O281:AS281)","v":0},{"$f":"SUM($O194:AT194)-SUM($O252:AT252)+SUM($O281:AT281)","v":0},{"$f":"SUM($O194:AU194)-SUM($O252:AU252)+SUM($O281:AU281)","v":0},{"$f":"SUM($O194:AV194)-SUM($O252:AV252)+SUM($O281:AV281)","v":0},{"$f":"SUM($O194:AW194)-SUM($O252:AW252)+SUM($O281:AW281)","v":0},{"$f":"SUM($O194:AX194)-SUM($O252:AX252)+SUM($O281:AX281)","v":0},{"$f":"SUM($O194:AY194)-SUM($O252:AY252)+SUM($O281:AY281)","v":0},{"$f":"SUM($O194:AZ194)-SUM($O252:AZ252)+SUM($O281:AZ281)","v":0},{"$f":"SUM($O194:BA194)-SUM($O252:BA252)+SUM($O281:BA281)","v":0},{"$f":"SUM($O194:BB194)-SUM($O252:BB252)+SUM($O281:BB281)","v":0},{"$f":"SUM($O194:BC194)-SUM($O252:BC252)+SUM($O281:BC281)","v":0},{"$f":"SUM($O194:BD194)-SUM($O252:BD252)+SUM($O281:BD281)","v":0},{"$f":"SUM($O194:BE194)-SUM($O252:BE252)+SUM($O281:BE281)","v":0},{"$f":"SUM($O194:BF194)-SUM($O252:BF252)+SUM($O281:BF281)","v":0},{"$f":"SUM($O194:BG194)-SUM($O252:BG252)+SUM($O281:BG281)","v":0},{"$f":"SUM($O194:BH194)-SUM($O252:BH252)+SUM($O281:BH281)","v":0},{"$f":"SUM($O194:BI194)-SUM($O252:BI252)+SUM($O281:BI281)","v":0},{"$f":"SUM($O194:BJ194)-SUM($O252:BJ252)+SUM($O281:BJ281)","v":0},{"$f":"SUM($O194:BK194)-SUM($O252:BK252)+SUM($O281:BK281)","v":0},{"$f":"SUM($O194:BL194)-SUM($O252:BL252)+SUM($O281:BL281)","v":0},{"$f":"SUM($O194:BM194)-SUM($O252:BM252)+SUM($O281:BM281)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O195:O195)-SUM($O253:O253)+SUM($O282:O282)","v":0},{"$f":"SUM($O195:P195)-SUM($O253:P253)+SUM($O282:P282)","v":0},{"$f":"SUM($O195:Q195)-SUM($O253:Q253)+SUM($O282:Q282)","v":0},{"$f":"SUM($O195:R195)-SUM($O253:R253)+SUM($O282:R282)","v":0},{"$f":"SUM($O195:S195)-SUM($O253:S253)+SUM($O282:S282)","v":0},{"$f":"SUM($O195:T195)-SUM($O253:T253)+SUM($O282:T282)","v":0},{"$f":"SUM($O195:U195)-SUM($O253:U253)+SUM($O282:U282)","v":0},{"$f":"SUM($O195:V195)-SUM($O253:V253)+SUM($O282:V282)","v":0},{"$f":"SUM($O195:W195)-SUM($O253:W253)+SUM($O282:W282)","v":0},{"$f":"SUM($O195:X195)-SUM($O253:X253)+SUM($O282:X282)","v":0},{"$f":"SUM($O195:Y195)-SUM($O253:Y253)+SUM($O282:Y282)","v":0},{"$f":"SUM($O195:Z195)-SUM($O253:Z253)+SUM($O282:Z282)","v":0},{"$f":"SUM($O195:AA195)-SUM($O253:AA253)+SUM($O282:AA282)","v":0},{"$f":"SUM($O195:AB195)-SUM($O253:AB253)+SUM($O282:AB282)","v":0},{"$f":"SUM($O195:AC195)-SUM($O253:AC253)+SUM($O282:AC282)","v":0},{"$f":"SUM($O195:AD195)-SUM($O253:AD253)+SUM($O282:AD282)","v":0},{"$f":"SUM($O195:AE195)-SUM($O253:AE253)+SUM($O282:AE282)","v":0},{"$f":"SUM($O195:AF195)-SUM($O253:AF253)+SUM($O282:AF282)","v":0},{"$f":"SUM($O195:AG195)-SUM($O253:AG253)+SUM($O282:AG282)","v":0},{"$f":"SUM($O195:AH195)-SUM($O253:AH253)+SUM($O282:AH282)","v":0},{"$f":"SUM($O195:AI195)-SUM($O253:AI253)+SUM($O282:AI282)","v":0},{"$f":"SUM($O195:AJ195)-SUM($O253:AJ253)+SUM($O282:AJ282)","v":0},{"$f":"SUM($O195:AK195)-SUM($O253:AK253)+SUM($O282:AK282)","v":0},{"$f":"SUM($O195:AL195)-SUM($O253:AL253)+SUM($O282:AL282)","v":0},{"$f":"SUM($O195:AM195)-SUM($O253:AM253)+SUM($O282:AM282)","v":0},{"$f":"SUM($O195:AN195)-SUM($O253:AN253)+SUM($O282:AN282)","v":0},{"$f":"SUM($O195:AO195)-SUM($O253:AO253)+SUM($O282:AO282)","v":0},{"$f":"SUM($O195:AP195)-SUM($O253:AP253)+SUM($O282:AP282)","v":0},{"$f":"SUM($O195:AQ195)-SUM($O253:AQ253)+SUM($O282:AQ282)","v":0},{"$f":"SUM($O195:AR195)-SUM($O253:AR253)+SUM($O282:AR282)","v":0},{"$f":"SUM($O195:AS195)-SUM($O253:AS253)+SUM($O282:AS282)","v":0},{"$f":"SUM($O195:AT195)-SUM($O253:AT253)+SUM($O282:AT282)","v":0},{"$f":"SUM($O195:AU195)-SUM($O253:AU253)+SUM($O282:AU282)","v":0},{"$f":"SUM($O195:AV195)-SUM($O253:AV253)+SUM($O282:AV282)","v":0},{"$f":"SUM($O195:AW195)-SUM($O253:AW253)+SUM($O282:AW282)","v":0},{"$f":"SUM($O195:AX195)-SUM($O253:AX253)+SUM($O282:AX282)","v":0},{"$f":"SUM($O195:AY195)-SUM($O253:AY253)+SUM($O282:AY282)","v":0},{"$f":"SUM($O195:AZ195)-SUM($O253:AZ253)+SUM($O282:AZ282)","v":0},{"$f":"SUM($O195:BA195)-SUM($O253:BA253)+SUM($O282:BA282)","v":0},{"$f":"SUM($O195:BB195)-SUM($O253:BB253)+SUM($O282:BB282)","v":0},{"$f":"SUM($O195:BC195)-SUM($O253:BC253)+SUM($O282:BC282)","v":0},{"$f":"SUM($O195:BD195)-SUM($O253:BD253)+SUM($O282:BD282)","v":0},{"$f":"SUM($O195:BE195)-SUM($O253:BE253)+SUM($O282:BE282)","v":0},{"$f":"SUM($O195:BF195)-SUM($O253:BF253)+SUM($O282:BF282)","v":0},{"$f":"SUM($O195:BG195)-SUM($O253:BG253)+SUM($O282:BG282)","v":0},{"$f":"SUM($O195:BH195)-SUM($O253:BH253)+SUM($O282:BH282)","v":0},{"$f":"SUM($O195:BI195)-SUM($O253:BI253)+SUM($O282:BI282)","v":0},{"$f":"SUM($O195:BJ195)-SUM($O253:BJ253)+SUM($O282:BJ282)","v":0},{"$f":"SUM($O195:BK195)-SUM($O253:BK253)+SUM($O282:BK282)","v":0},{"$f":"SUM($O195:BL195)-SUM($O253:BL253)+SUM($O282:BL282)","v":0},{"$f":"SUM($O195:BM195)-SUM($O253:BM253)+SUM($O282:BM282)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O196:O196)-SUM($O254:O254)+SUM($O283:O283)","v":0},{"$f":"SUM($O196:P196)-SUM($O254:P254)+SUM($O283:P283)","v":0},{"$f":"SUM($O196:Q196)-SUM($O254:Q254)+SUM($O283:Q283)","v":0},{"$f":"SUM($O196:R196)-SUM($O254:R254)+SUM($O283:R283)","v":0},{"$f":"SUM($O196:S196)-SUM($O254:S254)+SUM($O283:S283)","v":0},{"$f":"SUM($O196:T196)-SUM($O254:T254)+SUM($O283:T283)","v":0},{"$f":"SUM($O196:U196)-SUM($O254:U254)+SUM($O283:U283)","v":0},{"$f":"SUM($O196:V196)-SUM($O254:V254)+SUM($O283:V283)","v":0},{"$f":"SUM($O196:W196)-SUM($O254:W254)+SUM($O283:W283)","v":0},{"$f":"SUM($O196:X196)-SUM($O254:X254)+SUM($O283:X283)","v":0},{"$f":"SUM($O196:Y196)-SUM($O254:Y254)+SUM($O283:Y283)","v":0},{"$f":"SUM($O196:Z196)-SUM($O254:Z254)+SUM($O283:Z283)","v":0},{"$f":"SUM($O196:AA196)-SUM($O254:AA254)+SUM($O283:AA283)","v":0},{"$f":"SUM($O196:AB196)-SUM($O254:AB254)+SUM($O283:AB283)","v":0},{"$f":"SUM($O196:AC196)-SUM($O254:AC254)+SUM($O283:AC283)","v":0},{"$f":"SUM($O196:AD196)-SUM($O254:AD254)+SUM($O283:AD283)","v":0},{"$f":"SUM($O196:AE196)-SUM($O254:AE254)+SUM($O283:AE283)","v":0},{"$f":"SUM($O196:AF196)-SUM($O254:AF254)+SUM($O283:AF283)","v":0},{"$f":"SUM($O196:AG196)-SUM($O254:AG254)+SUM($O283:AG283)","v":0},{"$f":"SUM($O196:AH196)-SUM($O254:AH254)+SUM($O283:AH283)","v":0},{"$f":"SUM($O196:AI196)-SUM($O254:AI254)+SUM($O283:AI283)","v":0},{"$f":"SUM($O196:AJ196)-SUM($O254:AJ254)+SUM($O283:AJ283)","v":0},{"$f":"SUM($O196:AK196)-SUM($O254:AK254)+SUM($O283:AK283)","v":0},{"$f":"SUM($O196:AL196)-SUM($O254:AL254)+SUM($O283:AL283)","v":0},{"$f":"SUM($O196:AM196)-SUM($O254:AM254)+SUM($O283:AM283)","v":0},{"$f":"SUM($O196:AN196)-SUM($O254:AN254)+SUM($O283:AN283)","v":0},{"$f":"SUM($O196:AO196)-SUM($O254:AO254)+SUM($O283:AO283)","v":0},{"$f":"SUM($O196:AP196)-SUM($O254:AP254)+SUM($O283:AP283)","v":0},{"$f":"SUM($O196:AQ196)-SUM($O254:AQ254)+SUM($O283:AQ283)","v":0},{"$f":"SUM($O196:AR196)-SUM($O254:AR254)+SUM($O283:AR283)","v":0},{"$f":"SUM($O196:AS196)-SUM($O254:AS254)+SUM($O283:AS283)","v":0},{"$f":"SUM($O196:AT196)-SUM($O254:AT254)+SUM($O283:AT283)","v":0},{"$f":"SUM($O196:AU196)-SUM($O254:AU254)+SUM($O283:AU283)","v":0},{"$f":"SUM($O196:AV196)-SUM($O254:AV254)+SUM($O283:AV283)","v":0},{"$f":"SUM($O196:AW196)-SUM($O254:AW254)+SUM($O283:AW283)","v":0},{"$f":"SUM($O196:AX196)-SUM($O254:AX254)+SUM($O283:AX283)","v":0},{"$f":"SUM($O196:AY196)-SUM($O254:AY254)+SUM($O283:AY283)","v":0},{"$f":"SUM($O196:AZ196)-SUM($O254:AZ254)+SUM($O283:AZ283)","v":0},{"$f":"SUM($O196:BA196)-SUM($O254:BA254)+SUM($O283:BA283)","v":0},{"$f":"SUM($O196:BB196)-SUM($O254:BB254)+SUM($O283:BB283)","v":0},{"$f":"SUM($O196:BC196)-SUM($O254:BC254)+SUM($O283:BC283)","v":0},{"$f":"SUM($O196:BD196)-SUM($O254:BD254)+SUM($O283:BD283)","v":0},{"$f":"SUM($O196:BE196)-SUM($O254:BE254)+SUM($O283:BE283)","v":0},{"$f":"SUM($O196:BF196)-SUM($O254:BF254)+SUM($O283:BF283)","v":0},{"$f":"SUM($O196:BG196)-SUM($O254:BG254)+SUM($O283:BG283)","v":0},{"$f":"SUM($O196:BH196)-SUM($O254:BH254)+SUM($O283:BH283)","v":0},{"$f":"SUM($O196:BI196)-SUM($O254:BI254)+SUM($O283:BI283)","v":0},{"$f":"SUM($O196:BJ196)-SUM($O254:BJ254)+SUM($O283:BJ283)","v":0},{"$f":"SUM($O196:BK196)-SUM($O254:BK254)+SUM($O283:BK283)","v":0},{"$f":"SUM($O196:BL196)-SUM($O254:BL254)+SUM($O283:BL283)","v":0},{"$f":"SUM($O196:BM196)-SUM($O254:BM254)+SUM($O283:BM283)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O197:O197)-SUM($O255:O255)+SUM($O284:O284)","v":0},{"$f":"SUM($O197:P197)-SUM($O255:P255)+SUM($O284:P284)","v":0},{"$f":"SUM($O197:Q197)-SUM($O255:Q255)+SUM($O284:Q284)","v":0},{"$f":"SUM($O197:R197)-SUM($O255:R255)+SUM($O284:R284)","v":0},{"$f":"SUM($O197:S197)-SUM($O255:S255)+SUM($O284:S284)","v":0},{"$f":"SUM($O197:T197)-SUM($O255:T255)+SUM($O284:T284)","v":0},{"$f":"SUM($O197:U197)-SUM($O255:U255)+SUM($O284:U284)","v":0},{"$f":"SUM($O197:V197)-SUM($O255:V255)+SUM($O284:V284)","v":0},{"$f":"SUM($O197:W197)-SUM($O255:W255)+SUM($O284:W284)","v":0},{"$f":"SUM($O197:X197)-SUM($O255:X255)+SUM($O284:X284)","v":0},{"$f":"SUM($O197:Y197)-SUM($O255:Y255)+SUM($O284:Y284)","v":0},{"$f":"SUM($O197:Z197)-SUM($O255:Z255)+SUM($O284:Z284)","v":0},{"$f":"SUM($O197:AA197)-SUM($O255:AA255)+SUM($O284:AA284)","v":0},{"$f":"SUM($O197:AB197)-SUM($O255:AB255)+SUM($O284:AB284)","v":0},{"$f":"SUM($O197:AC197)-SUM($O255:AC255)+SUM($O284:AC284)","v":0},{"$f":"SUM($O197:AD197)-SUM($O255:AD255)+SUM($O284:AD284)","v":0},{"$f":"SUM($O197:AE197)-SUM($O255:AE255)+SUM($O284:AE284)","v":0},{"$f":"SUM($O197:AF197)-SUM($O255:AF255)+SUM($O284:AF284)","v":0},{"$f":"SUM($O197:AG197)-SUM($O255:AG255)+SUM($O284:AG284)","v":0},{"$f":"SUM($O197:AH197)-SUM($O255:AH255)+SUM($O284:AH284)","v":0},{"$f":"SUM($O197:AI197)-SUM($O255:AI255)+SUM($O284:AI284)","v":0},{"$f":"SUM($O197:AJ197)-SUM($O255:AJ255)+SUM($O284:AJ284)","v":0},{"$f":"SUM($O197:AK197)-SUM($O255:AK255)+SUM($O284:AK284)","v":0},{"$f":"SUM($O197:AL197)-SUM($O255:AL255)+SUM($O284:AL284)","v":0},{"$f":"SUM($O197:AM197)-SUM($O255:AM255)+SUM($O284:AM284)","v":0},{"$f":"SUM($O197:AN197)-SUM($O255:AN255)+SUM($O284:AN284)","v":0},{"$f":"SUM($O197:AO197)-SUM($O255:AO255)+SUM($O284:AO284)","v":0},{"$f":"SUM($O197:AP197)-SUM($O255:AP255)+SUM($O284:AP284)","v":0},{"$f":"SUM($O197:AQ197)-SUM($O255:AQ255)+SUM($O284:AQ284)","v":0},{"$f":"SUM($O197:AR197)-SUM($O255:AR255)+SUM($O284:AR284)","v":0},{"$f":"SUM($O197:AS197)-SUM($O255:AS255)+SUM($O284:AS284)","v":0},{"$f":"SUM($O197:AT197)-SUM($O255:AT255)+SUM($O284:AT284)","v":0},{"$f":"SUM($O197:AU197)-SUM($O255:AU255)+SUM($O284:AU284)","v":0},{"$f":"SUM($O197:AV197)-SUM($O255:AV255)+SUM($O284:AV284)","v":0},{"$f":"SUM($O197:AW197)-SUM($O255:AW255)+SUM($O284:AW284)","v":0},{"$f":"SUM($O197:AX197)-SUM($O255:AX255)+SUM($O284:AX284)","v":0},{"$f":"SUM($O197:AY197)-SUM($O255:AY255)+SUM($O284:AY284)","v":0},{"$f":"SUM($O197:AZ197)-SUM($O255:AZ255)+SUM($O284:AZ284)","v":0},{"$f":"SUM($O197:BA197)-SUM($O255:BA255)+SUM($O284:BA284)","v":0},{"$f":"SUM($O197:BB197)-SUM($O255:BB255)+SUM($O284:BB284)","v":0},{"$f":"SUM($O197:BC197)-SUM($O255:BC255)+SUM($O284:BC284)","v":0},{"$f":"SUM($O197:BD197)-SUM($O255:BD255)+SUM($O284:BD284)","v":0},{"$f":"SUM($O197:BE197)-SUM($O255:BE255)+SUM($O284:BE284)","v":0},{"$f":"SUM($O197:BF197)-SUM($O255:BF255)+SUM($O284:BF284)","v":0},{"$f":"SUM($O197:BG197)-SUM($O255:BG255)+SUM($O284:BG284)","v":0},{"$f":"SUM($O197:BH197)-SUM($O255:BH255)+SUM($O284:BH284)","v":0},{"$f":"SUM($O197:BI197)-SUM($O255:BI255)+SUM($O284:BI284)","v":0},{"$f":"SUM($O197:BJ197)-SUM($O255:BJ255)+SUM($O284:BJ284)","v":0},{"$f":"SUM($O197:BK197)-SUM($O255:BK255)+SUM($O284:BK284)","v":0},{"$f":"SUM($O197:BL197)-SUM($O255:BL255)+SUM($O284:BL284)","v":0},{"$f":"SUM($O197:BM197)-SUM($O255:BM255)+SUM($O284:BM284)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O198:O198)-SUM($O256:O256)+SUM($O285:O285)","v":0},{"$f":"SUM($O198:P198)-SUM($O256:P256)+SUM($O285:P285)","v":0},{"$f":"SUM($O198:Q198)-SUM($O256:Q256)+SUM($O285:Q285)","v":0},{"$f":"SUM($O198:R198)-SUM($O256:R256)+SUM($O285:R285)","v":0},{"$f":"SUM($O198:S198)-SUM($O256:S256)+SUM($O285:S285)","v":0},{"$f":"SUM($O198:T198)-SUM($O256:T256)+SUM($O285:T285)","v":0},{"$f":"SUM($O198:U198)-SUM($O256:U256)+SUM($O285:U285)","v":0},{"$f":"SUM($O198:V198)-SUM($O256:V256)+SUM($O285:V285)","v":0},{"$f":"SUM($O198:W198)-SUM($O256:W256)+SUM($O285:W285)","v":0},{"$f":"SUM($O198:X198)-SUM($O256:X256)+SUM($O285:X285)","v":0},{"$f":"SUM($O198:Y198)-SUM($O256:Y256)+SUM($O285:Y285)","v":0},{"$f":"SUM($O198:Z198)-SUM($O256:Z256)+SUM($O285:Z285)","v":0},{"$f":"SUM($O198:AA198)-SUM($O256:AA256)+SUM($O285:AA285)","v":0},{"$f":"SUM($O198:AB198)-SUM($O256:AB256)+SUM($O285:AB285)","v":0},{"$f":"SUM($O198:AC198)-SUM($O256:AC256)+SUM($O285:AC285)","v":0},{"$f":"SUM($O198:AD198)-SUM($O256:AD256)+SUM($O285:AD285)","v":0},{"$f":"SUM($O198:AE198)-SUM($O256:AE256)+SUM($O285:AE285)","v":0},{"$f":"SUM($O198:AF198)-SUM($O256:AF256)+SUM($O285:AF285)","v":0},{"$f":"SUM($O198:AG198)-SUM($O256:AG256)+SUM($O285:AG285)","v":0},{"$f":"SUM($O198:AH198)-SUM($O256:AH256)+SUM($O285:AH285)","v":0},{"$f":"SUM($O198:AI198)-SUM($O256:AI256)+SUM($O285:AI285)","v":0},{"$f":"SUM($O198:AJ198)-SUM($O256:AJ256)+SUM($O285:AJ285)","v":0},{"$f":"SUM($O198:AK198)-SUM($O256:AK256)+SUM($O285:AK285)","v":0},{"$f":"SUM($O198:AL198)-SUM($O256:AL256)+SUM($O285:AL285)","v":0},{"$f":"SUM($O198:AM198)-SUM($O256:AM256)+SUM($O285:AM285)","v":0},{"$f":"SUM($O198:AN198)-SUM($O256:AN256)+SUM($O285:AN285)","v":0},{"$f":"SUM($O198:AO198)-SUM($O256:AO256)+SUM($O285:AO285)","v":0},{"$f":"SUM($O198:AP198)-SUM($O256:AP256)+SUM($O285:AP285)","v":0},{"$f":"SUM($O198:AQ198)-SUM($O256:AQ256)+SUM($O285:AQ285)","v":0},{"$f":"SUM($O198:AR198)-SUM($O256:AR256)+SUM($O285:AR285)","v":0},{"$f":"SUM($O198:AS198)-SUM($O256:AS256)+SUM($O285:AS285)","v":0},{"$f":"SUM($O198:AT198)-SUM($O256:AT256)+SUM($O285:AT285)","v":0},{"$f":"SUM($O198:AU198)-SUM($O256:AU256)+SUM($O285:AU285)","v":0},{"$f":"SUM($O198:AV198)-SUM($O256:AV256)+SUM($O285:AV285)","v":0},{"$f":"SUM($O198:AW198)-SUM($O256:AW256)+SUM($O285:AW285)","v":0},{"$f":"SUM($O198:AX198)-SUM($O256:AX256)+SUM($O285:AX285)","v":0},{"$f":"SUM($O198:AY198)-SUM($O256:AY256)+SUM($O285:AY285)","v":0},{"$f":"SUM($O198:AZ198)-SUM($O256:AZ256)+SUM($O285:AZ285)","v":0},{"$f":"SUM($O198:BA198)-SUM($O256:BA256)+SUM($O285:BA285)","v":0},{"$f":"SUM($O198:BB198)-SUM($O256:BB256)+SUM($O285:BB285)","v":0},{"$f":"SUM($O198:BC198)-SUM($O256:BC256)+SUM($O285:BC285)","v":0},{"$f":"SUM($O198:BD198)-SUM($O256:BD256)+SUM($O285:BD285)","v":0},{"$f":"SUM($O198:BE198)-SUM($O256:BE256)+SUM($O285:BE285)","v":0},{"$f":"SUM($O198:BF198)-SUM($O256:BF256)+SUM($O285:BF285)","v":0},{"$f":"SUM($O198:BG198)-SUM($O256:BG256)+SUM($O285:BG285)","v":0},{"$f":"SUM($O198:BH198)-SUM($O256:BH256)+SUM($O285:BH285)","v":0},{"$f":"SUM($O198:BI198)-SUM($O256:BI256)+SUM($O285:BI285)","v":0},{"$f":"SUM($O198:BJ198)-SUM($O256:BJ256)+SUM($O285:BJ285)","v":0},{"$f":"SUM($O198:BK198)-SUM($O256:BK256)+SUM($O285:BK285)","v":0},{"$f":"SUM($O198:BL198)-SUM($O256:BL256)+SUM($O285:BL285)","v":0},{"$f":"SUM($O198:BM198)-SUM($O256:BM256)+SUM($O285:BM285)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O199:O199)-SUM($O257:O257)+SUM($O286:O286)","v":0},{"$f":"SUM($O199:P199)-SUM($O257:P257)+SUM($O286:P286)","v":0},{"$f":"SUM($O199:Q199)-SUM($O257:Q257)+SUM($O286:Q286)","v":0},{"$f":"SUM($O199:R199)-SUM($O257:R257)+SUM($O286:R286)","v":0},{"$f":"SUM($O199:S199)-SUM($O257:S257)+SUM($O286:S286)","v":0},{"$f":"SUM($O199:T199)-SUM($O257:T257)+SUM($O286:T286)","v":0},{"$f":"SUM($O199:U199)-SUM($O257:U257)+SUM($O286:U286)","v":0},{"$f":"SUM($O199:V199)-SUM($O257:V257)+SUM($O286:V286)","v":0},{"$f":"SUM($O199:W199)-SUM($O257:W257)+SUM($O286:W286)","v":0},{"$f":"SUM($O199:X199)-SUM($O257:X257)+SUM($O286:X286)","v":0},{"$f":"SUM($O199:Y199)-SUM($O257:Y257)+SUM($O286:Y286)","v":0},{"$f":"SUM($O199:Z199)-SUM($O257:Z257)+SUM($O286:Z286)","v":0},{"$f":"SUM($O199:AA199)-SUM($O257:AA257)+SUM($O286:AA286)","v":0},{"$f":"SUM($O199:AB199)-SUM($O257:AB257)+SUM($O286:AB286)","v":0},{"$f":"SUM($O199:AC199)-SUM($O257:AC257)+SUM($O286:AC286)","v":0},{"$f":"SUM($O199:AD199)-SUM($O257:AD257)+SUM($O286:AD286)","v":0},{"$f":"SUM($O199:AE199)-SUM($O257:AE257)+SUM($O286:AE286)","v":0},{"$f":"SUM($O199:AF199)-SUM($O257:AF257)+SUM($O286:AF286)","v":0},{"$f":"SUM($O199:AG199)-SUM($O257:AG257)+SUM($O286:AG286)","v":0},{"$f":"SUM($O199:AH199)-SUM($O257:AH257)+SUM($O286:AH286)","v":0},{"$f":"SUM($O199:AI199)-SUM($O257:AI257)+SUM($O286:AI286)","v":0},{"$f":"SUM($O199:AJ199)-SUM($O257:AJ257)+SUM($O286:AJ286)","v":0},{"$f":"SUM($O199:AK199)-SUM($O257:AK257)+SUM($O286:AK286)","v":0},{"$f":"SUM($O199:AL199)-SUM($O257:AL257)+SUM($O286:AL286)","v":0},{"$f":"SUM($O199:AM199)-SUM($O257:AM257)+SUM($O286:AM286)","v":0},{"$f":"SUM($O199:AN199)-SUM($O257:AN257)+SUM($O286:AN286)","v":0},{"$f":"SUM($O199:AO199)-SUM($O257:AO257)+SUM($O286:AO286)","v":0},{"$f":"SUM($O199:AP199)-SUM($O257:AP257)+SUM($O286:AP286)","v":0},{"$f":"SUM($O199:AQ199)-SUM($O257:AQ257)+SUM($O286:AQ286)","v":0},{"$f":"SUM($O199:AR199)-SUM($O257:AR257)+SUM($O286:AR286)","v":0},{"$f":"SUM($O199:AS199)-SUM($O257:AS257)+SUM($O286:AS286)","v":0},{"$f":"SUM($O199:AT199)-SUM($O257:AT257)+SUM($O286:AT286)","v":0},{"$f":"SUM($O199:AU199)-SUM($O257:AU257)+SUM($O286:AU286)","v":0},{"$f":"SUM($O199:AV199)-SUM($O257:AV257)+SUM($O286:AV286)","v":0},{"$f":"SUM($O199:AW199)-SUM($O257:AW257)+SUM($O286:AW286)","v":0},{"$f":"SUM($O199:AX199)-SUM($O257:AX257)+SUM($O286:AX286)","v":0},{"$f":"SUM($O199:AY199)-SUM($O257:AY257)+SUM($O286:AY286)","v":0},{"$f":"SUM($O199:AZ199)-SUM($O257:AZ257)+SUM($O286:AZ286)","v":0},{"$f":"SUM($O199:BA199)-SUM($O257:BA257)+SUM($O286:BA286)","v":0},{"$f":"SUM($O199:BB199)-SUM($O257:BB257)+SUM($O286:BB286)","v":0},{"$f":"SUM($O199:BC199)-SUM($O257:BC257)+SUM($O286:BC286)","v":0},{"$f":"SUM($O199:BD199)-SUM($O257:BD257)+SUM($O286:BD286)","v":0},{"$f":"SUM($O199:BE199)-SUM($O257:BE257)+SUM($O286:BE286)","v":0},{"$f":"SUM($O199:BF199)-SUM($O257:BF257)+SUM($O286:BF286)","v":0},{"$f":"SUM($O199:BG199)-SUM($O257:BG257)+SUM($O286:BG286)","v":0},{"$f":"SUM($O199:BH199)-SUM($O257:BH257)+SUM($O286:BH286)","v":0},{"$f":"SUM($O199:BI199)-SUM($O257:BI257)+SUM($O286:BI286)","v":0},{"$f":"SUM($O199:BJ199)-SUM($O257:BJ257)+SUM($O286:BJ286)","v":0},{"$f":"SUM($O199:BK199)-SUM($O257:BK257)+SUM($O286:BK286)","v":0},{"$f":"SUM($O199:BL199)-SUM($O257:BL257)+SUM($O286:BL286)","v":0},{"$f":"SUM($O199:BM199)-SUM($O257:BM257)+SUM($O286:BM286)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O200:O200)-SUM($O258:O258)+SUM($O287:O287)","v":0},{"$f":"SUM($O200:P200)-SUM($O258:P258)+SUM($O287:P287)","v":0},{"$f":"SUM($O200:Q200)-SUM($O258:Q258)+SUM($O287:Q287)","v":0},{"$f":"SUM($O200:R200)-SUM($O258:R258)+SUM($O287:R287)","v":0},{"$f":"SUM($O200:S200)-SUM($O258:S258)+SUM($O287:S287)","v":0},{"$f":"SUM($O200:T200)-SUM($O258:T258)+SUM($O287:T287)","v":0},{"$f":"SUM($O200:U200)-SUM($O258:U258)+SUM($O287:U287)","v":0},{"$f":"SUM($O200:V200)-SUM($O258:V258)+SUM($O287:V287)","v":0},{"$f":"SUM($O200:W200)-SUM($O258:W258)+SUM($O287:W287)","v":0},{"$f":"SUM($O200:X200)-SUM($O258:X258)+SUM($O287:X287)","v":0},{"$f":"SUM($O200:Y200)-SUM($O258:Y258)+SUM($O287:Y287)","v":0},{"$f":"SUM($O200:Z200)-SUM($O258:Z258)+SUM($O287:Z287)","v":0},{"$f":"SUM($O200:AA200)-SUM($O258:AA258)+SUM($O287:AA287)","v":0},{"$f":"SUM($O200:AB200)-SUM($O258:AB258)+SUM($O287:AB287)","v":0},{"$f":"SUM($O200:AC200)-SUM($O258:AC258)+SUM($O287:AC287)","v":0},{"$f":"SUM($O200:AD200)-SUM($O258:AD258)+SUM($O287:AD287)","v":0},{"$f":"SUM($O200:AE200)-SUM($O258:AE258)+SUM($O287:AE287)","v":0},{"$f":"SUM($O200:AF200)-SUM($O258:AF258)+SUM($O287:AF287)","v":0},{"$f":"SUM($O200:AG200)-SUM($O258:AG258)+SUM($O287:AG287)","v":0},{"$f":"SUM($O200:AH200)-SUM($O258:AH258)+SUM($O287:AH287)","v":0},{"$f":"SUM($O200:AI200)-SUM($O258:AI258)+SUM($O287:AI287)","v":0},{"$f":"SUM($O200:AJ200)-SUM($O258:AJ258)+SUM($O287:AJ287)","v":0},{"$f":"SUM($O200:AK200)-SUM($O258:AK258)+SUM($O287:AK287)","v":0},{"$f":"SUM($O200:AL200)-SUM($O258:AL258)+SUM($O287:AL287)","v":0},{"$f":"SUM($O200:AM200)-SUM($O258:AM258)+SUM($O287:AM287)","v":0},{"$f":"SUM($O200:AN200)-SUM($O258:AN258)+SUM($O287:AN287)","v":0},{"$f":"SUM($O200:AO200)-SUM($O258:AO258)+SUM($O287:AO287)","v":0},{"$f":"SUM($O200:AP200)-SUM($O258:AP258)+SUM($O287:AP287)","v":0},{"$f":"SUM($O200:AQ200)-SUM($O258:AQ258)+SUM($O287:AQ287)","v":0},{"$f":"SUM($O200:AR200)-SUM($O258:AR258)+SUM($O287:AR287)","v":0},{"$f":"SUM($O200:AS200)-SUM($O258:AS258)+SUM($O287:AS287)","v":0},{"$f":"SUM($O200:AT200)-SUM($O258:AT258)+SUM($O287:AT287)","v":0},{"$f":"SUM($O200:AU200)-SUM($O258:AU258)+SUM($O287:AU287)","v":0},{"$f":"SUM($O200:AV200)-SUM($O258:AV258)+SUM($O287:AV287)","v":0},{"$f":"SUM($O200:AW200)-SUM($O258:AW258)+SUM($O287:AW287)","v":0},{"$f":"SUM($O200:AX200)-SUM($O258:AX258)+SUM($O287:AX287)","v":0},{"$f":"SUM($O200:AY200)-SUM($O258:AY258)+SUM($O287:AY287)","v":0},{"$f":"SUM($O200:AZ200)-SUM($O258:AZ258)+SUM($O287:AZ287)","v":0},{"$f":"SUM($O200:BA200)-SUM($O258:BA258)+SUM($O287:BA287)","v":0},{"$f":"SUM($O200:BB200)-SUM($O258:BB258)+SUM($O287:BB287)","v":0},{"$f":"SUM($O200:BC200)-SUM($O258:BC258)+SUM($O287:BC287)","v":0},{"$f":"SUM($O200:BD200)-SUM($O258:BD258)+SUM($O287:BD287)","v":0},{"$f":"SUM($O200:BE200)-SUM($O258:BE258)+SUM($O287:BE287)","v":0},{"$f":"SUM($O200:BF200)-SUM($O258:BF258)+SUM($O287:BF287)","v":0},{"$f":"SUM($O200:BG200)-SUM($O258:BG258)+SUM($O287:BG287)","v":0},{"$f":"SUM($O200:BH200)-SUM($O258:BH258)+SUM($O287:BH287)","v":0},{"$f":"SUM($O200:BI200)-SUM($O258:BI258)+SUM($O287:BI287)","v":0},{"$f":"SUM($O200:BJ200)-SUM($O258:BJ258)+SUM($O287:BJ287)","v":0},{"$f":"SUM($O200:BK200)-SUM($O258:BK258)+SUM($O287:BK287)","v":0},{"$f":"SUM($O200:BL200)-SUM($O258:BL258)+SUM($O287:BL287)","v":0},{"$f":"SUM($O200:BM200)-SUM($O258:BM258)+SUM($O287:BM287)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O201:O201)-SUM($O259:O259)+SUM($O288:O288)","v":0},{"$f":"SUM($O201:P201)-SUM($O259:P259)+SUM($O288:P288)","v":0},{"$f":"SUM($O201:Q201)-SUM($O259:Q259)+SUM($O288:Q288)","v":0},{"$f":"SUM($O201:R201)-SUM($O259:R259)+SUM($O288:R288)","v":0},{"$f":"SUM($O201:S201)-SUM($O259:S259)+SUM($O288:S288)","v":0},{"$f":"SUM($O201:T201)-SUM($O259:T259)+SUM($O288:T288)","v":0},{"$f":"SUM($O201:U201)-SUM($O259:U259)+SUM($O288:U288)","v":0},{"$f":"SUM($O201:V201)-SUM($O259:V259)+SUM($O288:V288)","v":0},{"$f":"SUM($O201:W201)-SUM($O259:W259)+SUM($O288:W288)","v":0},{"$f":"SUM($O201:X201)-SUM($O259:X259)+SUM($O288:X288)","v":0},{"$f":"SUM($O201:Y201)-SUM($O259:Y259)+SUM($O288:Y288)","v":0},{"$f":"SUM($O201:Z201)-SUM($O259:Z259)+SUM($O288:Z288)","v":0},{"$f":"SUM($O201:AA201)-SUM($O259:AA259)+SUM($O288:AA288)","v":0},{"$f":"SUM($O201:AB201)-SUM($O259:AB259)+SUM($O288:AB288)","v":0},{"$f":"SUM($O201:AC201)-SUM($O259:AC259)+SUM($O288:AC288)","v":0},{"$f":"SUM($O201:AD201)-SUM($O259:AD259)+SUM($O288:AD288)","v":0},{"$f":"SUM($O201:AE201)-SUM($O259:AE259)+SUM($O288:AE288)","v":0},{"$f":"SUM($O201:AF201)-SUM($O259:AF259)+SUM($O288:AF288)","v":0},{"$f":"SUM($O201:AG201)-SUM($O259:AG259)+SUM($O288:AG288)","v":0},{"$f":"SUM($O201:AH201)-SUM($O259:AH259)+SUM($O288:AH288)","v":0},{"$f":"SUM($O201:AI201)-SUM($O259:AI259)+SUM($O288:AI288)","v":0},{"$f":"SUM($O201:AJ201)-SUM($O259:AJ259)+SUM($O288:AJ288)","v":0},{"$f":"SUM($O201:AK201)-SUM($O259:AK259)+SUM($O288:AK288)","v":0},{"$f":"SUM($O201:AL201)-SUM($O259:AL259)+SUM($O288:AL288)","v":0},{"$f":"SUM($O201:AM201)-SUM($O259:AM259)+SUM($O288:AM288)","v":0},{"$f":"SUM($O201:AN201)-SUM($O259:AN259)+SUM($O288:AN288)","v":0},{"$f":"SUM($O201:AO201)-SUM($O259:AO259)+SUM($O288:AO288)","v":0},{"$f":"SUM($O201:AP201)-SUM($O259:AP259)+SUM($O288:AP288)","v":0},{"$f":"SUM($O201:AQ201)-SUM($O259:AQ259)+SUM($O288:AQ288)","v":0},{"$f":"SUM($O201:AR201)-SUM($O259:AR259)+SUM($O288:AR288)","v":0},{"$f":"SUM($O201:AS201)-SUM($O259:AS259)+SUM($O288:AS288)","v":0},{"$f":"SUM($O201:AT201)-SUM($O259:AT259)+SUM($O288:AT288)","v":0},{"$f":"SUM($O201:AU201)-SUM($O259:AU259)+SUM($O288:AU288)","v":0},{"$f":"SUM($O201:AV201)-SUM($O259:AV259)+SUM($O288:AV288)","v":0},{"$f":"SUM($O201:AW201)-SUM($O259:AW259)+SUM($O288:AW288)","v":0},{"$f":"SUM($O201:AX201)-SUM($O259:AX259)+SUM($O288:AX288)","v":0},{"$f":"SUM($O201:AY201)-SUM($O259:AY259)+SUM($O288:AY288)","v":0},{"$f":"SUM($O201:AZ201)-SUM($O259:AZ259)+SUM($O288:AZ288)","v":0},{"$f":"SUM($O201:BA201)-SUM($O259:BA259)+SUM($O288:BA288)","v":0},{"$f":"SUM($O201:BB201)-SUM($O259:BB259)+SUM($O288:BB288)","v":0},{"$f":"SUM($O201:BC201)-SUM($O259:BC259)+SUM($O288:BC288)","v":0},{"$f":"SUM($O201:BD201)-SUM($O259:BD259)+SUM($O288:BD288)","v":0},{"$f":"SUM($O201:BE201)-SUM($O259:BE259)+SUM($O288:BE288)","v":0},{"$f":"SUM($O201:BF201)-SUM($O259:BF259)+SUM($O288:BF288)","v":0},{"$f":"SUM($O201:BG201)-SUM($O259:BG259)+SUM($O288:BG288)","v":0},{"$f":"SUM($O201:BH201)-SUM($O259:BH259)+SUM($O288:BH288)","v":0},{"$f":"SUM($O201:BI201)-SUM($O259:BI259)+SUM($O288:BI288)","v":0},{"$f":"SUM($O201:BJ201)-SUM($O259:BJ259)+SUM($O288:BJ288)","v":0},{"$f":"SUM($O201:BK201)-SUM($O259:BK259)+SUM($O288:BK288)","v":0},{"$f":"SUM($O201:BL201)-SUM($O259:BL259)+SUM($O288:BL288)","v":0},{"$f":"SUM($O201:BM201)-SUM($O259:BM259)+SUM($O288:BM288)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O202:O202)-SUM($O260:O260)+SUM($O289:O289)","v":0},{"$f":"SUM($O202:P202)-SUM($O260:P260)+SUM($O289:P289)","v":0},{"$f":"SUM($O202:Q202)-SUM($O260:Q260)+SUM($O289:Q289)","v":0},{"$f":"SUM($O202:R202)-SUM($O260:R260)+SUM($O289:R289)","v":0},{"$f":"SUM($O202:S202)-SUM($O260:S260)+SUM($O289:S289)","v":0},{"$f":"SUM($O202:T202)-SUM($O260:T260)+SUM($O289:T289)","v":0},{"$f":"SUM($O202:U202)-SUM($O260:U260)+SUM($O289:U289)","v":0},{"$f":"SUM($O202:V202)-SUM($O260:V260)+SUM($O289:V289)","v":0},{"$f":"SUM($O202:W202)-SUM($O260:W260)+SUM($O289:W289)","v":0},{"$f":"SUM($O202:X202)-SUM($O260:X260)+SUM($O289:X289)","v":0},{"$f":"SUM($O202:Y202)-SUM($O260:Y260)+SUM($O289:Y289)","v":0},{"$f":"SUM($O202:Z202)-SUM($O260:Z260)+SUM($O289:Z289)","v":0},{"$f":"SUM($O202:AA202)-SUM($O260:AA260)+SUM($O289:AA289)","v":0},{"$f":"SUM($O202:AB202)-SUM($O260:AB260)+SUM($O289:AB289)","v":0},{"$f":"SUM($O202:AC202)-SUM($O260:AC260)+SUM($O289:AC289)","v":0},{"$f":"SUM($O202:AD202)-SUM($O260:AD260)+SUM($O289:AD289)","v":0},{"$f":"SUM($O202:AE202)-SUM($O260:AE260)+SUM($O289:AE289)","v":0},{"$f":"SUM($O202:AF202)-SUM($O260:AF260)+SUM($O289:AF289)","v":0},{"$f":"SUM($O202:AG202)-SUM($O260:AG260)+SUM($O289:AG289)","v":0},{"$f":"SUM($O202:AH202)-SUM($O260:AH260)+SUM($O289:AH289)","v":0},{"$f":"SUM($O202:AI202)-SUM($O260:AI260)+SUM($O289:AI289)","v":0},{"$f":"SUM($O202:AJ202)-SUM($O260:AJ260)+SUM($O289:AJ289)","v":0},{"$f":"SUM($O202:AK202)-SUM($O260:AK260)+SUM($O289:AK289)","v":0},{"$f":"SUM($O202:AL202)-SUM($O260:AL260)+SUM($O289:AL289)","v":0},{"$f":"SUM($O202:AM202)-SUM($O260:AM260)+SUM($O289:AM289)","v":0},{"$f":"SUM($O202:AN202)-SUM($O260:AN260)+SUM($O289:AN289)","v":0},{"$f":"SUM($O202:AO202)-SUM($O260:AO260)+SUM($O289:AO289)","v":0},{"$f":"SUM($O202:AP202)-SUM($O260:AP260)+SUM($O289:AP289)","v":0},{"$f":"SUM($O202:AQ202)-SUM($O260:AQ260)+SUM($O289:AQ289)","v":0},{"$f":"SUM($O202:AR202)-SUM($O260:AR260)+SUM($O289:AR289)","v":0},{"$f":"SUM($O202:AS202)-SUM($O260:AS260)+SUM($O289:AS289)","v":0},{"$f":"SUM($O202:AT202)-SUM($O260:AT260)+SUM($O289:AT289)","v":0},{"$f":"SUM($O202:AU202)-SUM($O260:AU260)+SUM($O289:AU289)","v":0},{"$f":"SUM($O202:AV202)-SUM($O260:AV260)+SUM($O289:AV289)","v":0},{"$f":"SUM($O202:AW202)-SUM($O260:AW260)+SUM($O289:AW289)","v":0},{"$f":"SUM($O202:AX202)-SUM($O260:AX260)+SUM($O289:AX289)","v":0},{"$f":"SUM($O202:AY202)-SUM($O260:AY260)+SUM($O289:AY289)","v":0},{"$f":"SUM($O202:AZ202)-SUM($O260:AZ260)+SUM($O289:AZ289)","v":0},{"$f":"SUM($O202:BA202)-SUM($O260:BA260)+SUM($O289:BA289)","v":0},{"$f":"SUM($O202:BB202)-SUM($O260:BB260)+SUM($O289:BB289)","v":0},{"$f":"SUM($O202:BC202)-SUM($O260:BC260)+SUM($O289:BC289)","v":0},{"$f":"SUM($O202:BD202)-SUM($O260:BD260)+SUM($O289:BD289)","v":0},{"$f":"SUM($O202:BE202)-SUM($O260:BE260)+SUM($O289:BE289)","v":0},{"$f":"SUM($O202:BF202)-SUM($O260:BF260)+SUM($O289:BF289)","v":0},{"$f":"SUM($O202:BG202)-SUM($O260:BG260)+SUM($O289:BG289)","v":0},{"$f":"SUM($O202:BH202)-SUM($O260:BH260)+SUM($O289:BH289)","v":0},{"$f":"SUM($O202:BI202)-SUM($O260:BI260)+SUM($O289:BI289)","v":0},{"$f":"SUM($O202:BJ202)-SUM($O260:BJ260)+SUM($O289:BJ289)","v":0},{"$f":"SUM($O202:BK202)-SUM($O260:BK260)+SUM($O289:BK289)","v":0},{"$f":"SUM($O202:BL202)-SUM($O260:BL260)+SUM($O289:BL289)","v":0},{"$f":"SUM($O202:BM202)-SUM($O260:BM260)+SUM($O289:BM289)","v":0}]
[null,null,null,{"$f":"\"Total \"&D293","v":"Total Net Book Value"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O294:O318)","v":0},{"$f":"SUM(P294:P318)","v":900000},{"$f":"SUM(Q294:Q318)","v":800000},{"$f":"SUM(R294:R318)","v":700000},{"$f":"SUM(S294:S318)","v":600000},{"$f":"SUM(T294:T318)","v":500000},{"$f":"SUM(U294:U318)","v":400000},{"$f":"SUM(V294:V318)","v":300000},{"$f":"SUM(W294:W318)","v":200000},{"$f":"SUM(X294:X318)","v":100000},{"$f":"SUM(Y294:Y318)","v":0},{"$f":"SUM(Z294:Z318)","v":-1.1641532182693481E-10},{"$f":"SUM(AA294:AA318)","v":-1.1641532182693481E-10},{"$f":"SUM(AB294:AB318)","v":-1.1641532182693481E-10},{"$f":"SUM(AC294:AC318)","v":-1.1641532182693481E-10},{"$f":"SUM(AD294:AD318)","v":-1.1641532182693481E-10},{"$f":"SUM(AE294:AE318)","v":-1.1641532182693481E-10},{"$f":"SUM(AF294:AF318)","v":-1.1641532182693481E-10},{"$f":"SUM(AG294:AG318)","v":-1.1641532182693481E-10},{"$f":"SUM(AH294:AH318)","v":-1.1641532182693481E-10},{"$f":"SUM(AI294:AI318)","v":-1.1641532182693481E-10},{"$f":"SUM(AJ294:AJ318)","v":-1.1641532182693481E-10},{"$f":"SUM(AK294:AK318)","v":-1.1641532182693481E-10},{"$f":"SUM(AL294:AL318)","v":-1.1641532182693481E-10},{"$f":"SUM(AM294:AM318)","v":-1.1641532182693481E-10},{"$f":"SUM(AN294:AN318)","v":-1.1641532182693481E-10},{"$f":"SUM(AO294:AO318)","v":-1.1641532182693481E-10},{"$f":"SUM(AP294:AP318)","v":-1.1641532182693481E-10},{"$f":"SUM(AQ294:AQ318)","v":-1.1641532182693481E-10},{"$f":"SUM(AR294:AR318)","v":-1.1641532182693481E-10},{"$f":"SUM(AS294:AS318)","v":-1.1641532182693481E-10},{"$f":"SUM(AT294:AT318)","v":-1.1641532182693481E-10},{"$f":"SUM(AU294:AU318)","v":-1.1641532182693481E-10},{"$f":"SUM(AV294:AV318)","v":-1.1641532182693481E-10},{"$f":"SUM(AW294:AW318)","v":-1.1641532182693481E-10},{"$f":"SUM(AX294:AX318)","v":-1.1641532182693481E-10},{"$f":"SUM(AY294:AY318)","v":-1.1641532182693481E-10},{"$f":"SUM(AZ294:AZ318)","v":-1.1641532182693481E-10},{"$f":"SUM(BA294:BA318)","v":-1.1641532182693481E-10},{"$f":"SUM(BB294:BB318)","v":-1.1641532182693481E-10},{"$f":"SUM(BC294:BC318)","v":-1.1641532182693481E-10},{"$f":"SUM(BD294:BD318)","v":-1.1641532182693481E-10},{"$f":"SUM(BE294:BE318)","v":-1.1641532182693481E-10},{"$f":"SUM(BF294:BF318)","v":-1.1641532182693481E-10},{"$f":"SUM(BG294:BG318)","v":-1.1641532182693481E-10},{"$f":"SUM(BH294:BH318)","v":-1.1641532182693481E-10},{"$f":"SUM(BI294:BI318)","v":-1.1641532182693481E-10},{"$f":"SUM(BJ294:BJ318)","v":-1.1641532182693481E-10},{"$f":"SUM(BK294:BK318)","v":-1.1641532182693481E-10},{"$f":"SUM(BL294:BL318)","v":-1.1641532182693481E-10},{"$f":"SUM(BM294:BM318)","v":-1.1641532182693481E-10}]
[]
[]
[null,null,null,"Deferred Tax Asset/(Liability)",null,null,null,null,"Cap.Interest - AFUDC Debt"]
[null,null,{"$f":"C322+1","v":1},{"$f":"INDEX(D$59:D$83,$C323,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C323,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},{"$f":"L1083-L1025","v":0},null,null,null,null,null,{"$f":"N323+(O236-O1141-O680-O1025+O1083)*$H323-O1320","v":0},{"$f":"O323+(P236-P1141-P680-P1025+P1083)*$H323-P1320","v":-162015},-197504,-203367.4,{"$f":"R323+(S236-S1141-S680-S1025+S1083)*$H323-S1320","v":-191455.44},-179543.48,-154300.00000000003,-115725.00000000003,-77150.000000000029,-38575.000000000029,-2.9103830456733704E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11,1.372302271818171E-11]
[null,null,{"$f":"C323+1","v":2},{"$f":"INDEX(D$59:D$83,$C324,1)","v":"item 2"},"Capital",4,null,0.38574999999999998,{"$f":"L1084-L1026","v":0},null,null,null,null,null,{"$f":"N324+(O237-O1142-O681-O1026+O1084)*$H324-O1321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N325+(O238-O1143-O682-O1027+O1085)*$H325-O1322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N326+(O239-O1144-O683-O1028+O1086)*$H326-O1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N327+(O240-O1145-O684-O1029+O1087)*$H327-O1324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N328+(O241-O1146-O685-O1030+O1088)*$H328-O1325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N329+(O242-O1147-O686-O1031+O1089)*$H329-O1326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N330+(O243-O1148-O687-O1032+O1090)*$H330-O1327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N331+(O244-O1149-O688-O1033+O1091)*$H331-O1328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N332+(O245-O1150-O689-O1034+O1092)*$H332-O1329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N333+(O246-O1151-O690-O1035+O1093)*$H333-O1330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N334+(O247-O1152-O691-O1036+O1094)*$H334-O1331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N335+(O248-O1153-O692-O1037+O1095)*$H335-O1332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N336+(O249-O1154-O693-O1038+O1096)*$H336-O1333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N337+(O250-O1155-O694-O1039+O1097)*$H337-O1334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N338+(O251-O1156-O695-O1040+O1098)*$H338-O1335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N339+(O252-O1157-O696-O1041+O1099)*$H339-O1336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N340+(O253-O1158-O697-O1042+O1100)*$H340-O1337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N341+(O254-O1159-O698-O1043+O1101)*$H341-O1338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N342+(O255-O1160-O699-O1044+O1102)*$H342-O1339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N343+(O256-O1161-O700-O1045+O1103)*$H343-O1340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N344+(O257-O1162-O701-O1046+O1104)*$H344-O1341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N345+(O258-O1163-O702-O1047+O1105)*$H345-O1342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N346+(O259-O1164-O703-O1048+O1106)*$H346-O1343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,0.38574999999999998,0,null,null,null,null,null,{"$f":"N347+(O260-O1165-O704-O1049+O1107)*$H347-O1344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D322","v":"Total Deferred Tax Asset/(Liability)"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O323:O347)","v":0},{"$f":"SUM(P323:P347)","v":-162015},{"$f":"SUM(Q323:Q347)","v":-197504},{"$f":"SUM(R323:R347)","v":-203367.4},{"$f":"SUM(S323:S347)","v":-191455.44},{"$f":"SUM(T323:T347)","v":-179543.48},{"$f":"SUM(U323:U347)","v":-154300.00000000003},{"$f":"SUM(V323:V347)","v":-115725.00000000003},{"$f":"SUM(W323:W347)","v":-77150.000000000029},{"$f":"SUM(X323:X347)","v":-38575.000000000029},{"$f":"SUM(Y323:Y347)","v":-2.9103830456733704E-11},{"$f":"SUM(Z323:Z347)","v":1.372302271818171E-11},{"$f":"SUM(AA323:AA347)","v":1.372302271818171E-11},{"$f":"SUM(AB323:AB347)","v":1.372302271818171E-11},{"$f":"SUM(AC323:AC347)","v":1.372302271818171E-11},{"$f":"SUM(AD323:AD347)","v":1.372302271818171E-11},{"$f":"SUM(AE323:AE347)","v":1.372302271818171E-11},{"$f":"SUM(AF323:AF347)","v":1.372302271818171E-11},{"$f":"SUM(AG323:AG347)","v":1.372302271818171E-11},{"$f":"SUM(AH323:AH347)","v":1.372302271818171E-11},{"$f":"SUM(AI323:AI347)","v":1.372302271818171E-11},{"$f":"SUM(AJ323:AJ347)","v":1.372302271818171E-11},{"$f":"SUM(AK323:AK347)","v":1.372302271818171E-11},{"$f":"SUM(AL323:AL347)","v":1.372302271818171E-11},{"$f":"SUM(AM323:AM347)","v":1.372302271818171E-11},{"$f":"SUM(AN323:AN347)","v":1.372302271818171E-11},{"$f":"SUM(AO323:AO347)","v":1.372302271818171E-11},{"$f":"SUM(AP323:AP347)","v":1.372302271818171E-11},{"$f":"SUM(AQ323:AQ347)","v":1.372302271818171E-11},{"$f":"SUM(AR323:AR347)","v":1.372302271818171E-11},{"$f":"SUM(AS323:AS347)","v":1.372302271818171E-11},{"$f":"SUM(AT323:AT347)","v":1.372302271818171E-11},{"$f":"SUM(AU323:AU347)","v":1.372302271818171E-11},{"$f":"SUM(AV323:AV347)","v":1.372302271818171E-11},{"$f":"SUM(AW323:AW347)","v":1.372302271818171E-11},{"$f":"SUM(AX323:AX347)","v":1.372302271818171E-11},{"$f":"SUM(AY323:AY347)","v":1.372302271818171E-11},{"$f":"SUM(AZ323:AZ347)","v":1.372302271818171E-11},{"$f":"SUM(BA323:BA347)","v":1.372302271818171E-11},{"$f":"SUM(BB323:BB347)","v":1.372302271818171E-11},{"$f":"SUM(BC323:BC347)","v":1.372302271818171E-11},{"$f":"SUM(BD323:BD347)","v":1.372302271818171E-11},{"$f":"SUM(BE323:BE347)","v":1.372302271818171E-11},{"$f":"SUM(BF323:BF347)","v":1.372302271818171E-11},{"$f":"SUM(BG323:BG347)","v":1.372302271818171E-11},{"$f":"SUM(BH323:BH347)","v":1.372302271818171E-11},{"$f":"SUM(BI323:BI347)","v":1.372302271818171E-11},{"$f":"SUM(BJ323:BJ347)","v":1.372302271818171E-11},{"$f":"SUM(BK323:BK347)","v":1.372302271818171E-11},{"$f":"SUM(BL323:BL347)","v":1.372302271818171E-11},{"$f":"SUM(BM323:BM347)","v":1.372302271818171E-11}]
[]
[]
[null,null,null,"CWIP in Rate Base"]
[null,null,{"$f":"C351+1","v":1},{"$f":"INDEX(D$59:D$83,$C352,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C352,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"N352+(O117-O178)*($F117=6)","v":0},{"$f":"O352+(P117-P178)*($F117=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C352+1","v":2},{"$f":"INDEX(D$59:D$83,$C353,1)","v":"item 2"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"N353+(O118-O179)*($F118=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,null,null,null,null,null,null,null,{"$f":"N354+(O119-O180)*($F119=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,null,null,null,null,null,null,null,{"$f":"N355+(O120-O181)*($F120=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,null,null,null,null,null,null,null,{"$f":"N356+(O121-O182)*($F121=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,null,null,null,null,null,null,null,{"$f":"N357+(O122-O183)*($F122=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,null,null,null,null,null,null,null,{"$f":"N358+(O123-O184)*($F123=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,null,null,null,null,null,null,null,{"$f":"N359+(O124-O185)*($F124=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,null,null,null,null,null,null,null,{"$f":"N360+(O125-O186)*($F125=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,null,null,null,null,null,null,null,{"$f":"N361+(O126-O187)*($F126=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N362+(O127-O188)*($F127=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N363+(O128-O189)*($F128=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N364+(O129-O190)*($F129=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N365+(O130-O191)*($F130=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N366+(O131-O192)*($F131=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N367+(O132-O193)*($F132=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N368+(O133-O194)*($F133=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N369+(O134-O195)*($F134=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N370+(O135-O196)*($F135=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N371+(O136-O197)*($F136=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N372+(O137-O198)*($F137=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N373+(O138-O199)*($F138=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N374+(O139-O200)*($F139=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N375+(O140-O201)*($F140=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"N376+(O141-O202)*($F141=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D351","v":"Total CWIP in Rate Base"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O352:O376)","v":0},{"$f":"SUM(P352:P376)","v":0},{"$f":"SUM(Q352:Q376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Rate Base, Ending"]
[null,null,{"$f":"C380+1","v":1},{"$f":"INDEX(D$59:D$83,$C381,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C381,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,null,null,null,null,{"$f":"O294+O323","v":0},{"$f":"P294+P323","v":737985},602496,496632.6,408544.56,320456.52,245699.99999999997,184274.99999999997,122849.99999999997,61424.999999999971,-2.9103830456733704E-11,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10]
[null,null,{"$f":"C381+1","v":2},{"$f":"INDEX(D$59:D$83,$C382,1)","v":"item 2"},"Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O295+O324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O296+O325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O297+O326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O298+O327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O299+O328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O300+O329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O301+O330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O302+O331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O303+O332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O304+O333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O305+O334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O306+O335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O307+O336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O308+O337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O309+O338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O310+O339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O311+O340","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O312+O341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O313+O342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O314+O343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O315+O344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O316+O345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O317+O346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,0.38574999999999998,null,null,null,null,null,null,{"$f":"O318+O347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D380","v":"Total Rate Base, Ending"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O381:O405)","v":0},{"$f":"SUM(P381:P405)","v":737985},{"$f":"SUM(Q381:Q405)","v":602496},{"$f":"SUM(R381:R405)","v":496632.6},{"$f":"SUM(S381:S405)","v":408544.56},{"$f":"SUM(T381:T405)","v":320456.52},{"$f":"SUM(U381:U405)","v":245699.99999999997},{"$f":"SUM(V381:V405)","v":184274.99999999997},{"$f":"SUM(W381:W405)","v":122849.99999999997},{"$f":"SUM(X381:X405)","v":61424.999999999971},{"$f":"SUM(Y381:Y405)","v":-2.9103830456733704E-11},{"$f":"SUM(Z381:Z405)","v":-1.026922991087531E-10},{"$f":"SUM(AA381:AA405)","v":-1.026922991087531E-10},{"$f":"SUM(AB381:AB405)","v":-1.026922991087531E-10},{"$f":"SUM(AC381:AC405)","v":-1.026922991087531E-10},{"$f":"SUM(AD381:AD405)","v":-1.026922991087531E-10},{"$f":"SUM(AE381:AE405)","v":-1.026922991087531E-10},{"$f":"SUM(AF381:AF405)","v":-1.026922991087531E-10},{"$f":"SUM(AG381:AG405)","v":-1.026922991087531E-10},{"$f":"SUM(AH381:AH405)","v":-1.026922991087531E-10},{"$f":"SUM(AI381:AI405)","v":-1.026922991087531E-10},{"$f":"SUM(AJ381:AJ405)","v":-1.026922991087531E-10},{"$f":"SUM(AK381:AK405)","v":-1.026922991087531E-10},{"$f":"SUM(AL381:AL405)","v":-1.026922991087531E-10},{"$f":"SUM(AM381:AM405)","v":-1.026922991087531E-10},{"$f":"SUM(AN381:AN405)","v":-1.026922991087531E-10},{"$f":"SUM(AO381:AO405)","v":-1.026922991087531E-10},{"$f":"SUM(AP381:AP405)","v":-1.026922991087531E-10},{"$f":"SUM(AQ381:AQ405)","v":-1.026922991087531E-10},{"$f":"SUM(AR381:AR405)","v":-1.026922991087531E-10},{"$f":"SUM(AS381:AS405)","v":-1.026922991087531E-10},{"$f":"SUM(AT381:AT405)","v":-1.026922991087531E-10},{"$f":"SUM(AU381:AU405)","v":-1.026922991087531E-10},{"$f":"SUM(AV381:AV405)","v":-1.026922991087531E-10},{"$f":"SUM(AW381:AW405)","v":-1.026922991087531E-10},{"$f":"SUM(AX381:AX405)","v":-1.026922991087531E-10},{"$f":"SUM(AY381:AY405)","v":-1.026922991087531E-10},{"$f":"SUM(AZ381:AZ405)","v":-1.026922991087531E-10},{"$f":"SUM(BA381:BA405)","v":-1.026922991087531E-10},{"$f":"SUM(BB381:BB405)","v":-1.026922991087531E-10},{"$f":"SUM(BC381:BC405)","v":-1.026922991087531E-10},{"$f":"SUM(BD381:BD405)","v":-1.026922991087531E-10},{"$f":"SUM(BE381:BE405)","v":-1.026922991087531E-10},{"$f":"SUM(BF381:BF405)","v":-1.026922991087531E-10},{"$f":"SUM(BG381:BG405)","v":-1.026922991087531E-10},{"$f":"SUM(BH381:BH405)","v":-1.026922991087531E-10},{"$f":"SUM(BI381:BI405)","v":-1.026922991087531E-10},{"$f":"SUM(BJ381:BJ405)","v":-1.026922991087531E-10},{"$f":"SUM(BK381:BK405)","v":-1.026922991087531E-10},{"$f":"SUM(BL381:BL405)","v":-1.026922991087531E-10},{"$f":"SUM(BM381:BM405)","v":-1.026922991087531E-10}]
[]
[]
[null,null,null,"Rate Base, Average"]
[null,null,{"$f":"C409+1","v":1},{"$f":"INDEX(D$59:D$83,$C410,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C410,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,{"$f":"J207","v":1},null,null,null,null,{"$f":"N381+O178*$J410+(-O236+O323-N323)/2+O1199*($F1199=6)","v":0},{"$f":"O381+P178*$J410+(-P236+P323-O323)/2+P1199*($F1199=6)","v":868992.5},{"$f":"P381+Q178*$J410+(-Q236+Q323-P323)/2+Q1199*($F1199=6)","v":670240.5},549564.30000000005,452588.57999999996,364500.54000000004,283078.26,214987.49999999997,153562.49999999997,92137.499999999971,30712.499999999971,-6.3201555100533824E-11,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10,-1.026922991087531E-10]
[null,null,{"$f":"C410+1","v":2},{"$f":"INDEX(D$59:D$83,$C411,1)","v":"item 2"},"Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N382+O179*$J411+(-O237+O324-N324)/2+O1200*($F1200=6)","v":0},{"$f":"O382+P179*$J411+(-P237+P324-O324)/2+P1200*($F1200=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N383+O180*$J412+(-O238+O325-N325)/2+O1201*($F1201=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N384+O181*$J413+(-O239+O326-N326)/2+O1202*($F1202=6)","v":0},{"$f":"O384+P181*$J413+(-P239+P326-O326)/2+P1202*($F1202=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N385+O182*$J414+(-O240+O327-N327)/2+O1203*($F1203=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N386+O183*$J415+(-O241+O328-N328)/2+O1204*($F1204=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N387+O184*$J416+(-O242+O329-N329)/2+O1205*($F1205=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N388+O185*$J417+(-O243+O330-N330)/2+O1206*($F1206=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N389+O186*$J418+(-O244+O331-N331)/2+O1207*($F1207=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,0.38574999999999998,null,1,null,null,null,null,{"$f":"N390+O187*$J419+(-O245+O332-N332)/2+O1208*($F1208=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N391+O188*$J420+(-O246+O333-N333)/2+O1209*($F1209=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N392+O189*$J421+(-O247+O334-N334)/2+O1210*($F1210=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N393+O190*$J422+(-O248+O335-N335)/2+O1211*($F1211=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N394+O191*$J423+(-O249+O336-N336)/2+O1212*($F1212=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N395+O192*$J424+(-O250+O337-N337)/2+O1213*($F1213=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N396+O193*$J425+(-O251+O338-N338)/2+O1214*($F1214=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N397+O194*$J426+(-O252+O339-N339)/2+O1215*($F1215=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N398+O195*$J427+(-O253+O340-N340)/2+O1216*($F1216=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N399+O196*$J428+(-O254+O341-N341)/2+O1217*($F1217=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N400+O197*$J429+(-O255+O342-N342)/2+O1218*($F1218=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N401+O198*$J430+(-O256+O343-N343)/2+O1219*($F1219=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N402+O199*$J431+(-O257+O344-N344)/2+O1220*($F1220=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N403+O200*$J432+(-O258+O345-N345)/2+O1221*($F1221=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N404+O201*$J433+(-O259+O346-N346)/2+O1222*($F1222=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,0.38574999999999998,null,0,null,null,null,null,{"$f":"N405+O202*$J434+(-O260+O347-N347)/2+O1223*($F1223=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D409","v":"Total Rate Base, Average"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O410:O434)","v":0},{"$f":"SUM(P410:P434)","v":868992.5},{"$f":"SUM(Q410:Q434)","v":670240.5},{"$f":"SUM(R410:R434)","v":549564.30000000005},{"$f":"SUM(S410:S434)","v":452588.57999999996},{"$f":"SUM(T410:T434)","v":364500.54000000004},{"$f":"SUM(U410:U434)","v":283078.26},{"$f":"SUM(V410:V434)","v":214987.49999999997},{"$f":"SUM(W410:W434)","v":153562.49999999997},{"$f":"SUM(X410:X434)","v":92137.499999999971},{"$f":"SUM(Y410:Y434)","v":30712.499999999971},{"$f":"SUM(Z410:Z434)","v":-6.3201555100533824E-11},{"$f":"SUM(AA410:AA434)","v":-1.026922991087531E-10},{"$f":"SUM(AB410:AB434)","v":-1.026922991087531E-10},{"$f":"SUM(AC410:AC434)","v":-1.026922991087531E-10},{"$f":"SUM(AD410:AD434)","v":-1.026922991087531E-10},{"$f":"SUM(AE410:AE434)","v":-1.026922991087531E-10},{"$f":"SUM(AF410:AF434)","v":-1.026922991087531E-10},{"$f":"SUM(AG410:AG434)","v":-1.026922991087531E-10},{"$f":"SUM(AH410:AH434)","v":-1.026922991087531E-10},{"$f":"SUM(AI410:AI434)","v":-1.026922991087531E-10},{"$f":"SUM(AJ410:AJ434)","v":-1.026922991087531E-10},{"$f":"SUM(AK410:AK434)","v":-1.026922991087531E-10},{"$f":"SUM(AL410:AL434)","v":-1.026922991087531E-10},{"$f":"SUM(AM410:AM434)","v":-1.026922991087531E-10},{"$f":"SUM(AN410:AN434)","v":-1.026922991087531E-10},{"$f":"SUM(AO410:AO434)","v":-1.026922991087531E-10},{"$f":"SUM(AP410:AP434)","v":-1.026922991087531E-10},{"$f":"SUM(AQ410:AQ434)","v":-1.026922991087531E-10},{"$f":"SUM(AR410:AR434)","v":-1.026922991087531E-10},{"$f":"SUM(AS410:AS434)","v":-1.026922991087531E-10},{"$f":"SUM(AT410:AT434)","v":-1.026922991087531E-10},{"$f":"SUM(AU410:AU434)","v":-1.026922991087531E-10},{"$f":"SUM(AV410:AV434)","v":-1.026922991087531E-10},{"$f":"SUM(AW410:AW434)","v":-1.026922991087531E-10},{"$f":"SUM(AX410:AX434)","v":-1.026922991087531E-10},{"$f":"SUM(AY410:AY434)","v":-1.026922991087531E-10},{"$f":"SUM(AZ410:AZ434)","v":-1.026922991087531E-10},{"$f":"SUM(BA410:BA434)","v":-1.026922991087531E-10},{"$f":"SUM(BB410:BB434)","v":-1.026922991087531E-10},{"$f":"SUM(BC410:BC434)","v":-1.026922991087531E-10},{"$f":"SUM(BD410:BD434)","v":-1.026922991087531E-10},{"$f":"SUM(BE410:BE434)","v":-1.026922991087531E-10},{"$f":"SUM(BF410:BF434)","v":-1.026922991087531E-10},{"$f":"SUM(BG410:BG434)","v":-1.026922991087531E-10},{"$f":"SUM(BH410:BH434)","v":-1.026922991087531E-10},{"$f":"SUM(BI410:BI434)","v":-1.026922991087531E-10},{"$f":"SUM(BJ410:BJ434)","v":-1.026922991087531E-10},{"$f":"SUM(BK410:BK434)","v":-1.026922991087531E-10},{"$f":"SUM(BL410:BL434)","v":-1.026922991087531E-10},{"$f":"SUM(BM410:BM434)","v":-1.026922991087531E-10}]
[]
[]
[null,null,null,"RETURN ON CAPITAL"]
[]
[]
[null,null,null,"Interest Expense",null,null,null,"Debt Ratio","Interest Rate"]
[null,null,{"$f":"C441+1","v":1},{"$f":"INDEX(D$59:D$83,$C442,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C442,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,{"$f":"SUMPRODUCT(O442:BM442,$O$7:$BM$7)","v":60137.070913076481},{"$f":"SUM(O442:BM442)","v":76871.040998224009},null,null,{"$f":"O410*$H442*$I442","v":0},{"$f":"P410*$H442*$I442","v":18150.472549000002},{"$f":"Q410*$H442*$I442","v":13999.179275400002},11478.639621240001,9453.1271527440003,7613.2498788720013,5912.5990009680008,4490.4009150000002,3207.4292249999999,1924.4575349999996,641.48584499999947,-1.32007824107383E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12,-2.1449135130247043E-12]
[null,null,{"$f":"C442+1","v":2},{"$f":"INDEX(D$59:D$83,$C443,1)","v":"item 2"},"Capital",4,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,{"$f":"SUMPRODUCT(O443:BM443,$O$7:$BM$7)","v":0},{"$f":"SUM(O443:BM443)","v":0},null,null,{"$f":"O411*$H443*$I443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O412*$H444*$I444","v":0},{"$f":"P412*$H444*$I444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O413*$H445*$I445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O414*$H446*$I446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O415*$H447*$I447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O416*$H448*$I448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O417*$H449*$I449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O418*$H450*$I450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O419*$H451*$I451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O420*$H452*$I452","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O421*$H453*$I453","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O422*$H454*$I454","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O423*$H455*$I455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O424*$H456*$I456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O425*$H457*$I457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O426*$H458*$I458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O427*$H459*$I459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O428*$H460*$I460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O429*$H461*$I461","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O430*$H462*$I462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O431*$H463*$I463","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O432*$H464*$I464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O433*$H465*$I465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Assumptions!$C$26","v":0.40400000000000003},{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,0,0,null,null,{"$f":"O434*$H466*$I466","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D441","v":"Total Interest Expense"},null,null,null,null,null,null,60137.070913076481,76871.040998224009,null,null,{"$f":"SUM(O442:O466)","v":0},{"$f":"SUM(P442:P466)","v":18150.472549000002},{"$f":"SUM(Q442:Q466)","v":13999.179275400002},{"$f":"SUM(R442:R466)","v":11478.639621240001},{"$f":"SUM(S442:S466)","v":9453.1271527440003},{"$f":"SUM(T442:T466)","v":7613.2498788720013},{"$f":"SUM(U442:U466)","v":5912.5990009680008},{"$f":"SUM(V442:V466)","v":4490.4009150000002},{"$f":"SUM(W442:W466)","v":3207.4292249999999},{"$f":"SUM(X442:X466)","v":1924.4575349999996},{"$f":"SUM(Y442:Y466)","v":641.48584499999947},{"$f":"SUM(Z442:Z466)","v":-1.32007824107383E-12},{"$f":"SUM(AA442:AA466)","v":-2.1449135130247043E-12},{"$f":"SUM(AB442:AB466)","v":-2.1449135130247043E-12},{"$f":"SUM(AC442:AC466)","v":-2.1449135130247043E-12},{"$f":"SUM(AD442:AD466)","v":-2.1449135130247043E-12},{"$f":"SUM(AE442:AE466)","v":-2.1449135130247043E-12},{"$f":"SUM(AF442:AF466)","v":-2.1449135130247043E-12},{"$f":"SUM(AG442:AG466)","v":-2.1449135130247043E-12},{"$f":"SUM(AH442:AH466)","v":-2.1449135130247043E-12},{"$f":"SUM(AI442:AI466)","v":-2.1449135130247043E-12},{"$f":"SUM(AJ442:AJ466)","v":-2.1449135130247043E-12},{"$f":"SUM(AK442:AK466)","v":-2.1449135130247043E-12},{"$f":"SUM(AL442:AL466)","v":-2.1449135130247043E-12},{"$f":"SUM(AM442:AM466)","v":-2.1449135130247043E-12},{"$f":"SUM(AN442:AN466)","v":-2.1449135130247043E-12},{"$f":"SUM(AO442:AO466)","v":-2.1449135130247043E-12},{"$f":"SUM(AP442:AP466)","v":-2.1449135130247043E-12},{"$f":"SUM(AQ442:AQ466)","v":-2.1449135130247043E-12},{"$f":"SUM(AR442:AR466)","v":-2.1449135130247043E-12},{"$f":"SUM(AS442:AS466)","v":-2.1449135130247043E-12},{"$f":"SUM(AT442:AT466)","v":-2.1449135130247043E-12},{"$f":"SUM(AU442:AU466)","v":-2.1449135130247043E-12},{"$f":"SUM(AV442:AV466)","v":-2.1449135130247043E-12},{"$f":"SUM(AW442:AW466)","v":-2.1449135130247043E-12},{"$f":"SUM(AX442:AX466)","v":-2.1449135130247043E-12},{"$f":"SUM(AY442:AY466)","v":-2.1449135130247043E-12},{"$f":"SUM(AZ442:AZ466)","v":-2.1449135130247043E-12},{"$f":"SUM(BA442:BA466)","v":-2.1449135130247043E-12},{"$f":"SUM(BB442:BB466)","v":-2.1449135130247043E-12},{"$f":"SUM(BC442:BC466)","v":-2.1449135130247043E-12},{"$f":"SUM(BD442:BD466)","v":-2.1449135130247043E-12},{"$f":"SUM(BE442:BE466)","v":-2.1449135130247043E-12},{"$f":"SUM(BF442:BF466)","v":-2.1449135130247043E-12},{"$f":"SUM(BG442:BG466)","v":-2.1449135130247043E-12},{"$f":"SUM(BH442:BH466)","v":-2.1449135130247043E-12},{"$f":"SUM(BI442:BI466)","v":-2.1449135130247043E-12},{"$f":"SUM(BJ442:BJ466)","v":-2.1449135130247043E-12},{"$f":"SUM(BK442:BK466)","v":-2.1449135130247043E-12},{"$f":"SUM(BL442:BL466)","v":-2.1449135130247043E-12},{"$f":"SUM(BM442:BM466)","v":-2.1449135130247043E-12}]
[]
[]
[null,null,null,"After-Tax Return on Equity",null,null,null,"Equity Ratio","Return on Equity"]
[null,null,{"$f":"C470+1","v":1},{"$f":"INDEX(D$59:D$83,$C471,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C471,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,{"$f":"SUMPRODUCT(O471:BM471,$O$7:$BM$7)","v":181037.72453762288},{"$f":"SUM(O471:BM471)","v":231413.97034903994},null,null,{"$f":"O410*$H471*$I471","v":0},{"$f":"P410*$H471*$I471","v":54640.510414999997},42143.382159000001,34555.504055400001,28457.864733239992,22919.06495412,17799.394832279999,13517.984024999996,9655.702874999999,5793.4217249999983,1931.1405749999981,-3.9739873816113653E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12,-6.4570863833601774E-12]
[null,null,{"$f":"C471+1","v":2},{"$f":"INDEX(D$59:D$83,$C472,1)","v":"item 2"},"Capital",4,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,{"$f":"SUMPRODUCT(O472:BM472,$O$7:$BM$7)","v":0},{"$f":"SUM(O472:BM472)","v":0},null,null,{"$f":"O411*$H472*$I472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O412*$H473*$I473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O413*$H474*$I474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O414*$H475*$I475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O415*$H476*$I476","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O416*$H477*$I477","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O417*$H478*$I478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O418*$H479*$I479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O419*$H480*$I480","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O420*$H481*$I481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O421*$H482*$I482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O422*$H483*$I483","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O423*$H484*$I484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O424*$H485*$I485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O425*$H486*$I486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O426*$H487*$I487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O427*$H488*$I488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O428*$H489*$I489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O429*$H490*$I490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O430*$H491*$I491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O431*$H492*$I492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O432*$H493*$I493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O433*$H494*$I494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Assumptions!$C$27","v":0.59599999999999997},{"$f":"Assumptions!$D$27","v":0.1055},null,0,0,null,null,{"$f":"O434*$H495*$I495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D470","v":"Total After-Tax Return on Equity"},null,null,null,null,null,null,181037.72453762288,231413.97034903994,null,null,{"$f":"SUM(O471:O495)","v":0},{"$f":"SUM(P471:P495)","v":54640.510414999997},{"$f":"SUM(Q471:Q495)","v":42143.382159000001},{"$f":"SUM(R471:R495)","v":34555.504055400001},{"$f":"SUM(S471:S495)","v":28457.864733239992},{"$f":"SUM(T471:T495)","v":22919.06495412},{"$f":"SUM(U471:U495)","v":17799.394832279999},{"$f":"SUM(V471:V495)","v":13517.984024999996},{"$f":"SUM(W471:W495)","v":9655.702874999999},{"$f":"SUM(X471:X495)","v":5793.4217249999983},{"$f":"SUM(Y471:Y495)","v":1931.1405749999981},{"$f":"SUM(Z471:Z495)","v":-3.9739873816113653E-12},{"$f":"SUM(AA471:AA495)","v":-6.4570863833601774E-12},{"$f":"SUM(AB471:AB495)","v":-6.4570863833601774E-12},{"$f":"SUM(AC471:AC495)","v":-6.4570863833601774E-12},{"$f":"SUM(AD471:AD495)","v":-6.4570863833601774E-12},{"$f":"SUM(AE471:AE495)","v":-6.4570863833601774E-12},{"$f":"SUM(AF471:AF495)","v":-6.4570863833601774E-12},{"$f":"SUM(AG471:AG495)","v":-6.4570863833601774E-12},{"$f":"SUM(AH471:AH495)","v":-6.4570863833601774E-12},{"$f":"SUM(AI471:AI495)","v":-6.4570863833601774E-12},{"$f":"SUM(AJ471:AJ495)","v":-6.4570863833601774E-12},{"$f":"SUM(AK471:AK495)","v":-6.4570863833601774E-12},{"$f":"SUM(AL471:AL495)","v":-6.4570863833601774E-12},{"$f":"SUM(AM471:AM495)","v":-6.4570863833601774E-12},{"$f":"SUM(AN471:AN495)","v":-6.4570863833601774E-12},{"$f":"SUM(AO471:AO495)","v":-6.4570863833601774E-12},{"$f":"SUM(AP471:AP495)","v":-6.4570863833601774E-12},{"$f":"SUM(AQ471:AQ495)","v":-6.4570863833601774E-12},{"$f":"SUM(AR471:AR495)","v":-6.4570863833601774E-12},{"$f":"SUM(AS471:AS495)","v":-6.4570863833601774E-12},{"$f":"SUM(AT471:AT495)","v":-6.4570863833601774E-12},{"$f":"SUM(AU471:AU495)","v":-6.4570863833601774E-12},{"$f":"SUM(AV471:AV495)","v":-6.4570863833601774E-12},{"$f":"SUM(AW471:AW495)","v":-6.4570863833601774E-12},{"$f":"SUM(AX471:AX495)","v":-6.4570863833601774E-12},{"$f":"SUM(AY471:AY495)","v":-6.4570863833601774E-12},{"$f":"SUM(AZ471:AZ495)","v":-6.4570863833601774E-12},{"$f":"SUM(BA471:BA495)","v":-6.4570863833601774E-12},{"$f":"SUM(BB471:BB495)","v":-6.4570863833601774E-12},{"$f":"SUM(BC471:BC495)","v":-6.4570863833601774E-12},{"$f":"SUM(BD471:BD495)","v":-6.4570863833601774E-12},{"$f":"SUM(BE471:BE495)","v":-6.4570863833601774E-12},{"$f":"SUM(BF471:BF495)","v":-6.4570863833601774E-12},{"$f":"SUM(BG471:BG495)","v":-6.4570863833601774E-12},{"$f":"SUM(BH471:BH495)","v":-6.4570863833601774E-12},{"$f":"SUM(BI471:BI495)","v":-6.4570863833601774E-12},{"$f":"SUM(BJ471:BJ495)","v":-6.4570863833601774E-12},{"$f":"SUM(BK471:BK495)","v":-6.4570863833601774E-12},{"$f":"SUM(BL471:BL495)","v":-6.4570863833601774E-12},{"$f":"SUM(BM471:BM495)","v":-6.4570863833601774E-12}]
[]
[]
[null,null,null,"Income Tax",null,null,null,"Tax Rate"]
[null,null,{"$f":"C499+1","v":1},{"$f":"INDEX(D$59:D$83,$C500,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C500,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O500:BM500,$O$7:$BM$7)","v":113691.98573933748},{"$f":"SUM(O500:BM500)","v":145328.35012151758},null,null,{"$f":"O471*(1/(1-$H500)-1)","v":0},{"$f":"P471*(1/(1-$H500)-1)","v":34314.329495459911},26466.112605346767,21700.912803208063,17871.585381924833,14393.210103462419,11178.048932115606,8489.3159749999977,6063.7971250000001,3638.2782749999992,1212.7594249999988,-2.4956705453098644E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12,-4.0550607608973359E-12]
[null,null,{"$f":"C500+1","v":2},{"$f":"INDEX(D$59:D$83,$C501,1)","v":"item 2"},"Capital",4,null,0.38574999999999998,null,null,{"$f":"SUMPRODUCT(O501:BM501,$O$7:$BM$7)","v":0},{"$f":"SUM(O501:BM501)","v":0},null,null,{"$f":"O472*(1/(1-$H501)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O473*(1/(1-$H502)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O474*(1/(1-$H503)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O475*(1/(1-$H504)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O476*(1/(1-$H505)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O477*(1/(1-$H506)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O478*(1/(1-$H507)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O479*(1/(1-$H508)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O480*(1/(1-$H509)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O481*(1/(1-$H510)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O482*(1/(1-$H511)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O483*(1/(1-$H512)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O484*(1/(1-$H513)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O485*(1/(1-$H514)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O486*(1/(1-$H515)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O487*(1/(1-$H516)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O488*(1/(1-$H517)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O489*(1/(1-$H518)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O490*(1/(1-$H519)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O491*(1/(1-$H520)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O492*(1/(1-$H521)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O493*(1/(1-$H522)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O494*(1/(1-$H523)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O495*(1/(1-$H524)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D499","v":"Total Income Tax"},null,null,null,null,null,null,113691.98573933748,145328.35012151758,null,null,{"$f":"SUM(O500:O524)","v":0},{"$f":"SUM(P500:P524)","v":34314.329495459911},{"$f":"SUM(Q500:Q524)","v":26466.112605346767},{"$f":"SUM(R500:R524)","v":21700.912803208063},{"$f":"SUM(S500:S524)","v":17871.585381924833},{"$f":"SUM(T500:T524)","v":14393.210103462419},{"$f":"SUM(U500:U524)","v":11178.048932115606},{"$f":"SUM(V500:V524)","v":8489.3159749999977},{"$f":"SUM(W500:W524)","v":6063.7971250000001},{"$f":"SUM(X500:X524)","v":3638.2782749999992},{"$f":"SUM(Y500:Y524)","v":1212.7594249999988},{"$f":"SUM(Z500:Z524)","v":-2.4956705453098644E-12},{"$f":"SUM(AA500:AA524)","v":-4.0550607608973359E-12},{"$f":"SUM(AB500:AB524)","v":-4.0550607608973359E-12},{"$f":"SUM(AC500:AC524)","v":-4.0550607608973359E-12},{"$f":"SUM(AD500:AD524)","v":-4.0550607608973359E-12},{"$f":"SUM(AE500:AE524)","v":-4.0550607608973359E-12},{"$f":"SUM(AF500:AF524)","v":-4.0550607608973359E-12},{"$f":"SUM(AG500:AG524)","v":-4.0550607608973359E-12},{"$f":"SUM(AH500:AH524)","v":-4.0550607608973359E-12},{"$f":"SUM(AI500:AI524)","v":-4.0550607608973359E-12},{"$f":"SUM(AJ500:AJ524)","v":-4.0550607608973359E-12},{"$f":"SUM(AK500:AK524)","v":-4.0550607608973359E-12},{"$f":"SUM(AL500:AL524)","v":-4.0550607608973359E-12},{"$f":"SUM(AM500:AM524)","v":-4.0550607608973359E-12},{"$f":"SUM(AN500:AN524)","v":-4.0550607608973359E-12},{"$f":"SUM(AO500:AO524)","v":-4.0550607608973359E-12},{"$f":"SUM(AP500:AP524)","v":-4.0550607608973359E-12},{"$f":"SUM(AQ500:AQ524)","v":-4.0550607608973359E-12},{"$f":"SUM(AR500:AR524)","v":-4.0550607608973359E-12},{"$f":"SUM(AS500:AS524)","v":-4.0550607608973359E-12},{"$f":"SUM(AT500:AT524)","v":-4.0550607608973359E-12},{"$f":"SUM(AU500:AU524)","v":-4.0550607608973359E-12},{"$f":"SUM(AV500:AV524)","v":-4.0550607608973359E-12},{"$f":"SUM(AW500:AW524)","v":-4.0550607608973359E-12},{"$f":"SUM(AX500:AX524)","v":-4.0550607608973359E-12},{"$f":"SUM(AY500:AY524)","v":-4.0550607608973359E-12},{"$f":"SUM(AZ500:AZ524)","v":-4.0550607608973359E-12},{"$f":"SUM(BA500:BA524)","v":-4.0550607608973359E-12},{"$f":"SUM(BB500:BB524)","v":-4.0550607608973359E-12},{"$f":"SUM(BC500:BC524)","v":-4.0550607608973359E-12},{"$f":"SUM(BD500:BD524)","v":-4.0550607608973359E-12},{"$f":"SUM(BE500:BE524)","v":-4.0550607608973359E-12},{"$f":"SUM(BF500:BF524)","v":-4.0550607608973359E-12},{"$f":"SUM(BG500:BG524)","v":-4.0550607608973359E-12},{"$f":"SUM(BH500:BH524)","v":-4.0550607608973359E-12},{"$f":"SUM(BI500:BI524)","v":-4.0550607608973359E-12},{"$f":"SUM(BJ500:BJ524)","v":-4.0550607608973359E-12},{"$f":"SUM(BK500:BK524)","v":-4.0550607608973359E-12},{"$f":"SUM(BL500:BL524)","v":-4.0550607608973359E-12},{"$f":"SUM(BM500:BM524)","v":-4.0550607608973359E-12}]
[]
[]
[null,null,null,"Pre-Tax Return on Capital",null,null,null,"Return Rate"]
[null,null,{"$f":"C528+1","v":1},{"$f":"INDEX(D$59:D$83,$C529,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C529,1)","v":"Capital"},4,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,{"$f":"SUMPRODUCT(O529:BM529,$O$7:$BM$7)","v":354866.7811900368},{"$f":"SUM(O529:BM529)","v":453613.36146878154},null,null,{"$f":"O442+O471+O500","v":0},{"$f":"P442+P471+P500","v":107105.31245945991},82608.67403974678,67735.056479848063,55782.577267908826,44925.524936454422,34890.042765363607,26497.700914999994,18926.929225,11356.157534999997,3785.3858449999966,-7.7897361679950599E-12,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11,-1.2657060657282218E-11]
[null,null,{"$f":"C529+1","v":2},{"$f":"INDEX(D$59:D$83,$C530,1)","v":"item 2"},"Capital",4,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,{"$f":"SUMPRODUCT(O530:BM530,$O$7:$BM$7)","v":0},{"$f":"SUM(O530:BM530)","v":0},null,null,{"$f":"O443+O472+O501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O444+O473+O502","v":0},{"$f":"P444+P473+P502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O445+O474+O503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O446+O475+O504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O447+O476+O505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O448+O477+O506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O449+O478+O507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O450+O479+O508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O451+O480+O509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O452+O481+O510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O453+O482+O511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O454+O483+O512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O455+O484+O513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O456+O485+O514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O457+O486+O515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O458+O487+O516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O459+O488+O517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O460+O489+O518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O461+O490+O519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O462+O491+O520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O463+O492+O521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O464+O493+O522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O465+O494+O523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Assumptions!$H$28","v":0.12325228636548635},null,null,0,0,null,null,{"$f":"O466+O495+O524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D528","v":"Total Pre-Tax Return on Capital"},null,null,null,null,null,null,354866.7811900368,453613.36146878154,null,null,{"$f":"SUM(O529:O553)","v":0},{"$f":"SUM(P529:P553)","v":107105.31245945991},{"$f":"SUM(Q529:Q553)","v":82608.67403974678},{"$f":"SUM(R529:R553)","v":67735.056479848063},{"$f":"SUM(S529:S553)","v":55782.577267908826},{"$f":"SUM(T529:T553)","v":44925.524936454422},{"$f":"SUM(U529:U553)","v":34890.042765363607},{"$f":"SUM(V529:V553)","v":26497.700914999994},{"$f":"SUM(W529:W553)","v":18926.929225},{"$f":"SUM(X529:X553)","v":11356.157534999997},{"$f":"SUM(Y529:Y553)","v":3785.3858449999966},{"$f":"SUM(Z529:Z553)","v":-7.7897361679950599E-12},{"$f":"SUM(AA529:AA553)","v":-1.2657060657282218E-11},{"$f":"SUM(AB529:AB553)","v":-1.2657060657282218E-11},{"$f":"SUM(AC529:AC553)","v":-1.2657060657282218E-11},{"$f":"SUM(AD529:AD553)","v":-1.2657060657282218E-11},{"$f":"SUM(AE529:AE553)","v":-1.2657060657282218E-11},{"$f":"SUM(AF529:AF553)","v":-1.2657060657282218E-11},{"$f":"SUM(AG529:AG553)","v":-1.2657060657282218E-11},{"$f":"SUM(AH529:AH553)","v":-1.2657060657282218E-11},{"$f":"SUM(AI529:AI553)","v":-1.2657060657282218E-11},{"$f":"SUM(AJ529:AJ553)","v":-1.2657060657282218E-11},{"$f":"SUM(AK529:AK553)","v":-1.2657060657282218E-11},{"$f":"SUM(AL529:AL553)","v":-1.2657060657282218E-11},{"$f":"SUM(AM529:AM553)","v":-1.2657060657282218E-11},{"$f":"SUM(AN529:AN553)","v":-1.2657060657282218E-11},{"$f":"SUM(AO529:AO553)","v":-1.2657060657282218E-11},{"$f":"SUM(AP529:AP553)","v":-1.2657060657282218E-11},{"$f":"SUM(AQ529:AQ553)","v":-1.2657060657282218E-11},{"$f":"SUM(AR529:AR553)","v":-1.2657060657282218E-11},{"$f":"SUM(AS529:AS553)","v":-1.2657060657282218E-11},{"$f":"SUM(AT529:AT553)","v":-1.2657060657282218E-11},{"$f":"SUM(AU529:AU553)","v":-1.2657060657282218E-11},{"$f":"SUM(AV529:AV553)","v":-1.2657060657282218E-11},{"$f":"SUM(AW529:AW553)","v":-1.2657060657282218E-11},{"$f":"SUM(AX529:AX553)","v":-1.2657060657282218E-11},{"$f":"SUM(AY529:AY553)","v":-1.2657060657282218E-11},{"$f":"SUM(AZ529:AZ553)","v":-1.2657060657282218E-11},{"$f":"SUM(BA529:BA553)","v":-1.2657060657282218E-11},{"$f":"SUM(BB529:BB553)","v":-1.2657060657282218E-11},{"$f":"SUM(BC529:BC553)","v":-1.2657060657282218E-11},{"$f":"SUM(BD529:BD553)","v":-1.2657060657282218E-11},{"$f":"SUM(BE529:BE553)","v":-1.2657060657282218E-11},{"$f":"SUM(BF529:BF553)","v":-1.2657060657282218E-11},{"$f":"SUM(BG529:BG553)","v":-1.2657060657282218E-11},{"$f":"SUM(BH529:BH553)","v":-1.2657060657282218E-11},{"$f":"SUM(BI529:BI553)","v":-1.2657060657282218E-11},{"$f":"SUM(BJ529:BJ553)","v":-1.2657060657282218E-11},{"$f":"SUM(BK529:BK553)","v":-1.2657060657282218E-11},{"$f":"SUM(BL529:BL553)","v":-1.2657060657282218E-11},{"$f":"SUM(BM529:BM553)","v":-1.2657060657282218E-11}]
[]
[null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(O$410:O$434,$H$529:$H$553)-O554","v":0},{"$f":"SUMPRODUCT(P$410:P$434,$H$529:$H$553)-P554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"TAX CALCULATIONS"]
[]
[]
[null,null,null,"Tax Capital Placed in Service",null,null,null,"CODYear","COD","Capitalized Interest"]
[null,null,{"$f":"C563+1","v":1},{"$f":"INDEX(D$59:D$83,$C564,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C564,1)","v":"Capital"},4,null,{"$f":"YEAR(I564)","v":2018},{"$f":"I178","v":"2018-01-01"},{"$f":"L1083","v":0},{"$f":"SUMPRODUCT(O564:BM564,$O$7:$BM$7)","v":929620.55053562659},{"$f":"SUM(O564:BM564)","v":1000000},null,null,{"$f":"(SUM($N117:O117)-SUM($N564:N564)+$J564)*IF($F564>=5,O$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:P117)-SUM($N564:O564)+$J564)*IF($F564>=5,P$5>=YEAR($I564),1)*($F564>=3)","v":1000000},{"$f":"(SUM($N117:Q117)-SUM($N564:P564)+$J564)*IF($F564>=5,Q$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:R117)-SUM($N564:Q564)+$J564)*IF($F564>=5,R$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:S117)-SUM($N564:R564)+$J564)*IF($F564>=5,S$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:T117)-SUM($N564:S564)+$J564)*IF($F564>=5,T$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:U117)-SUM($N564:T564)+$J564)*IF($F564>=5,U$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:V117)-SUM($N564:U564)+$J564)*IF($F564>=5,V$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:W117)-SUM($N564:V564)+$J564)*IF($F564>=5,W$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:X117)-SUM($N564:W564)+$J564)*IF($F564>=5,X$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:Y117)-SUM($N564:X564)+$J564)*IF($F564>=5,Y$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:Z117)-SUM($N564:Y564)+$J564)*IF($F564>=5,Z$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AA117)-SUM($N564:Z564)+$J564)*IF($F564>=5,AA$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AB117)-SUM($N564:AA564)+$J564)*IF($F564>=5,AB$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AC117)-SUM($N564:AB564)+$J564)*IF($F564>=5,AC$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AD117)-SUM($N564:AC564)+$J564)*IF($F564>=5,AD$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AE117)-SUM($N564:AD564)+$J564)*IF($F564>=5,AE$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AF117)-SUM($N564:AE564)+$J564)*IF($F564>=5,AF$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AG117)-SUM($N564:AF564)+$J564)*IF($F564>=5,AG$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AH117)-SUM($N564:AG564)+$J564)*IF($F564>=5,AH$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AI117)-SUM($N564:AH564)+$J564)*IF($F564>=5,AI$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AJ117)-SUM($N564:AI564)+$J564)*IF($F564>=5,AJ$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AK117)-SUM($N564:AJ564)+$J564)*IF($F564>=5,AK$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AL117)-SUM($N564:AK564)+$J564)*IF($F564>=5,AL$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AM117)-SUM($N564:AL564)+$J564)*IF($F564>=5,AM$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AN117)-SUM($N564:AM564)+$J564)*IF($F564>=5,AN$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AO117)-SUM($N564:AN564)+$J564)*IF($F564>=5,AO$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AP117)-SUM($N564:AO564)+$J564)*IF($F564>=5,AP$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AQ117)-SUM($N564:AP564)+$J564)*IF($F564>=5,AQ$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AR117)-SUM($N564:AQ564)+$J564)*IF($F564>=5,AR$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AS117)-SUM($N564:AR564)+$J564)*IF($F564>=5,AS$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AT117)-SUM($N564:AS564)+$J564)*IF($F564>=5,AT$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AU117)-SUM($N564:AT564)+$J564)*IF($F564>=5,AU$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AV117)-SUM($N564:AU564)+$J564)*IF($F564>=5,AV$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AW117)-SUM($N564:AV564)+$J564)*IF($F564>=5,AW$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AX117)-SUM($N564:AW564)+$J564)*IF($F564>=5,AX$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AY117)-SUM($N564:AX564)+$J564)*IF($F564>=5,AY$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:AZ117)-SUM($N564:AY564)+$J564)*IF($F564>=5,AZ$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BA117)-SUM($N564:AZ564)+$J564)*IF($F564>=5,BA$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BB117)-SUM($N564:BA564)+$J564)*IF($F564>=5,BB$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BC117)-SUM($N564:BB564)+$J564)*IF($F564>=5,BC$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BD117)-SUM($N564:BC564)+$J564)*IF($F564>=5,BD$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BE117)-SUM($N564:BD564)+$J564)*IF($F564>=5,BE$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BF117)-SUM($N564:BE564)+$J564)*IF($F564>=5,BF$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BG117)-SUM($N564:BF564)+$J564)*IF($F564>=5,BG$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BH117)-SUM($N564:BG564)+$J564)*IF($F564>=5,BH$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BI117)-SUM($N564:BH564)+$J564)*IF($F564>=5,BI$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BJ117)-SUM($N564:BI564)+$J564)*IF($F564>=5,BJ$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BK117)-SUM($N564:BJ564)+$J564)*IF($F564>=5,BK$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BL117)-SUM($N564:BK564)+$J564)*IF($F564>=5,BL$5>=YEAR($I564),1)*($F564>=3)","v":0},{"$f":"(SUM($N117:BM117)-SUM($N564:BL564)+$J564)*IF($F564>=5,BM$5>=YEAR($I564),1)*($F564>=3)","v":0}]
[null,null,{"$f":"C564+1","v":2},{"$f":"INDEX(D$59:D$83,$C565,1)","v":"item 2"},"Capital",4,null,{"$f":"YEAR(I565)","v":2019},"2019-01-01",0,{"$f":"SUMPRODUCT(O565:BM565,$O$7:$BM$7)","v":0},{"$f":"SUM(O565:BM565)","v":0},null,null,{"$f":"(SUM($N118:O118)-SUM($N565:N565)+$J565)*IF($F565>=5,O$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:P118)-SUM($N565:O565)+$J565)*IF($F565>=5,P$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:Q118)-SUM($N565:P565)+$J565)*IF($F565>=5,Q$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:R118)-SUM($N565:Q565)+$J565)*IF($F565>=5,R$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:S118)-SUM($N565:R565)+$J565)*IF($F565>=5,S$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:T118)-SUM($N565:S565)+$J565)*IF($F565>=5,T$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:U118)-SUM($N565:T565)+$J565)*IF($F565>=5,U$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:V118)-SUM($N565:U565)+$J565)*IF($F565>=5,V$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:W118)-SUM($N565:V565)+$J565)*IF($F565>=5,W$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:X118)-SUM($N565:W565)+$J565)*IF($F565>=5,X$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:Y118)-SUM($N565:X565)+$J565)*IF($F565>=5,Y$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:Z118)-SUM($N565:Y565)+$J565)*IF($F565>=5,Z$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AA118)-SUM($N565:Z565)+$J565)*IF($F565>=5,AA$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AB118)-SUM($N565:AA565)+$J565)*IF($F565>=5,AB$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AC118)-SUM($N565:AB565)+$J565)*IF($F565>=5,AC$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AD118)-SUM($N565:AC565)+$J565)*IF($F565>=5,AD$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AE118)-SUM($N565:AD565)+$J565)*IF($F565>=5,AE$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AF118)-SUM($N565:AE565)+$J565)*IF($F565>=5,AF$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AG118)-SUM($N565:AF565)+$J565)*IF($F565>=5,AG$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AH118)-SUM($N565:AG565)+$J565)*IF($F565>=5,AH$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AI118)-SUM($N565:AH565)+$J565)*IF($F565>=5,AI$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AJ118)-SUM($N565:AI565)+$J565)*IF($F565>=5,AJ$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AK118)-SUM($N565:AJ565)+$J565)*IF($F565>=5,AK$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AL118)-SUM($N565:AK565)+$J565)*IF($F565>=5,AL$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AM118)-SUM($N565:AL565)+$J565)*IF($F565>=5,AM$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AN118)-SUM($N565:AM565)+$J565)*IF($F565>=5,AN$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AO118)-SUM($N565:AN565)+$J565)*IF($F565>=5,AO$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AP118)-SUM($N565:AO565)+$J565)*IF($F565>=5,AP$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AQ118)-SUM($N565:AP565)+$J565)*IF($F565>=5,AQ$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AR118)-SUM($N565:AQ565)+$J565)*IF($F565>=5,AR$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AS118)-SUM($N565:AR565)+$J565)*IF($F565>=5,AS$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AT118)-SUM($N565:AS565)+$J565)*IF($F565>=5,AT$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AU118)-SUM($N565:AT565)+$J565)*IF($F565>=5,AU$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AV118)-SUM($N565:AU565)+$J565)*IF($F565>=5,AV$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AW118)-SUM($N565:AV565)+$J565)*IF($F565>=5,AW$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AX118)-SUM($N565:AW565)+$J565)*IF($F565>=5,AX$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AY118)-SUM($N565:AX565)+$J565)*IF($F565>=5,AY$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:AZ118)-SUM($N565:AY565)+$J565)*IF($F565>=5,AZ$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BA118)-SUM($N565:AZ565)+$J565)*IF($F565>=5,BA$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BB118)-SUM($N565:BA565)+$J565)*IF($F565>=5,BB$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BC118)-SUM($N565:BB565)+$J565)*IF($F565>=5,BC$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BD118)-SUM($N565:BC565)+$J565)*IF($F565>=5,BD$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BE118)-SUM($N565:BD565)+$J565)*IF($F565>=5,BE$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BF118)-SUM($N565:BE565)+$J565)*IF($F565>=5,BF$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BG118)-SUM($N565:BF565)+$J565)*IF($F565>=5,BG$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BH118)-SUM($N565:BG565)+$J565)*IF($F565>=5,BH$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BI118)-SUM($N565:BH565)+$J565)*IF($F565>=5,BI$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BJ118)-SUM($N565:BI565)+$J565)*IF($F565>=5,BJ$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BK118)-SUM($N565:BJ565)+$J565)*IF($F565>=5,BK$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BL118)-SUM($N565:BK565)+$J565)*IF($F565>=5,BL$5>=YEAR($I565),1)*($F565>=3)","v":0},{"$f":"(SUM($N118:BM118)-SUM($N565:BL565)+$J565)*IF($F565>=5,BM$5>=YEAR($I565),1)*($F565>=3)","v":0}]
[null,null,3,"item 3","Capital",4,null,2020,"2020-01-01",0,0,0,null,null,{"$f":"(SUM($N119:O119)-SUM($N566:N566)+$J566)*IF($F566>=5,O$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:P119)-SUM($N566:O566)+$J566)*IF($F566>=5,P$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:Q119)-SUM($N566:P566)+$J566)*IF($F566>=5,Q$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:R119)-SUM($N566:Q566)+$J566)*IF($F566>=5,R$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:S119)-SUM($N566:R566)+$J566)*IF($F566>=5,S$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:T119)-SUM($N566:S566)+$J566)*IF($F566>=5,T$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:U119)-SUM($N566:T566)+$J566)*IF($F566>=5,U$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:V119)-SUM($N566:U566)+$J566)*IF($F566>=5,V$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:W119)-SUM($N566:V566)+$J566)*IF($F566>=5,W$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:X119)-SUM($N566:W566)+$J566)*IF($F566>=5,X$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:Y119)-SUM($N566:X566)+$J566)*IF($F566>=5,Y$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:Z119)-SUM($N566:Y566)+$J566)*IF($F566>=5,Z$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AA119)-SUM($N566:Z566)+$J566)*IF($F566>=5,AA$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AB119)-SUM($N566:AA566)+$J566)*IF($F566>=5,AB$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AC119)-SUM($N566:AB566)+$J566)*IF($F566>=5,AC$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AD119)-SUM($N566:AC566)+$J566)*IF($F566>=5,AD$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AE119)-SUM($N566:AD566)+$J566)*IF($F566>=5,AE$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AF119)-SUM($N566:AE566)+$J566)*IF($F566>=5,AF$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AG119)-SUM($N566:AF566)+$J566)*IF($F566>=5,AG$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AH119)-SUM($N566:AG566)+$J566)*IF($F566>=5,AH$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AI119)-SUM($N566:AH566)+$J566)*IF($F566>=5,AI$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AJ119)-SUM($N566:AI566)+$J566)*IF($F566>=5,AJ$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AK119)-SUM($N566:AJ566)+$J566)*IF($F566>=5,AK$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AL119)-SUM($N566:AK566)+$J566)*IF($F566>=5,AL$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AM119)-SUM($N566:AL566)+$J566)*IF($F566>=5,AM$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AN119)-SUM($N566:AM566)+$J566)*IF($F566>=5,AN$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AO119)-SUM($N566:AN566)+$J566)*IF($F566>=5,AO$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AP119)-SUM($N566:AO566)+$J566)*IF($F566>=5,AP$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AQ119)-SUM($N566:AP566)+$J566)*IF($F566>=5,AQ$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AR119)-SUM($N566:AQ566)+$J566)*IF($F566>=5,AR$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AS119)-SUM($N566:AR566)+$J566)*IF($F566>=5,AS$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AT119)-SUM($N566:AS566)+$J566)*IF($F566>=5,AT$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AU119)-SUM($N566:AT566)+$J566)*IF($F566>=5,AU$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AV119)-SUM($N566:AU566)+$J566)*IF($F566>=5,AV$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AW119)-SUM($N566:AV566)+$J566)*IF($F566>=5,AW$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AX119)-SUM($N566:AW566)+$J566)*IF($F566>=5,AX$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AY119)-SUM($N566:AX566)+$J566)*IF($F566>=5,AY$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:AZ119)-SUM($N566:AY566)+$J566)*IF($F566>=5,AZ$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BA119)-SUM($N566:AZ566)+$J566)*IF($F566>=5,BA$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BB119)-SUM($N566:BA566)+$J566)*IF($F566>=5,BB$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BC119)-SUM($N566:BB566)+$J566)*IF($F566>=5,BC$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BD119)-SUM($N566:BC566)+$J566)*IF($F566>=5,BD$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BE119)-SUM($N566:BD566)+$J566)*IF($F566>=5,BE$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BF119)-SUM($N566:BE566)+$J566)*IF($F566>=5,BF$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BG119)-SUM($N566:BF566)+$J566)*IF($F566>=5,BG$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BH119)-SUM($N566:BG566)+$J566)*IF($F566>=5,BH$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BI119)-SUM($N566:BH566)+$J566)*IF($F566>=5,BI$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BJ119)-SUM($N566:BI566)+$J566)*IF($F566>=5,BJ$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BK119)-SUM($N566:BJ566)+$J566)*IF($F566>=5,BK$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BL119)-SUM($N566:BK566)+$J566)*IF($F566>=5,BL$5>=YEAR($I566),1)*($F566>=3)","v":0},{"$f":"(SUM($N119:BM119)-SUM($N566:BL566)+$J566)*IF($F566>=5,BM$5>=YEAR($I566),1)*($F566>=3)","v":0}]
[null,null,4,"item 4","Capital",4,null,2021,"2021-01-01",0,0,0,null,null,{"$f":"(SUM($N120:O120)-SUM($N567:N567)+$J567)*IF($F567>=5,O$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:P120)-SUM($N567:O567)+$J567)*IF($F567>=5,P$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:Q120)-SUM($N567:P567)+$J567)*IF($F567>=5,Q$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:R120)-SUM($N567:Q567)+$J567)*IF($F567>=5,R$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:S120)-SUM($N567:R567)+$J567)*IF($F567>=5,S$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:T120)-SUM($N567:S567)+$J567)*IF($F567>=5,T$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:U120)-SUM($N567:T567)+$J567)*IF($F567>=5,U$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:V120)-SUM($N567:U567)+$J567)*IF($F567>=5,V$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:W120)-SUM($N567:V567)+$J567)*IF($F567>=5,W$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:X120)-SUM($N567:W567)+$J567)*IF($F567>=5,X$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:Y120)-SUM($N567:X567)+$J567)*IF($F567>=5,Y$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:Z120)-SUM($N567:Y567)+$J567)*IF($F567>=5,Z$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AA120)-SUM($N567:Z567)+$J567)*IF($F567>=5,AA$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AB120)-SUM($N567:AA567)+$J567)*IF($F567>=5,AB$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AC120)-SUM($N567:AB567)+$J567)*IF($F567>=5,AC$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AD120)-SUM($N567:AC567)+$J567)*IF($F567>=5,AD$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AE120)-SUM($N567:AD567)+$J567)*IF($F567>=5,AE$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AF120)-SUM($N567:AE567)+$J567)*IF($F567>=5,AF$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AG120)-SUM($N567:AF567)+$J567)*IF($F567>=5,AG$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AH120)-SUM($N567:AG567)+$J567)*IF($F567>=5,AH$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AI120)-SUM($N567:AH567)+$J567)*IF($F567>=5,AI$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AJ120)-SUM($N567:AI567)+$J567)*IF($F567>=5,AJ$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AK120)-SUM($N567:AJ567)+$J567)*IF($F567>=5,AK$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AL120)-SUM($N567:AK567)+$J567)*IF($F567>=5,AL$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AM120)-SUM($N567:AL567)+$J567)*IF($F567>=5,AM$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AN120)-SUM($N567:AM567)+$J567)*IF($F567>=5,AN$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AO120)-SUM($N567:AN567)+$J567)*IF($F567>=5,AO$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AP120)-SUM($N567:AO567)+$J567)*IF($F567>=5,AP$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AQ120)-SUM($N567:AP567)+$J567)*IF($F567>=5,AQ$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AR120)-SUM($N567:AQ567)+$J567)*IF($F567>=5,AR$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AS120)-SUM($N567:AR567)+$J567)*IF($F567>=5,AS$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AT120)-SUM($N567:AS567)+$J567)*IF($F567>=5,AT$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AU120)-SUM($N567:AT567)+$J567)*IF($F567>=5,AU$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AV120)-SUM($N567:AU567)+$J567)*IF($F567>=5,AV$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AW120)-SUM($N567:AV567)+$J567)*IF($F567>=5,AW$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AX120)-SUM($N567:AW567)+$J567)*IF($F567>=5,AX$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AY120)-SUM($N567:AX567)+$J567)*IF($F567>=5,AY$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:AZ120)-SUM($N567:AY567)+$J567)*IF($F567>=5,AZ$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BA120)-SUM($N567:AZ567)+$J567)*IF($F567>=5,BA$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BB120)-SUM($N567:BA567)+$J567)*IF($F567>=5,BB$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BC120)-SUM($N567:BB567)+$J567)*IF($F567>=5,BC$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BD120)-SUM($N567:BC567)+$J567)*IF($F567>=5,BD$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BE120)-SUM($N567:BD567)+$J567)*IF($F567>=5,BE$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BF120)-SUM($N567:BE567)+$J567)*IF($F567>=5,BF$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BG120)-SUM($N567:BF567)+$J567)*IF($F567>=5,BG$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BH120)-SUM($N567:BG567)+$J567)*IF($F567>=5,BH$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BI120)-SUM($N567:BH567)+$J567)*IF($F567>=5,BI$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BJ120)-SUM($N567:BI567)+$J567)*IF($F567>=5,BJ$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BK120)-SUM($N567:BJ567)+$J567)*IF($F567>=5,BK$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BL120)-SUM($N567:BK567)+$J567)*IF($F567>=5,BL$5>=YEAR($I567),1)*($F567>=3)","v":0},{"$f":"(SUM($N120:BM120)-SUM($N567:BL567)+$J567)*IF($F567>=5,BM$5>=YEAR($I567),1)*($F567>=3)","v":0}]
[null,null,5,"item 5","Capital",4,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N121:O121)-SUM($N568:N568)+$J568)*IF($F568>=5,O$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:P121)-SUM($N568:O568)+$J568)*IF($F568>=5,P$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:Q121)-SUM($N568:P568)+$J568)*IF($F568>=5,Q$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:R121)-SUM($N568:Q568)+$J568)*IF($F568>=5,R$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:S121)-SUM($N568:R568)+$J568)*IF($F568>=5,S$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:T121)-SUM($N568:S568)+$J568)*IF($F568>=5,T$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:U121)-SUM($N568:T568)+$J568)*IF($F568>=5,U$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:V121)-SUM($N568:U568)+$J568)*IF($F568>=5,V$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:W121)-SUM($N568:V568)+$J568)*IF($F568>=5,W$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:X121)-SUM($N568:W568)+$J568)*IF($F568>=5,X$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:Y121)-SUM($N568:X568)+$J568)*IF($F568>=5,Y$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:Z121)-SUM($N568:Y568)+$J568)*IF($F568>=5,Z$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AA121)-SUM($N568:Z568)+$J568)*IF($F568>=5,AA$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AB121)-SUM($N568:AA568)+$J568)*IF($F568>=5,AB$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AC121)-SUM($N568:AB568)+$J568)*IF($F568>=5,AC$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AD121)-SUM($N568:AC568)+$J568)*IF($F568>=5,AD$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AE121)-SUM($N568:AD568)+$J568)*IF($F568>=5,AE$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AF121)-SUM($N568:AE568)+$J568)*IF($F568>=5,AF$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AG121)-SUM($N568:AF568)+$J568)*IF($F568>=5,AG$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AH121)-SUM($N568:AG568)+$J568)*IF($F568>=5,AH$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AI121)-SUM($N568:AH568)+$J568)*IF($F568>=5,AI$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AJ121)-SUM($N568:AI568)+$J568)*IF($F568>=5,AJ$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AK121)-SUM($N568:AJ568)+$J568)*IF($F568>=5,AK$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AL121)-SUM($N568:AK568)+$J568)*IF($F568>=5,AL$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AM121)-SUM($N568:AL568)+$J568)*IF($F568>=5,AM$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AN121)-SUM($N568:AM568)+$J568)*IF($F568>=5,AN$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AO121)-SUM($N568:AN568)+$J568)*IF($F568>=5,AO$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AP121)-SUM($N568:AO568)+$J568)*IF($F568>=5,AP$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AQ121)-SUM($N568:AP568)+$J568)*IF($F568>=5,AQ$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AR121)-SUM($N568:AQ568)+$J568)*IF($F568>=5,AR$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AS121)-SUM($N568:AR568)+$J568)*IF($F568>=5,AS$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AT121)-SUM($N568:AS568)+$J568)*IF($F568>=5,AT$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AU121)-SUM($N568:AT568)+$J568)*IF($F568>=5,AU$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AV121)-SUM($N568:AU568)+$J568)*IF($F568>=5,AV$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AW121)-SUM($N568:AV568)+$J568)*IF($F568>=5,AW$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AX121)-SUM($N568:AW568)+$J568)*IF($F568>=5,AX$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AY121)-SUM($N568:AX568)+$J568)*IF($F568>=5,AY$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:AZ121)-SUM($N568:AY568)+$J568)*IF($F568>=5,AZ$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BA121)-SUM($N568:AZ568)+$J568)*IF($F568>=5,BA$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BB121)-SUM($N568:BA568)+$J568)*IF($F568>=5,BB$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BC121)-SUM($N568:BB568)+$J568)*IF($F568>=5,BC$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BD121)-SUM($N568:BC568)+$J568)*IF($F568>=5,BD$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BE121)-SUM($N568:BD568)+$J568)*IF($F568>=5,BE$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BF121)-SUM($N568:BE568)+$J568)*IF($F568>=5,BF$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BG121)-SUM($N568:BF568)+$J568)*IF($F568>=5,BG$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BH121)-SUM($N568:BG568)+$J568)*IF($F568>=5,BH$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BI121)-SUM($N568:BH568)+$J568)*IF($F568>=5,BI$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BJ121)-SUM($N568:BI568)+$J568)*IF($F568>=5,BJ$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BK121)-SUM($N568:BJ568)+$J568)*IF($F568>=5,BK$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BL121)-SUM($N568:BK568)+$J568)*IF($F568>=5,BL$5>=YEAR($I568),1)*($F568>=3)","v":0},{"$f":"(SUM($N121:BM121)-SUM($N568:BL568)+$J568)*IF($F568>=5,BM$5>=YEAR($I568),1)*($F568>=3)","v":0}]
[null,null,6,"item 6","Capital",4,null,2018,"2018-01-01",0,0,0,null,null,{"$f":"(SUM($N122:O122)-SUM($N569:N569)+$J569)*IF($F569>=5,O$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:P122)-SUM($N569:O569)+$J569)*IF($F569>=5,P$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:Q122)-SUM($N569:P569)+$J569)*IF($F569>=5,Q$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:R122)-SUM($N569:Q569)+$J569)*IF($F569>=5,R$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:S122)-SUM($N569:R569)+$J569)*IF($F569>=5,S$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:T122)-SUM($N569:S569)+$J569)*IF($F569>=5,T$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:U122)-SUM($N569:T569)+$J569)*IF($F569>=5,U$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:V122)-SUM($N569:U569)+$J569)*IF($F569>=5,V$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:W122)-SUM($N569:V569)+$J569)*IF($F569>=5,W$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:X122)-SUM($N569:W569)+$J569)*IF($F569>=5,X$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:Y122)-SUM($N569:X569)+$J569)*IF($F569>=5,Y$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:Z122)-SUM($N569:Y569)+$J569)*IF($F569>=5,Z$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AA122)-SUM($N569:Z569)+$J569)*IF($F569>=5,AA$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AB122)-SUM($N569:AA569)+$J569)*IF($F569>=5,AB$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AC122)-SUM($N569:AB569)+$J569)*IF($F569>=5,AC$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AD122)-SUM($N569:AC569)+$J569)*IF($F569>=5,AD$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AE122)-SUM($N569:AD569)+$J569)*IF($F569>=5,AE$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AF122)-SUM($N569:AE569)+$J569)*IF($F569>=5,AF$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AG122)-SUM($N569:AF569)+$J569)*IF($F569>=5,AG$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AH122)-SUM($N569:AG569)+$J569)*IF($F569>=5,AH$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AI122)-SUM($N569:AH569)+$J569)*IF($F569>=5,AI$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AJ122)-SUM($N569:AI569)+$J569)*IF($F569>=5,AJ$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AK122)-SUM($N569:AJ569)+$J569)*IF($F569>=5,AK$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AL122)-SUM($N569:AK569)+$J569)*IF($F569>=5,AL$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AM122)-SUM($N569:AL569)+$J569)*IF($F569>=5,AM$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AN122)-SUM($N569:AM569)+$J569)*IF($F569>=5,AN$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AO122)-SUM($N569:AN569)+$J569)*IF($F569>=5,AO$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AP122)-SUM($N569:AO569)+$J569)*IF($F569>=5,AP$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AQ122)-SUM($N569:AP569)+$J569)*IF($F569>=5,AQ$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AR122)-SUM($N569:AQ569)+$J569)*IF($F569>=5,AR$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AS122)-SUM($N569:AR569)+$J569)*IF($F569>=5,AS$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AT122)-SUM($N569:AS569)+$J569)*IF($F569>=5,AT$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AU122)-SUM($N569:AT569)+$J569)*IF($F569>=5,AU$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AV122)-SUM($N569:AU569)+$J569)*IF($F569>=5,AV$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AW122)-SUM($N569:AV569)+$J569)*IF($F569>=5,AW$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AX122)-SUM($N569:AW569)+$J569)*IF($F569>=5,AX$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AY122)-SUM($N569:AX569)+$J569)*IF($F569>=5,AY$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:AZ122)-SUM($N569:AY569)+$J569)*IF($F569>=5,AZ$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BA122)-SUM($N569:AZ569)+$J569)*IF($F569>=5,BA$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BB122)-SUM($N569:BA569)+$J569)*IF($F569>=5,BB$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BC122)-SUM($N569:BB569)+$J569)*IF($F569>=5,BC$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BD122)-SUM($N569:BC569)+$J569)*IF($F569>=5,BD$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BE122)-SUM($N569:BD569)+$J569)*IF($F569>=5,BE$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BF122)-SUM($N569:BE569)+$J569)*IF($F569>=5,BF$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BG122)-SUM($N569:BF569)+$J569)*IF($F569>=5,BG$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BH122)-SUM($N569:BG569)+$J569)*IF($F569>=5,BH$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BI122)-SUM($N569:BH569)+$J569)*IF($F569>=5,BI$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BJ122)-SUM($N569:BI569)+$J569)*IF($F569>=5,BJ$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BK122)-SUM($N569:BJ569)+$J569)*IF($F569>=5,BK$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BL122)-SUM($N569:BK569)+$J569)*IF($F569>=5,BL$5>=YEAR($I569),1)*($F569>=3)","v":0},{"$f":"(SUM($N122:BM122)-SUM($N569:BL569)+$J569)*IF($F569>=5,BM$5>=YEAR($I569),1)*($F569>=3)","v":0}]
[null,null,7,"item 7","Capital",4,null,2019,"2019-01-01",0,0,0,null,null,{"$f":"(SUM($N123:O123)-SUM($N570:N570)+$J570)*IF($F570>=5,O$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:P123)-SUM($N570:O570)+$J570)*IF($F570>=5,P$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:Q123)-SUM($N570:P570)+$J570)*IF($F570>=5,Q$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:R123)-SUM($N570:Q570)+$J570)*IF($F570>=5,R$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:S123)-SUM($N570:R570)+$J570)*IF($F570>=5,S$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:T123)-SUM($N570:S570)+$J570)*IF($F570>=5,T$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:U123)-SUM($N570:T570)+$J570)*IF($F570>=5,U$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:V123)-SUM($N570:U570)+$J570)*IF($F570>=5,V$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:W123)-SUM($N570:V570)+$J570)*IF($F570>=5,W$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:X123)-SUM($N570:W570)+$J570)*IF($F570>=5,X$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:Y123)-SUM($N570:X570)+$J570)*IF($F570>=5,Y$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:Z123)-SUM($N570:Y570)+$J570)*IF($F570>=5,Z$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AA123)-SUM($N570:Z570)+$J570)*IF($F570>=5,AA$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AB123)-SUM($N570:AA570)+$J570)*IF($F570>=5,AB$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AC123)-SUM($N570:AB570)+$J570)*IF($F570>=5,AC$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AD123)-SUM($N570:AC570)+$J570)*IF($F570>=5,AD$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AE123)-SUM($N570:AD570)+$J570)*IF($F570>=5,AE$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AF123)-SUM($N570:AE570)+$J570)*IF($F570>=5,AF$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AG123)-SUM($N570:AF570)+$J570)*IF($F570>=5,AG$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AH123)-SUM($N570:AG570)+$J570)*IF($F570>=5,AH$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AI123)-SUM($N570:AH570)+$J570)*IF($F570>=5,AI$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AJ123)-SUM($N570:AI570)+$J570)*IF($F570>=5,AJ$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AK123)-SUM($N570:AJ570)+$J570)*IF($F570>=5,AK$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AL123)-SUM($N570:AK570)+$J570)*IF($F570>=5,AL$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AM123)-SUM($N570:AL570)+$J570)*IF($F570>=5,AM$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AN123)-SUM($N570:AM570)+$J570)*IF($F570>=5,AN$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AO123)-SUM($N570:AN570)+$J570)*IF($F570>=5,AO$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AP123)-SUM($N570:AO570)+$J570)*IF($F570>=5,AP$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AQ123)-SUM($N570:AP570)+$J570)*IF($F570>=5,AQ$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AR123)-SUM($N570:AQ570)+$J570)*IF($F570>=5,AR$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AS123)-SUM($N570:AR570)+$J570)*IF($F570>=5,AS$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AT123)-SUM($N570:AS570)+$J570)*IF($F570>=5,AT$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AU123)-SUM($N570:AT570)+$J570)*IF($F570>=5,AU$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AV123)-SUM($N570:AU570)+$J570)*IF($F570>=5,AV$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AW123)-SUM($N570:AV570)+$J570)*IF($F570>=5,AW$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AX123)-SUM($N570:AW570)+$J570)*IF($F570>=5,AX$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AY123)-SUM($N570:AX570)+$J570)*IF($F570>=5,AY$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:AZ123)-SUM($N570:AY570)+$J570)*IF($F570>=5,AZ$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BA123)-SUM($N570:AZ570)+$J570)*IF($F570>=5,BA$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BB123)-SUM($N570:BA570)+$J570)*IF($F570>=5,BB$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BC123)-SUM($N570:BB570)+$J570)*IF($F570>=5,BC$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BD123)-SUM($N570:BC570)+$J570)*IF($F570>=5,BD$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BE123)-SUM($N570:BD570)+$J570)*IF($F570>=5,BE$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BF123)-SUM($N570:BE570)+$J570)*IF($F570>=5,BF$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BG123)-SUM($N570:BF570)+$J570)*IF($F570>=5,BG$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BH123)-SUM($N570:BG570)+$J570)*IF($F570>=5,BH$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BI123)-SUM($N570:BH570)+$J570)*IF($F570>=5,BI$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BJ123)-SUM($N570:BI570)+$J570)*IF($F570>=5,BJ$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BK123)-SUM($N570:BJ570)+$J570)*IF($F570>=5,BK$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BL123)-SUM($N570:BK570)+$J570)*IF($F570>=5,BL$5>=YEAR($I570),1)*($F570>=3)","v":0},{"$f":"(SUM($N123:BM123)-SUM($N570:BL570)+$J570)*IF($F570>=5,BM$5>=YEAR($I570),1)*($F570>=3)","v":0}]
[null,null,8,"item 8","Capital",4,null,2020,"2020-01-01",0,0,0,null,null,{"$f":"(SUM($N124:O124)-SUM($N571:N571)+$J571)*IF($F571>=5,O$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:P124)-SUM($N571:O571)+$J571)*IF($F571>=5,P$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N571:P571)+$J571)*IF($F571>=5,Q$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:R124)-SUM($N571:Q571)+$J571)*IF($F571>=5,R$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N571:R571)+$J571)*IF($F571>=5,S$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N571:S571)+$J571)*IF($F571>=5,T$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N571:T571)+$J571)*IF($F571>=5,U$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N571:U571)+$J571)*IF($F571>=5,V$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N571:V571)+$J571)*IF($F571>=5,W$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N571:W571)+$J571)*IF($F571>=5,X$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N571:X571)+$J571)*IF($F571>=5,Y$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N571:Y571)+$J571)*IF($F571>=5,Z$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N571:Z571)+$J571)*IF($F571>=5,AA$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N571:AA571)+$J571)*IF($F571>=5,AB$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N571:AB571)+$J571)*IF($F571>=5,AC$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N571:AC571)+$J571)*IF($F571>=5,AD$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N571:AD571)+$J571)*IF($F571>=5,AE$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N571:AE571)+$J571)*IF($F571>=5,AF$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N571:AF571)+$J571)*IF($F571>=5,AG$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N571:AG571)+$J571)*IF($F571>=5,AH$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N571:AH571)+$J571)*IF($F571>=5,AI$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N571:AI571)+$J571)*IF($F571>=5,AJ$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N571:AJ571)+$J571)*IF($F571>=5,AK$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N571:AK571)+$J571)*IF($F571>=5,AL$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N571:AL571)+$J571)*IF($F571>=5,AM$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N571:AM571)+$J571)*IF($F571>=5,AN$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N571:AN571)+$J571)*IF($F571>=5,AO$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N571:AO571)+$J571)*IF($F571>=5,AP$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N571:AP571)+$J571)*IF($F571>=5,AQ$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N571:AQ571)+$J571)*IF($F571>=5,AR$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N571:AR571)+$J571)*IF($F571>=5,AS$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N571:AS571)+$J571)*IF($F571>=5,AT$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N571:AT571)+$J571)*IF($F571>=5,AU$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N571:AU571)+$J571)*IF($F571>=5,AV$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N571:AV571)+$J571)*IF($F571>=5,AW$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N571:AW571)+$J571)*IF($F571>=5,AX$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N571:AX571)+$J571)*IF($F571>=5,AY$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:AZ124)-SUM($N571:AY571)+$J571)*IF($F571>=5,AZ$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BA124)-SUM($N571:AZ571)+$J571)*IF($F571>=5,BA$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BB124)-SUM($N571:BA571)+$J571)*IF($F571>=5,BB$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BC124)-SUM($N571:BB571)+$J571)*IF($F571>=5,BC$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BD124)-SUM($N571:BC571)+$J571)*IF($F571>=5,BD$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BE124)-SUM($N571:BD571)+$J571)*IF($F571>=5,BE$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BF124)-SUM($N571:BE571)+$J571)*IF($F571>=5,BF$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BG124)-SUM($N571:BF571)+$J571)*IF($F571>=5,BG$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BH124)-SUM($N571:BG571)+$J571)*IF($F571>=5,BH$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BI124)-SUM($N571:BH571)+$J571)*IF($F571>=5,BI$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BJ124)-SUM($N571:BI571)+$J571)*IF($F571>=5,BJ$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BK124)-SUM($N571:BJ571)+$J571)*IF($F571>=5,BK$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BL124)-SUM($N571:BK571)+$J571)*IF($F571>=5,BL$5>=YEAR($I571),1)*($F571>=3)","v":0},{"$f":"(SUM($N124:BM124)-SUM($N571:BL571)+$J571)*IF($F571>=5,BM$5>=YEAR($I571),1)*($F571>=3)","v":0}]
[null,null,9,"item 9","Capital",4,null,2021,"2021-01-01",0,0,0,null,null,{"$f":"(SUM($N125:O125)-SUM($N572:N572)+$J572)*IF($F572>=5,O$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:P125)-SUM($N572:O572)+$J572)*IF($F572>=5,P$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N572:P572)+$J572)*IF($F572>=5,Q$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:R125)-SUM($N572:Q572)+$J572)*IF($F572>=5,R$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N572:R572)+$J572)*IF($F572>=5,S$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N572:S572)+$J572)*IF($F572>=5,T$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N572:T572)+$J572)*IF($F572>=5,U$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N572:U572)+$J572)*IF($F572>=5,V$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N572:V572)+$J572)*IF($F572>=5,W$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N572:W572)+$J572)*IF($F572>=5,X$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N572:X572)+$J572)*IF($F572>=5,Y$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N572:Y572)+$J572)*IF($F572>=5,Z$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N572:Z572)+$J572)*IF($F572>=5,AA$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N572:AA572)+$J572)*IF($F572>=5,AB$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N572:AB572)+$J572)*IF($F572>=5,AC$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N572:AC572)+$J572)*IF($F572>=5,AD$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N572:AD572)+$J572)*IF($F572>=5,AE$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N572:AE572)+$J572)*IF($F572>=5,AF$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N572:AF572)+$J572)*IF($F572>=5,AG$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N572:AG572)+$J572)*IF($F572>=5,AH$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N572:AH572)+$J572)*IF($F572>=5,AI$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N572:AI572)+$J572)*IF($F572>=5,AJ$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N572:AJ572)+$J572)*IF($F572>=5,AK$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N572:AK572)+$J572)*IF($F572>=5,AL$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N572:AL572)+$J572)*IF($F572>=5,AM$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N572:AM572)+$J572)*IF($F572>=5,AN$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N572:AN572)+$J572)*IF($F572>=5,AO$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N572:AO572)+$J572)*IF($F572>=5,AP$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N572:AP572)+$J572)*IF($F572>=5,AQ$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N572:AQ572)+$J572)*IF($F572>=5,AR$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N572:AR572)+$J572)*IF($F572>=5,AS$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N572:AS572)+$J572)*IF($F572>=5,AT$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N572:AT572)+$J572)*IF($F572>=5,AU$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N572:AU572)+$J572)*IF($F572>=5,AV$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N572:AV572)+$J572)*IF($F572>=5,AW$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N572:AW572)+$J572)*IF($F572>=5,AX$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N572:AX572)+$J572)*IF($F572>=5,AY$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:AZ125)-SUM($N572:AY572)+$J572)*IF($F572>=5,AZ$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BA125)-SUM($N572:AZ572)+$J572)*IF($F572>=5,BA$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BB125)-SUM($N572:BA572)+$J572)*IF($F572>=5,BB$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BC125)-SUM($N572:BB572)+$J572)*IF($F572>=5,BC$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BD125)-SUM($N572:BC572)+$J572)*IF($F572>=5,BD$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BE125)-SUM($N572:BD572)+$J572)*IF($F572>=5,BE$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BF125)-SUM($N572:BE572)+$J572)*IF($F572>=5,BF$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BG125)-SUM($N572:BF572)+$J572)*IF($F572>=5,BG$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BH125)-SUM($N572:BG572)+$J572)*IF($F572>=5,BH$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BI125)-SUM($N572:BH572)+$J572)*IF($F572>=5,BI$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BJ125)-SUM($N572:BI572)+$J572)*IF($F572>=5,BJ$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BK125)-SUM($N572:BJ572)+$J572)*IF($F572>=5,BK$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BL125)-SUM($N572:BK572)+$J572)*IF($F572>=5,BL$5>=YEAR($I572),1)*($F572>=3)","v":0},{"$f":"(SUM($N125:BM125)-SUM($N572:BL572)+$J572)*IF($F572>=5,BM$5>=YEAR($I572),1)*($F572>=3)","v":0}]
[null,null,10,"item 10","Capital",4,null,2022,"2022-01-01",0,0,0,null,null,{"$f":"(SUM($N126:O126)-SUM($N573:N573)+$J573)*IF($F573>=5,O$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:P126)-SUM($N573:O573)+$J573)*IF($F573>=5,P$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:Q126)-SUM($N573:P573)+$J573)*IF($F573>=5,Q$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:R126)-SUM($N573:Q573)+$J573)*IF($F573>=5,R$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:S126)-SUM($N573:R573)+$J573)*IF($F573>=5,S$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:T126)-SUM($N573:S573)+$J573)*IF($F573>=5,T$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:U126)-SUM($N573:T573)+$J573)*IF($F573>=5,U$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:V126)-SUM($N573:U573)+$J573)*IF($F573>=5,V$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:W126)-SUM($N573:V573)+$J573)*IF($F573>=5,W$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:X126)-SUM($N573:W573)+$J573)*IF($F573>=5,X$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:Y126)-SUM($N573:X573)+$J573)*IF($F573>=5,Y$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:Z126)-SUM($N573:Y573)+$J573)*IF($F573>=5,Z$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AA126)-SUM($N573:Z573)+$J573)*IF($F573>=5,AA$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AB126)-SUM($N573:AA573)+$J573)*IF($F573>=5,AB$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AC126)-SUM($N573:AB573)+$J573)*IF($F573>=5,AC$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AD126)-SUM($N573:AC573)+$J573)*IF($F573>=5,AD$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AE126)-SUM($N573:AD573)+$J573)*IF($F573>=5,AE$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AF126)-SUM($N573:AE573)+$J573)*IF($F573>=5,AF$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AG126)-SUM($N573:AF573)+$J573)*IF($F573>=5,AG$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AH126)-SUM($N573:AG573)+$J573)*IF($F573>=5,AH$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AI126)-SUM($N573:AH573)+$J573)*IF($F573>=5,AI$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AJ126)-SUM($N573:AI573)+$J573)*IF($F573>=5,AJ$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AK126)-SUM($N573:AJ573)+$J573)*IF($F573>=5,AK$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AL126)-SUM($N573:AK573)+$J573)*IF($F573>=5,AL$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AM126)-SUM($N573:AL573)+$J573)*IF($F573>=5,AM$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AN126)-SUM($N573:AM573)+$J573)*IF($F573>=5,AN$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AO126)-SUM($N573:AN573)+$J573)*IF($F573>=5,AO$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AP126)-SUM($N573:AO573)+$J573)*IF($F573>=5,AP$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AQ126)-SUM($N573:AP573)+$J573)*IF($F573>=5,AQ$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AR126)-SUM($N573:AQ573)+$J573)*IF($F573>=5,AR$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AS126)-SUM($N573:AR573)+$J573)*IF($F573>=5,AS$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AT126)-SUM($N573:AS573)+$J573)*IF($F573>=5,AT$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AU126)-SUM($N573:AT573)+$J573)*IF($F573>=5,AU$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AV126)-SUM($N573:AU573)+$J573)*IF($F573>=5,AV$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AW126)-SUM($N573:AV573)+$J573)*IF($F573>=5,AW$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AX126)-SUM($N573:AW573)+$J573)*IF($F573>=5,AX$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AY126)-SUM($N573:AX573)+$J573)*IF($F573>=5,AY$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:AZ126)-SUM($N573:AY573)+$J573)*IF($F573>=5,AZ$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BA126)-SUM($N573:AZ573)+$J573)*IF($F573>=5,BA$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BB126)-SUM($N573:BA573)+$J573)*IF($F573>=5,BB$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BC126)-SUM($N573:BB573)+$J573)*IF($F573>=5,BC$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BD126)-SUM($N573:BC573)+$J573)*IF($F573>=5,BD$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BE126)-SUM($N573:BD573)+$J573)*IF($F573>=5,BE$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BF126)-SUM($N573:BE573)+$J573)*IF($F573>=5,BF$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BG126)-SUM($N573:BF573)+$J573)*IF($F573>=5,BG$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BH126)-SUM($N573:BG573)+$J573)*IF($F573>=5,BH$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BI126)-SUM($N573:BH573)+$J573)*IF($F573>=5,BI$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BJ126)-SUM($N573:BI573)+$J573)*IF($F573>=5,BJ$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BK126)-SUM($N573:BJ573)+$J573)*IF($F573>=5,BK$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BL126)-SUM($N573:BK573)+$J573)*IF($F573>=5,BL$5>=YEAR($I573),1)*($F573>=3)","v":0},{"$f":"(SUM($N126:BM126)-SUM($N573:BL573)+$J573)*IF($F573>=5,BM$5>=YEAR($I573),1)*($F573>=3)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N127:O127)-SUM($N574:N574)+$J574)*IF($F574>=5,O$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:P127)-SUM($N574:O574)+$J574)*IF($F574>=5,P$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N574:P574)+$J574)*IF($F574>=5,Q$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:R127)-SUM($N574:Q574)+$J574)*IF($F574>=5,R$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N574:R574)+$J574)*IF($F574>=5,S$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N574:S574)+$J574)*IF($F574>=5,T$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N574:T574)+$J574)*IF($F574>=5,U$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N574:U574)+$J574)*IF($F574>=5,V$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N574:V574)+$J574)*IF($F574>=5,W$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N574:W574)+$J574)*IF($F574>=5,X$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N574:X574)+$J574)*IF($F574>=5,Y$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N574:Y574)+$J574)*IF($F574>=5,Z$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N574:Z574)+$J574)*IF($F574>=5,AA$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N574:AA574)+$J574)*IF($F574>=5,AB$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N574:AB574)+$J574)*IF($F574>=5,AC$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N574:AC574)+$J574)*IF($F574>=5,AD$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N574:AD574)+$J574)*IF($F574>=5,AE$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N574:AE574)+$J574)*IF($F574>=5,AF$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N574:AF574)+$J574)*IF($F574>=5,AG$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N574:AG574)+$J574)*IF($F574>=5,AH$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N574:AH574)+$J574)*IF($F574>=5,AI$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N574:AI574)+$J574)*IF($F574>=5,AJ$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N574:AJ574)+$J574)*IF($F574>=5,AK$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N574:AK574)+$J574)*IF($F574>=5,AL$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N574:AL574)+$J574)*IF($F574>=5,AM$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N574:AM574)+$J574)*IF($F574>=5,AN$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N574:AN574)+$J574)*IF($F574>=5,AO$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N574:AO574)+$J574)*IF($F574>=5,AP$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N574:AP574)+$J574)*IF($F574>=5,AQ$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N574:AQ574)+$J574)*IF($F574>=5,AR$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N574:AR574)+$J574)*IF($F574>=5,AS$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N574:AS574)+$J574)*IF($F574>=5,AT$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N574:AT574)+$J574)*IF($F574>=5,AU$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N574:AU574)+$J574)*IF($F574>=5,AV$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N574:AV574)+$J574)*IF($F574>=5,AW$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N574:AW574)+$J574)*IF($F574>=5,AX$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N574:AX574)+$J574)*IF($F574>=5,AY$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:AZ127)-SUM($N574:AY574)+$J574)*IF($F574>=5,AZ$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BA127)-SUM($N574:AZ574)+$J574)*IF($F574>=5,BA$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BB127)-SUM($N574:BA574)+$J574)*IF($F574>=5,BB$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BC127)-SUM($N574:BB574)+$J574)*IF($F574>=5,BC$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BD127)-SUM($N574:BC574)+$J574)*IF($F574>=5,BD$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BE127)-SUM($N574:BD574)+$J574)*IF($F574>=5,BE$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BF127)-SUM($N574:BE574)+$J574)*IF($F574>=5,BF$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BG127)-SUM($N574:BF574)+$J574)*IF($F574>=5,BG$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BH127)-SUM($N574:BG574)+$J574)*IF($F574>=5,BH$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BI127)-SUM($N574:BH574)+$J574)*IF($F574>=5,BI$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BJ127)-SUM($N574:BI574)+$J574)*IF($F574>=5,BJ$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BK127)-SUM($N574:BJ574)+$J574)*IF($F574>=5,BK$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BL127)-SUM($N574:BK574)+$J574)*IF($F574>=5,BL$5>=YEAR($I574),1)*($F574>=3)","v":0},{"$f":"(SUM($N127:BM127)-SUM($N574:BL574)+$J574)*IF($F574>=5,BM$5>=YEAR($I574),1)*($F574>=3)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N128:O128)-SUM($N575:N575)+$J575)*IF($F575>=5,O$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:P128)-SUM($N575:O575)+$J575)*IF($F575>=5,P$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N575:P575)+$J575)*IF($F575>=5,Q$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:R128)-SUM($N575:Q575)+$J575)*IF($F575>=5,R$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N575:R575)+$J575)*IF($F575>=5,S$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N575:S575)+$J575)*IF($F575>=5,T$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N575:T575)+$J575)*IF($F575>=5,U$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N575:U575)+$J575)*IF($F575>=5,V$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N575:V575)+$J575)*IF($F575>=5,W$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N575:W575)+$J575)*IF($F575>=5,X$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N575:X575)+$J575)*IF($F575>=5,Y$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N575:Y575)+$J575)*IF($F575>=5,Z$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N575:Z575)+$J575)*IF($F575>=5,AA$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N575:AA575)+$J575)*IF($F575>=5,AB$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N575:AB575)+$J575)*IF($F575>=5,AC$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N575:AC575)+$J575)*IF($F575>=5,AD$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N575:AD575)+$J575)*IF($F575>=5,AE$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N575:AE575)+$J575)*IF($F575>=5,AF$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N575:AF575)+$J575)*IF($F575>=5,AG$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N575:AG575)+$J575)*IF($F575>=5,AH$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N575:AH575)+$J575)*IF($F575>=5,AI$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N575:AI575)+$J575)*IF($F575>=5,AJ$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N575:AJ575)+$J575)*IF($F575>=5,AK$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N575:AK575)+$J575)*IF($F575>=5,AL$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N575:AL575)+$J575)*IF($F575>=5,AM$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N575:AM575)+$J575)*IF($F575>=5,AN$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N575:AN575)+$J575)*IF($F575>=5,AO$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N575:AO575)+$J575)*IF($F575>=5,AP$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N575:AP575)+$J575)*IF($F575>=5,AQ$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N575:AQ575)+$J575)*IF($F575>=5,AR$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N575:AR575)+$J575)*IF($F575>=5,AS$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N575:AS575)+$J575)*IF($F575>=5,AT$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N575:AT575)+$J575)*IF($F575>=5,AU$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N575:AU575)+$J575)*IF($F575>=5,AV$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N575:AV575)+$J575)*IF($F575>=5,AW$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N575:AW575)+$J575)*IF($F575>=5,AX$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N575:AX575)+$J575)*IF($F575>=5,AY$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:AZ128)-SUM($N575:AY575)+$J575)*IF($F575>=5,AZ$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BA128)-SUM($N575:AZ575)+$J575)*IF($F575>=5,BA$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BB128)-SUM($N575:BA575)+$J575)*IF($F575>=5,BB$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BC128)-SUM($N575:BB575)+$J575)*IF($F575>=5,BC$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BD128)-SUM($N575:BC575)+$J575)*IF($F575>=5,BD$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BE128)-SUM($N575:BD575)+$J575)*IF($F575>=5,BE$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BF128)-SUM($N575:BE575)+$J575)*IF($F575>=5,BF$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BG128)-SUM($N575:BF575)+$J575)*IF($F575>=5,BG$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BH128)-SUM($N575:BG575)+$J575)*IF($F575>=5,BH$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BI128)-SUM($N575:BH575)+$J575)*IF($F575>=5,BI$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BJ128)-SUM($N575:BI575)+$J575)*IF($F575>=5,BJ$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BK128)-SUM($N575:BJ575)+$J575)*IF($F575>=5,BK$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BL128)-SUM($N575:BK575)+$J575)*IF($F575>=5,BL$5>=YEAR($I575),1)*($F575>=3)","v":0},{"$f":"(SUM($N128:BM128)-SUM($N575:BL575)+$J575)*IF($F575>=5,BM$5>=YEAR($I575),1)*($F575>=3)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N129:O129)-SUM($N576:N576)+$J576)*IF($F576>=5,O$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:P129)-SUM($N576:O576)+$J576)*IF($F576>=5,P$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N576:P576)+$J576)*IF($F576>=5,Q$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:R129)-SUM($N576:Q576)+$J576)*IF($F576>=5,R$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N576:R576)+$J576)*IF($F576>=5,S$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N576:S576)+$J576)*IF($F576>=5,T$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N576:T576)+$J576)*IF($F576>=5,U$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N576:U576)+$J576)*IF($F576>=5,V$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N576:V576)+$J576)*IF($F576>=5,W$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N576:W576)+$J576)*IF($F576>=5,X$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N576:X576)+$J576)*IF($F576>=5,Y$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N576:Y576)+$J576)*IF($F576>=5,Z$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N576:Z576)+$J576)*IF($F576>=5,AA$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N576:AA576)+$J576)*IF($F576>=5,AB$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N576:AB576)+$J576)*IF($F576>=5,AC$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N576:AC576)+$J576)*IF($F576>=5,AD$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N576:AD576)+$J576)*IF($F576>=5,AE$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N576:AE576)+$J576)*IF($F576>=5,AF$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N576:AF576)+$J576)*IF($F576>=5,AG$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N576:AG576)+$J576)*IF($F576>=5,AH$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N576:AH576)+$J576)*IF($F576>=5,AI$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N576:AI576)+$J576)*IF($F576>=5,AJ$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N576:AJ576)+$J576)*IF($F576>=5,AK$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N576:AK576)+$J576)*IF($F576>=5,AL$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N576:AL576)+$J576)*IF($F576>=5,AM$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N576:AM576)+$J576)*IF($F576>=5,AN$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N576:AN576)+$J576)*IF($F576>=5,AO$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N576:AO576)+$J576)*IF($F576>=5,AP$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N576:AP576)+$J576)*IF($F576>=5,AQ$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N576:AQ576)+$J576)*IF($F576>=5,AR$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N576:AR576)+$J576)*IF($F576>=5,AS$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N576:AS576)+$J576)*IF($F576>=5,AT$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N576:AT576)+$J576)*IF($F576>=5,AU$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N576:AU576)+$J576)*IF($F576>=5,AV$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N576:AV576)+$J576)*IF($F576>=5,AW$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N576:AW576)+$J576)*IF($F576>=5,AX$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N576:AX576)+$J576)*IF($F576>=5,AY$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:AZ129)-SUM($N576:AY576)+$J576)*IF($F576>=5,AZ$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BA129)-SUM($N576:AZ576)+$J576)*IF($F576>=5,BA$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BB129)-SUM($N576:BA576)+$J576)*IF($F576>=5,BB$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BC129)-SUM($N576:BB576)+$J576)*IF($F576>=5,BC$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BD129)-SUM($N576:BC576)+$J576)*IF($F576>=5,BD$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BE129)-SUM($N576:BD576)+$J576)*IF($F576>=5,BE$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BF129)-SUM($N576:BE576)+$J576)*IF($F576>=5,BF$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BG129)-SUM($N576:BF576)+$J576)*IF($F576>=5,BG$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BH129)-SUM($N576:BG576)+$J576)*IF($F576>=5,BH$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BI129)-SUM($N576:BH576)+$J576)*IF($F576>=5,BI$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BJ129)-SUM($N576:BI576)+$J576)*IF($F576>=5,BJ$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BK129)-SUM($N576:BJ576)+$J576)*IF($F576>=5,BK$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BL129)-SUM($N576:BK576)+$J576)*IF($F576>=5,BL$5>=YEAR($I576),1)*($F576>=3)","v":0},{"$f":"(SUM($N129:BM129)-SUM($N576:BL576)+$J576)*IF($F576>=5,BM$5>=YEAR($I576),1)*($F576>=3)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N130:O130)-SUM($N577:N577)+$J577)*IF($F577>=5,O$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:P130)-SUM($N577:O577)+$J577)*IF($F577>=5,P$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N577:P577)+$J577)*IF($F577>=5,Q$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N577:Q577)+$J577)*IF($F577>=5,R$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N577:R577)+$J577)*IF($F577>=5,S$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N577:S577)+$J577)*IF($F577>=5,T$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N577:T577)+$J577)*IF($F577>=5,U$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N577:U577)+$J577)*IF($F577>=5,V$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N577:V577)+$J577)*IF($F577>=5,W$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N577:W577)+$J577)*IF($F577>=5,X$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N577:X577)+$J577)*IF($F577>=5,Y$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N577:Y577)+$J577)*IF($F577>=5,Z$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N577:Z577)+$J577)*IF($F577>=5,AA$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N577:AA577)+$J577)*IF($F577>=5,AB$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N577:AB577)+$J577)*IF($F577>=5,AC$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N577:AC577)+$J577)*IF($F577>=5,AD$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N577:AD577)+$J577)*IF($F577>=5,AE$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N577:AE577)+$J577)*IF($F577>=5,AF$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N577:AF577)+$J577)*IF($F577>=5,AG$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N577:AG577)+$J577)*IF($F577>=5,AH$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N577:AH577)+$J577)*IF($F577>=5,AI$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N577:AI577)+$J577)*IF($F577>=5,AJ$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N577:AJ577)+$J577)*IF($F577>=5,AK$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N577:AK577)+$J577)*IF($F577>=5,AL$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N577:AL577)+$J577)*IF($F577>=5,AM$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N577:AM577)+$J577)*IF($F577>=5,AN$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N577:AN577)+$J577)*IF($F577>=5,AO$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N577:AO577)+$J577)*IF($F577>=5,AP$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N577:AP577)+$J577)*IF($F577>=5,AQ$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N577:AQ577)+$J577)*IF($F577>=5,AR$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N577:AR577)+$J577)*IF($F577>=5,AS$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N577:AS577)+$J577)*IF($F577>=5,AT$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N577:AT577)+$J577)*IF($F577>=5,AU$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N577:AU577)+$J577)*IF($F577>=5,AV$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N577:AV577)+$J577)*IF($F577>=5,AW$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N577:AW577)+$J577)*IF($F577>=5,AX$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N577:AX577)+$J577)*IF($F577>=5,AY$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:AZ130)-SUM($N577:AY577)+$J577)*IF($F577>=5,AZ$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BA130)-SUM($N577:AZ577)+$J577)*IF($F577>=5,BA$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BB130)-SUM($N577:BA577)+$J577)*IF($F577>=5,BB$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BC130)-SUM($N577:BB577)+$J577)*IF($F577>=5,BC$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BD130)-SUM($N577:BC577)+$J577)*IF($F577>=5,BD$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BE130)-SUM($N577:BD577)+$J577)*IF($F577>=5,BE$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BF130)-SUM($N577:BE577)+$J577)*IF($F577>=5,BF$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BG130)-SUM($N577:BF577)+$J577)*IF($F577>=5,BG$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BH130)-SUM($N577:BG577)+$J577)*IF($F577>=5,BH$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BI130)-SUM($N577:BH577)+$J577)*IF($F577>=5,BI$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BJ130)-SUM($N577:BI577)+$J577)*IF($F577>=5,BJ$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BK130)-SUM($N577:BJ577)+$J577)*IF($F577>=5,BK$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BL130)-SUM($N577:BK577)+$J577)*IF($F577>=5,BL$5>=YEAR($I577),1)*($F577>=3)","v":0},{"$f":"(SUM($N130:BM130)-SUM($N577:BL577)+$J577)*IF($F577>=5,BM$5>=YEAR($I577),1)*($F577>=3)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N131:O131)-SUM($N578:N578)+$J578)*IF($F578>=5,O$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:P131)-SUM($N578:O578)+$J578)*IF($F578>=5,P$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N578:P578)+$J578)*IF($F578>=5,Q$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:R131)-SUM($N578:Q578)+$J578)*IF($F578>=5,R$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N578:R578)+$J578)*IF($F578>=5,S$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N578:S578)+$J578)*IF($F578>=5,T$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N578:T578)+$J578)*IF($F578>=5,U$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N578:U578)+$J578)*IF($F578>=5,V$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N578:V578)+$J578)*IF($F578>=5,W$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N578:W578)+$J578)*IF($F578>=5,X$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N578:X578)+$J578)*IF($F578>=5,Y$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N578:Y578)+$J578)*IF($F578>=5,Z$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N578:Z578)+$J578)*IF($F578>=5,AA$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N578:AA578)+$J578)*IF($F578>=5,AB$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N578:AB578)+$J578)*IF($F578>=5,AC$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N578:AC578)+$J578)*IF($F578>=5,AD$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N578:AD578)+$J578)*IF($F578>=5,AE$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N578:AE578)+$J578)*IF($F578>=5,AF$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N578:AF578)+$J578)*IF($F578>=5,AG$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N578:AG578)+$J578)*IF($F578>=5,AH$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N578:AH578)+$J578)*IF($F578>=5,AI$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N578:AI578)+$J578)*IF($F578>=5,AJ$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N578:AJ578)+$J578)*IF($F578>=5,AK$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N578:AK578)+$J578)*IF($F578>=5,AL$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N578:AL578)+$J578)*IF($F578>=5,AM$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N578:AM578)+$J578)*IF($F578>=5,AN$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N578:AN578)+$J578)*IF($F578>=5,AO$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N578:AO578)+$J578)*IF($F578>=5,AP$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N578:AP578)+$J578)*IF($F578>=5,AQ$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N578:AQ578)+$J578)*IF($F578>=5,AR$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N578:AR578)+$J578)*IF($F578>=5,AS$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N578:AS578)+$J578)*IF($F578>=5,AT$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N578:AT578)+$J578)*IF($F578>=5,AU$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N578:AU578)+$J578)*IF($F578>=5,AV$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N578:AV578)+$J578)*IF($F578>=5,AW$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N578:AW578)+$J578)*IF($F578>=5,AX$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N578:AX578)+$J578)*IF($F578>=5,AY$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:AZ131)-SUM($N578:AY578)+$J578)*IF($F578>=5,AZ$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BA131)-SUM($N578:AZ578)+$J578)*IF($F578>=5,BA$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BB131)-SUM($N578:BA578)+$J578)*IF($F578>=5,BB$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BC131)-SUM($N578:BB578)+$J578)*IF($F578>=5,BC$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BD131)-SUM($N578:BC578)+$J578)*IF($F578>=5,BD$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BE131)-SUM($N578:BD578)+$J578)*IF($F578>=5,BE$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BF131)-SUM($N578:BE578)+$J578)*IF($F578>=5,BF$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BG131)-SUM($N578:BF578)+$J578)*IF($F578>=5,BG$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BH131)-SUM($N578:BG578)+$J578)*IF($F578>=5,BH$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BI131)-SUM($N578:BH578)+$J578)*IF($F578>=5,BI$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BJ131)-SUM($N578:BI578)+$J578)*IF($F578>=5,BJ$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BK131)-SUM($N578:BJ578)+$J578)*IF($F578>=5,BK$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BL131)-SUM($N578:BK578)+$J578)*IF($F578>=5,BL$5>=YEAR($I578),1)*($F578>=3)","v":0},{"$f":"(SUM($N131:BM131)-SUM($N578:BL578)+$J578)*IF($F578>=5,BM$5>=YEAR($I578),1)*($F578>=3)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N132:O132)-SUM($N579:N579)+$J579)*IF($F579>=5,O$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:P132)-SUM($N579:O579)+$J579)*IF($F579>=5,P$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N579:P579)+$J579)*IF($F579>=5,Q$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:R132)-SUM($N579:Q579)+$J579)*IF($F579>=5,R$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:S132)-SUM($N579:R579)+$J579)*IF($F579>=5,S$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N579:S579)+$J579)*IF($F579>=5,T$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N579:T579)+$J579)*IF($F579>=5,U$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N579:U579)+$J579)*IF($F579>=5,V$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N579:V579)+$J579)*IF($F579>=5,W$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N579:W579)+$J579)*IF($F579>=5,X$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N579:X579)+$J579)*IF($F579>=5,Y$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N579:Y579)+$J579)*IF($F579>=5,Z$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N579:Z579)+$J579)*IF($F579>=5,AA$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N579:AA579)+$J579)*IF($F579>=5,AB$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N579:AB579)+$J579)*IF($F579>=5,AC$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N579:AC579)+$J579)*IF($F579>=5,AD$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N579:AD579)+$J579)*IF($F579>=5,AE$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N579:AE579)+$J579)*IF($F579>=5,AF$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N579:AF579)+$J579)*IF($F579>=5,AG$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N579:AG579)+$J579)*IF($F579>=5,AH$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N579:AH579)+$J579)*IF($F579>=5,AI$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N579:AI579)+$J579)*IF($F579>=5,AJ$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N579:AJ579)+$J579)*IF($F579>=5,AK$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N579:AK579)+$J579)*IF($F579>=5,AL$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N579:AL579)+$J579)*IF($F579>=5,AM$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N579:AM579)+$J579)*IF($F579>=5,AN$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N579:AN579)+$J579)*IF($F579>=5,AO$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N579:AO579)+$J579)*IF($F579>=5,AP$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N579:AP579)+$J579)*IF($F579>=5,AQ$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N579:AQ579)+$J579)*IF($F579>=5,AR$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N579:AR579)+$J579)*IF($F579>=5,AS$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N579:AS579)+$J579)*IF($F579>=5,AT$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N579:AT579)+$J579)*IF($F579>=5,AU$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N579:AU579)+$J579)*IF($F579>=5,AV$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N579:AV579)+$J579)*IF($F579>=5,AW$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N579:AW579)+$J579)*IF($F579>=5,AX$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N579:AX579)+$J579)*IF($F579>=5,AY$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:AZ132)-SUM($N579:AY579)+$J579)*IF($F579>=5,AZ$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BA132)-SUM($N579:AZ579)+$J579)*IF($F579>=5,BA$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BB132)-SUM($N579:BA579)+$J579)*IF($F579>=5,BB$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BC132)-SUM($N579:BB579)+$J579)*IF($F579>=5,BC$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BD132)-SUM($N579:BC579)+$J579)*IF($F579>=5,BD$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BE132)-SUM($N579:BD579)+$J579)*IF($F579>=5,BE$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BF132)-SUM($N579:BE579)+$J579)*IF($F579>=5,BF$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BG132)-SUM($N579:BF579)+$J579)*IF($F579>=5,BG$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BH132)-SUM($N579:BG579)+$J579)*IF($F579>=5,BH$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BI132)-SUM($N579:BH579)+$J579)*IF($F579>=5,BI$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BJ132)-SUM($N579:BI579)+$J579)*IF($F579>=5,BJ$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BK132)-SUM($N579:BJ579)+$J579)*IF($F579>=5,BK$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BL132)-SUM($N579:BK579)+$J579)*IF($F579>=5,BL$5>=YEAR($I579),1)*($F579>=3)","v":0},{"$f":"(SUM($N132:BM132)-SUM($N579:BL579)+$J579)*IF($F579>=5,BM$5>=YEAR($I579),1)*($F579>=3)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N133:O133)-SUM($N580:N580)+$J580)*IF($F580>=5,O$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:P133)-SUM($N580:O580)+$J580)*IF($F580>=5,P$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N580:P580)+$J580)*IF($F580>=5,Q$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N580:Q580)+$J580)*IF($F580>=5,R$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N580:R580)+$J580)*IF($F580>=5,S$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N580:S580)+$J580)*IF($F580>=5,T$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N580:T580)+$J580)*IF($F580>=5,U$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N580:U580)+$J580)*IF($F580>=5,V$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N580:V580)+$J580)*IF($F580>=5,W$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N580:W580)+$J580)*IF($F580>=5,X$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N580:X580)+$J580)*IF($F580>=5,Y$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N580:Y580)+$J580)*IF($F580>=5,Z$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N580:Z580)+$J580)*IF($F580>=5,AA$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N580:AA580)+$J580)*IF($F580>=5,AB$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N580:AB580)+$J580)*IF($F580>=5,AC$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N580:AC580)+$J580)*IF($F580>=5,AD$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N580:AD580)+$J580)*IF($F580>=5,AE$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N580:AE580)+$J580)*IF($F580>=5,AF$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N580:AF580)+$J580)*IF($F580>=5,AG$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N580:AG580)+$J580)*IF($F580>=5,AH$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N580:AH580)+$J580)*IF($F580>=5,AI$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N580:AI580)+$J580)*IF($F580>=5,AJ$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N580:AJ580)+$J580)*IF($F580>=5,AK$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N580:AK580)+$J580)*IF($F580>=5,AL$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N580:AL580)+$J580)*IF($F580>=5,AM$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N580:AM580)+$J580)*IF($F580>=5,AN$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N580:AN580)+$J580)*IF($F580>=5,AO$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N580:AO580)+$J580)*IF($F580>=5,AP$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N580:AP580)+$J580)*IF($F580>=5,AQ$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N580:AQ580)+$J580)*IF($F580>=5,AR$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N580:AR580)+$J580)*IF($F580>=5,AS$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N580:AS580)+$J580)*IF($F580>=5,AT$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N580:AT580)+$J580)*IF($F580>=5,AU$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N580:AU580)+$J580)*IF($F580>=5,AV$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N580:AV580)+$J580)*IF($F580>=5,AW$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N580:AW580)+$J580)*IF($F580>=5,AX$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N580:AX580)+$J580)*IF($F580>=5,AY$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:AZ133)-SUM($N580:AY580)+$J580)*IF($F580>=5,AZ$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BA133)-SUM($N580:AZ580)+$J580)*IF($F580>=5,BA$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BB133)-SUM($N580:BA580)+$J580)*IF($F580>=5,BB$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BC133)-SUM($N580:BB580)+$J580)*IF($F580>=5,BC$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BD133)-SUM($N580:BC580)+$J580)*IF($F580>=5,BD$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BE133)-SUM($N580:BD580)+$J580)*IF($F580>=5,BE$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BF133)-SUM($N580:BE580)+$J580)*IF($F580>=5,BF$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BG133)-SUM($N580:BF580)+$J580)*IF($F580>=5,BG$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BH133)-SUM($N580:BG580)+$J580)*IF($F580>=5,BH$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BI133)-SUM($N580:BH580)+$J580)*IF($F580>=5,BI$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BJ133)-SUM($N580:BI580)+$J580)*IF($F580>=5,BJ$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BK133)-SUM($N580:BJ580)+$J580)*IF($F580>=5,BK$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BL133)-SUM($N580:BK580)+$J580)*IF($F580>=5,BL$5>=YEAR($I580),1)*($F580>=3)","v":0},{"$f":"(SUM($N133:BM133)-SUM($N580:BL580)+$J580)*IF($F580>=5,BM$5>=YEAR($I580),1)*($F580>=3)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N134:O134)-SUM($N581:N581)+$J581)*IF($F581>=5,O$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:P134)-SUM($N581:O581)+$J581)*IF($F581>=5,P$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:Q134)-SUM($N581:P581)+$J581)*IF($F581>=5,Q$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:R134)-SUM($N581:Q581)+$J581)*IF($F581>=5,R$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:S134)-SUM($N581:R581)+$J581)*IF($F581>=5,S$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:T134)-SUM($N581:S581)+$J581)*IF($F581>=5,T$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:U134)-SUM($N581:T581)+$J581)*IF($F581>=5,U$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:V134)-SUM($N581:U581)+$J581)*IF($F581>=5,V$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:W134)-SUM($N581:V581)+$J581)*IF($F581>=5,W$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:X134)-SUM($N581:W581)+$J581)*IF($F581>=5,X$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:Y134)-SUM($N581:X581)+$J581)*IF($F581>=5,Y$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:Z134)-SUM($N581:Y581)+$J581)*IF($F581>=5,Z$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AA134)-SUM($N581:Z581)+$J581)*IF($F581>=5,AA$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AB134)-SUM($N581:AA581)+$J581)*IF($F581>=5,AB$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AC134)-SUM($N581:AB581)+$J581)*IF($F581>=5,AC$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AD134)-SUM($N581:AC581)+$J581)*IF($F581>=5,AD$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AE134)-SUM($N581:AD581)+$J581)*IF($F581>=5,AE$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AF134)-SUM($N581:AE581)+$J581)*IF($F581>=5,AF$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AG134)-SUM($N581:AF581)+$J581)*IF($F581>=5,AG$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AH134)-SUM($N581:AG581)+$J581)*IF($F581>=5,AH$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AI134)-SUM($N581:AH581)+$J581)*IF($F581>=5,AI$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AJ134)-SUM($N581:AI581)+$J581)*IF($F581>=5,AJ$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AK134)-SUM($N581:AJ581)+$J581)*IF($F581>=5,AK$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AL134)-SUM($N581:AK581)+$J581)*IF($F581>=5,AL$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AM134)-SUM($N581:AL581)+$J581)*IF($F581>=5,AM$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AN134)-SUM($N581:AM581)+$J581)*IF($F581>=5,AN$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AO134)-SUM($N581:AN581)+$J581)*IF($F581>=5,AO$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AP134)-SUM($N581:AO581)+$J581)*IF($F581>=5,AP$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AQ134)-SUM($N581:AP581)+$J581)*IF($F581>=5,AQ$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AR134)-SUM($N581:AQ581)+$J581)*IF($F581>=5,AR$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AS134)-SUM($N581:AR581)+$J581)*IF($F581>=5,AS$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AT134)-SUM($N581:AS581)+$J581)*IF($F581>=5,AT$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AU134)-SUM($N581:AT581)+$J581)*IF($F581>=5,AU$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N581:AU581)+$J581)*IF($F581>=5,AV$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N581:AV581)+$J581)*IF($F581>=5,AW$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N581:AW581)+$J581)*IF($F581>=5,AX$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N581:AX581)+$J581)*IF($F581>=5,AY$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:AZ134)-SUM($N581:AY581)+$J581)*IF($F581>=5,AZ$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BA134)-SUM($N581:AZ581)+$J581)*IF($F581>=5,BA$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BB134)-SUM($N581:BA581)+$J581)*IF($F581>=5,BB$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BC134)-SUM($N581:BB581)+$J581)*IF($F581>=5,BC$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BD134)-SUM($N581:BC581)+$J581)*IF($F581>=5,BD$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BE134)-SUM($N581:BD581)+$J581)*IF($F581>=5,BE$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BF134)-SUM($N581:BE581)+$J581)*IF($F581>=5,BF$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BG134)-SUM($N581:BF581)+$J581)*IF($F581>=5,BG$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BH134)-SUM($N581:BG581)+$J581)*IF($F581>=5,BH$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BI134)-SUM($N581:BH581)+$J581)*IF($F581>=5,BI$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BJ134)-SUM($N581:BI581)+$J581)*IF($F581>=5,BJ$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BK134)-SUM($N581:BJ581)+$J581)*IF($F581>=5,BK$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BL134)-SUM($N581:BK581)+$J581)*IF($F581>=5,BL$5>=YEAR($I581),1)*($F581>=3)","v":0},{"$f":"(SUM($N134:BM134)-SUM($N581:BL581)+$J581)*IF($F581>=5,BM$5>=YEAR($I581),1)*($F581>=3)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N135:O135)-SUM($N582:N582)+$J582)*IF($F582>=5,O$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:P135)-SUM($N582:O582)+$J582)*IF($F582>=5,P$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:Q135)-SUM($N582:P582)+$J582)*IF($F582>=5,Q$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:R135)-SUM($N582:Q582)+$J582)*IF($F582>=5,R$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:S135)-SUM($N582:R582)+$J582)*IF($F582>=5,S$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:T135)-SUM($N582:S582)+$J582)*IF($F582>=5,T$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:U135)-SUM($N582:T582)+$J582)*IF($F582>=5,U$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:V135)-SUM($N582:U582)+$J582)*IF($F582>=5,V$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:W135)-SUM($N582:V582)+$J582)*IF($F582>=5,W$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:X135)-SUM($N582:W582)+$J582)*IF($F582>=5,X$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:Y135)-SUM($N582:X582)+$J582)*IF($F582>=5,Y$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:Z135)-SUM($N582:Y582)+$J582)*IF($F582>=5,Z$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AA135)-SUM($N582:Z582)+$J582)*IF($F582>=5,AA$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AB135)-SUM($N582:AA582)+$J582)*IF($F582>=5,AB$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AC135)-SUM($N582:AB582)+$J582)*IF($F582>=5,AC$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AD135)-SUM($N582:AC582)+$J582)*IF($F582>=5,AD$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AE135)-SUM($N582:AD582)+$J582)*IF($F582>=5,AE$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AF135)-SUM($N582:AE582)+$J582)*IF($F582>=5,AF$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AG135)-SUM($N582:AF582)+$J582)*IF($F582>=5,AG$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AH135)-SUM($N582:AG582)+$J582)*IF($F582>=5,AH$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AI135)-SUM($N582:AH582)+$J582)*IF($F582>=5,AI$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AJ135)-SUM($N582:AI582)+$J582)*IF($F582>=5,AJ$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AK135)-SUM($N582:AJ582)+$J582)*IF($F582>=5,AK$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AL135)-SUM($N582:AK582)+$J582)*IF($F582>=5,AL$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AM135)-SUM($N582:AL582)+$J582)*IF($F582>=5,AM$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AN135)-SUM($N582:AM582)+$J582)*IF($F582>=5,AN$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AO135)-SUM($N582:AN582)+$J582)*IF($F582>=5,AO$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AP135)-SUM($N582:AO582)+$J582)*IF($F582>=5,AP$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AQ135)-SUM($N582:AP582)+$J582)*IF($F582>=5,AQ$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AR135)-SUM($N582:AQ582)+$J582)*IF($F582>=5,AR$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AS135)-SUM($N582:AR582)+$J582)*IF($F582>=5,AS$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AT135)-SUM($N582:AS582)+$J582)*IF($F582>=5,AT$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AU135)-SUM($N582:AT582)+$J582)*IF($F582>=5,AU$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N582:AU582)+$J582)*IF($F582>=5,AV$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N582:AV582)+$J582)*IF($F582>=5,AW$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N582:AW582)+$J582)*IF($F582>=5,AX$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N582:AX582)+$J582)*IF($F582>=5,AY$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:AZ135)-SUM($N582:AY582)+$J582)*IF($F582>=5,AZ$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BA135)-SUM($N582:AZ582)+$J582)*IF($F582>=5,BA$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BB135)-SUM($N582:BA582)+$J582)*IF($F582>=5,BB$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BC135)-SUM($N582:BB582)+$J582)*IF($F582>=5,BC$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BD135)-SUM($N582:BC582)+$J582)*IF($F582>=5,BD$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BE135)-SUM($N582:BD582)+$J582)*IF($F582>=5,BE$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BF135)-SUM($N582:BE582)+$J582)*IF($F582>=5,BF$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BG135)-SUM($N582:BF582)+$J582)*IF($F582>=5,BG$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BH135)-SUM($N582:BG582)+$J582)*IF($F582>=5,BH$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BI135)-SUM($N582:BH582)+$J582)*IF($F582>=5,BI$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BJ135)-SUM($N582:BI582)+$J582)*IF($F582>=5,BJ$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BK135)-SUM($N582:BJ582)+$J582)*IF($F582>=5,BK$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BL135)-SUM($N582:BK582)+$J582)*IF($F582>=5,BL$5>=YEAR($I582),1)*($F582>=3)","v":0},{"$f":"(SUM($N135:BM135)-SUM($N582:BL582)+$J582)*IF($F582>=5,BM$5>=YEAR($I582),1)*($F582>=3)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N136:O136)-SUM($N583:N583)+$J583)*IF($F583>=5,O$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:P136)-SUM($N583:O583)+$J583)*IF($F583>=5,P$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N583:P583)+$J583)*IF($F583>=5,Q$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N583:Q583)+$J583)*IF($F583>=5,R$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N583:R583)+$J583)*IF($F583>=5,S$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N583:S583)+$J583)*IF($F583>=5,T$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N583:T583)+$J583)*IF($F583>=5,U$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N583:U583)+$J583)*IF($F583>=5,V$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N583:V583)+$J583)*IF($F583>=5,W$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N583:W583)+$J583)*IF($F583>=5,X$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N583:X583)+$J583)*IF($F583>=5,Y$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N583:Y583)+$J583)*IF($F583>=5,Z$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N583:Z583)+$J583)*IF($F583>=5,AA$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N583:AA583)+$J583)*IF($F583>=5,AB$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N583:AB583)+$J583)*IF($F583>=5,AC$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N583:AC583)+$J583)*IF($F583>=5,AD$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N583:AD583)+$J583)*IF($F583>=5,AE$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N583:AE583)+$J583)*IF($F583>=5,AF$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N583:AF583)+$J583)*IF($F583>=5,AG$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N583:AG583)+$J583)*IF($F583>=5,AH$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N583:AH583)+$J583)*IF($F583>=5,AI$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N583:AI583)+$J583)*IF($F583>=5,AJ$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N583:AJ583)+$J583)*IF($F583>=5,AK$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N583:AK583)+$J583)*IF($F583>=5,AL$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N583:AL583)+$J583)*IF($F583>=5,AM$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N583:AM583)+$J583)*IF($F583>=5,AN$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N583:AN583)+$J583)*IF($F583>=5,AO$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N583:AO583)+$J583)*IF($F583>=5,AP$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N583:AP583)+$J583)*IF($F583>=5,AQ$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N583:AQ583)+$J583)*IF($F583>=5,AR$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N583:AR583)+$J583)*IF($F583>=5,AS$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N583:AS583)+$J583)*IF($F583>=5,AT$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N583:AT583)+$J583)*IF($F583>=5,AU$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N583:AU583)+$J583)*IF($F583>=5,AV$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N583:AV583)+$J583)*IF($F583>=5,AW$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N583:AW583)+$J583)*IF($F583>=5,AX$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N583:AX583)+$J583)*IF($F583>=5,AY$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:AZ136)-SUM($N583:AY583)+$J583)*IF($F583>=5,AZ$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BA136)-SUM($N583:AZ583)+$J583)*IF($F583>=5,BA$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BB136)-SUM($N583:BA583)+$J583)*IF($F583>=5,BB$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BC136)-SUM($N583:BB583)+$J583)*IF($F583>=5,BC$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BD136)-SUM($N583:BC583)+$J583)*IF($F583>=5,BD$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BE136)-SUM($N583:BD583)+$J583)*IF($F583>=5,BE$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BF136)-SUM($N583:BE583)+$J583)*IF($F583>=5,BF$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BG136)-SUM($N583:BF583)+$J583)*IF($F583>=5,BG$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BH136)-SUM($N583:BG583)+$J583)*IF($F583>=5,BH$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BI136)-SUM($N583:BH583)+$J583)*IF($F583>=5,BI$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BJ136)-SUM($N583:BI583)+$J583)*IF($F583>=5,BJ$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BK136)-SUM($N583:BJ583)+$J583)*IF($F583>=5,BK$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BL136)-SUM($N583:BK583)+$J583)*IF($F583>=5,BL$5>=YEAR($I583),1)*($F583>=3)","v":0},{"$f":"(SUM($N136:BM136)-SUM($N583:BL583)+$J583)*IF($F583>=5,BM$5>=YEAR($I583),1)*($F583>=3)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N137:O137)-SUM($N584:N584)+$J584)*IF($F584>=5,O$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:P137)-SUM($N584:O584)+$J584)*IF($F584>=5,P$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N584:P584)+$J584)*IF($F584>=5,Q$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N584:Q584)+$J584)*IF($F584>=5,R$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N584:R584)+$J584)*IF($F584>=5,S$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N584:S584)+$J584)*IF($F584>=5,T$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N584:T584)+$J584)*IF($F584>=5,U$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N584:U584)+$J584)*IF($F584>=5,V$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N584:V584)+$J584)*IF($F584>=5,W$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N584:W584)+$J584)*IF($F584>=5,X$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N584:X584)+$J584)*IF($F584>=5,Y$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N584:Y584)+$J584)*IF($F584>=5,Z$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N584:Z584)+$J584)*IF($F584>=5,AA$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N584:AA584)+$J584)*IF($F584>=5,AB$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N584:AB584)+$J584)*IF($F584>=5,AC$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N584:AC584)+$J584)*IF($F584>=5,AD$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N584:AD584)+$J584)*IF($F584>=5,AE$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N584:AE584)+$J584)*IF($F584>=5,AF$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N584:AF584)+$J584)*IF($F584>=5,AG$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N584:AG584)+$J584)*IF($F584>=5,AH$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N584:AH584)+$J584)*IF($F584>=5,AI$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N584:AI584)+$J584)*IF($F584>=5,AJ$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N584:AJ584)+$J584)*IF($F584>=5,AK$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N584:AK584)+$J584)*IF($F584>=5,AL$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N584:AL584)+$J584)*IF($F584>=5,AM$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N584:AM584)+$J584)*IF($F584>=5,AN$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N584:AN584)+$J584)*IF($F584>=5,AO$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N584:AO584)+$J584)*IF($F584>=5,AP$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N584:AP584)+$J584)*IF($F584>=5,AQ$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N584:AQ584)+$J584)*IF($F584>=5,AR$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N584:AR584)+$J584)*IF($F584>=5,AS$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N584:AS584)+$J584)*IF($F584>=5,AT$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N584:AT584)+$J584)*IF($F584>=5,AU$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N584:AU584)+$J584)*IF($F584>=5,AV$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N584:AV584)+$J584)*IF($F584>=5,AW$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N584:AW584)+$J584)*IF($F584>=5,AX$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N584:AX584)+$J584)*IF($F584>=5,AY$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:AZ137)-SUM($N584:AY584)+$J584)*IF($F584>=5,AZ$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BA137)-SUM($N584:AZ584)+$J584)*IF($F584>=5,BA$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BB137)-SUM($N584:BA584)+$J584)*IF($F584>=5,BB$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BC137)-SUM($N584:BB584)+$J584)*IF($F584>=5,BC$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BD137)-SUM($N584:BC584)+$J584)*IF($F584>=5,BD$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BE137)-SUM($N584:BD584)+$J584)*IF($F584>=5,BE$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BF137)-SUM($N584:BE584)+$J584)*IF($F584>=5,BF$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BG137)-SUM($N584:BF584)+$J584)*IF($F584>=5,BG$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BH137)-SUM($N584:BG584)+$J584)*IF($F584>=5,BH$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BI137)-SUM($N584:BH584)+$J584)*IF($F584>=5,BI$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BJ137)-SUM($N584:BI584)+$J584)*IF($F584>=5,BJ$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BK137)-SUM($N584:BJ584)+$J584)*IF($F584>=5,BK$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BL137)-SUM($N584:BK584)+$J584)*IF($F584>=5,BL$5>=YEAR($I584),1)*($F584>=3)","v":0},{"$f":"(SUM($N137:BM137)-SUM($N584:BL584)+$J584)*IF($F584>=5,BM$5>=YEAR($I584),1)*($F584>=3)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N138:O138)-SUM($N585:N585)+$J585)*IF($F585>=5,O$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:P138)-SUM($N585:O585)+$J585)*IF($F585>=5,P$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:Q138)-SUM($N585:P585)+$J585)*IF($F585>=5,Q$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:R138)-SUM($N585:Q585)+$J585)*IF($F585>=5,R$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:S138)-SUM($N585:R585)+$J585)*IF($F585>=5,S$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:T138)-SUM($N585:S585)+$J585)*IF($F585>=5,T$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:U138)-SUM($N585:T585)+$J585)*IF($F585>=5,U$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:V138)-SUM($N585:U585)+$J585)*IF($F585>=5,V$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:W138)-SUM($N585:V585)+$J585)*IF($F585>=5,W$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:X138)-SUM($N585:W585)+$J585)*IF($F585>=5,X$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:Y138)-SUM($N585:X585)+$J585)*IF($F585>=5,Y$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:Z138)-SUM($N585:Y585)+$J585)*IF($F585>=5,Z$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AA138)-SUM($N585:Z585)+$J585)*IF($F585>=5,AA$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AB138)-SUM($N585:AA585)+$J585)*IF($F585>=5,AB$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AC138)-SUM($N585:AB585)+$J585)*IF($F585>=5,AC$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AD138)-SUM($N585:AC585)+$J585)*IF($F585>=5,AD$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AE138)-SUM($N585:AD585)+$J585)*IF($F585>=5,AE$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AF138)-SUM($N585:AE585)+$J585)*IF($F585>=5,AF$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AG138)-SUM($N585:AF585)+$J585)*IF($F585>=5,AG$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AH138)-SUM($N585:AG585)+$J585)*IF($F585>=5,AH$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AI138)-SUM($N585:AH585)+$J585)*IF($F585>=5,AI$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AJ138)-SUM($N585:AI585)+$J585)*IF($F585>=5,AJ$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AK138)-SUM($N585:AJ585)+$J585)*IF($F585>=5,AK$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AL138)-SUM($N585:AK585)+$J585)*IF($F585>=5,AL$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AM138)-SUM($N585:AL585)+$J585)*IF($F585>=5,AM$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AN138)-SUM($N585:AM585)+$J585)*IF($F585>=5,AN$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AO138)-SUM($N585:AN585)+$J585)*IF($F585>=5,AO$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AP138)-SUM($N585:AO585)+$J585)*IF($F585>=5,AP$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AQ138)-SUM($N585:AP585)+$J585)*IF($F585>=5,AQ$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AR138)-SUM($N585:AQ585)+$J585)*IF($F585>=5,AR$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AS138)-SUM($N585:AR585)+$J585)*IF($F585>=5,AS$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AT138)-SUM($N585:AS585)+$J585)*IF($F585>=5,AT$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AU138)-SUM($N585:AT585)+$J585)*IF($F585>=5,AU$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AV138)-SUM($N585:AU585)+$J585)*IF($F585>=5,AV$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AW138)-SUM($N585:AV585)+$J585)*IF($F585>=5,AW$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AX138)-SUM($N585:AW585)+$J585)*IF($F585>=5,AX$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AY138)-SUM($N585:AX585)+$J585)*IF($F585>=5,AY$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:AZ138)-SUM($N585:AY585)+$J585)*IF($F585>=5,AZ$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BA138)-SUM($N585:AZ585)+$J585)*IF($F585>=5,BA$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BB138)-SUM($N585:BA585)+$J585)*IF($F585>=5,BB$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BC138)-SUM($N585:BB585)+$J585)*IF($F585>=5,BC$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BD138)-SUM($N585:BC585)+$J585)*IF($F585>=5,BD$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BE138)-SUM($N585:BD585)+$J585)*IF($F585>=5,BE$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BF138)-SUM($N585:BE585)+$J585)*IF($F585>=5,BF$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BG138)-SUM($N585:BF585)+$J585)*IF($F585>=5,BG$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BH138)-SUM($N585:BG585)+$J585)*IF($F585>=5,BH$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BI138)-SUM($N585:BH585)+$J585)*IF($F585>=5,BI$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BJ138)-SUM($N585:BI585)+$J585)*IF($F585>=5,BJ$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BK138)-SUM($N585:BJ585)+$J585)*IF($F585>=5,BK$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BL138)-SUM($N585:BK585)+$J585)*IF($F585>=5,BL$5>=YEAR($I585),1)*($F585>=3)","v":0},{"$f":"(SUM($N138:BM138)-SUM($N585:BL585)+$J585)*IF($F585>=5,BM$5>=YEAR($I585),1)*($F585>=3)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N139:O139)-SUM($N586:N586)+$J586)*IF($F586>=5,O$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:P139)-SUM($N586:O586)+$J586)*IF($F586>=5,P$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:Q139)-SUM($N586:P586)+$J586)*IF($F586>=5,Q$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:R139)-SUM($N586:Q586)+$J586)*IF($F586>=5,R$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:S139)-SUM($N586:R586)+$J586)*IF($F586>=5,S$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:T139)-SUM($N586:S586)+$J586)*IF($F586>=5,T$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:U139)-SUM($N586:T586)+$J586)*IF($F586>=5,U$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:V139)-SUM($N586:U586)+$J586)*IF($F586>=5,V$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:W139)-SUM($N586:V586)+$J586)*IF($F586>=5,W$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:X139)-SUM($N586:W586)+$J586)*IF($F586>=5,X$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:Y139)-SUM($N586:X586)+$J586)*IF($F586>=5,Y$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:Z139)-SUM($N586:Y586)+$J586)*IF($F586>=5,Z$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AA139)-SUM($N586:Z586)+$J586)*IF($F586>=5,AA$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AB139)-SUM($N586:AA586)+$J586)*IF($F586>=5,AB$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AC139)-SUM($N586:AB586)+$J586)*IF($F586>=5,AC$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AD139)-SUM($N586:AC586)+$J586)*IF($F586>=5,AD$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AE139)-SUM($N586:AD586)+$J586)*IF($F586>=5,AE$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AF139)-SUM($N586:AE586)+$J586)*IF($F586>=5,AF$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AG139)-SUM($N586:AF586)+$J586)*IF($F586>=5,AG$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AH139)-SUM($N586:AG586)+$J586)*IF($F586>=5,AH$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AI139)-SUM($N586:AH586)+$J586)*IF($F586>=5,AI$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AJ139)-SUM($N586:AI586)+$J586)*IF($F586>=5,AJ$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AK139)-SUM($N586:AJ586)+$J586)*IF($F586>=5,AK$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AL139)-SUM($N586:AK586)+$J586)*IF($F586>=5,AL$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AM139)-SUM($N586:AL586)+$J586)*IF($F586>=5,AM$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AN139)-SUM($N586:AM586)+$J586)*IF($F586>=5,AN$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AO139)-SUM($N586:AN586)+$J586)*IF($F586>=5,AO$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AP139)-SUM($N586:AO586)+$J586)*IF($F586>=5,AP$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AQ139)-SUM($N586:AP586)+$J586)*IF($F586>=5,AQ$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AR139)-SUM($N586:AQ586)+$J586)*IF($F586>=5,AR$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AS139)-SUM($N586:AR586)+$J586)*IF($F586>=5,AS$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AT139)-SUM($N586:AS586)+$J586)*IF($F586>=5,AT$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AU139)-SUM($N586:AT586)+$J586)*IF($F586>=5,AU$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AV139)-SUM($N586:AU586)+$J586)*IF($F586>=5,AV$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AW139)-SUM($N586:AV586)+$J586)*IF($F586>=5,AW$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AX139)-SUM($N586:AW586)+$J586)*IF($F586>=5,AX$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AY139)-SUM($N586:AX586)+$J586)*IF($F586>=5,AY$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:AZ139)-SUM($N586:AY586)+$J586)*IF($F586>=5,AZ$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BA139)-SUM($N586:AZ586)+$J586)*IF($F586>=5,BA$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BB139)-SUM($N586:BA586)+$J586)*IF($F586>=5,BB$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BC139)-SUM($N586:BB586)+$J586)*IF($F586>=5,BC$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BD139)-SUM($N586:BC586)+$J586)*IF($F586>=5,BD$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BE139)-SUM($N586:BD586)+$J586)*IF($F586>=5,BE$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BF139)-SUM($N586:BE586)+$J586)*IF($F586>=5,BF$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BG139)-SUM($N586:BF586)+$J586)*IF($F586>=5,BG$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BH139)-SUM($N586:BG586)+$J586)*IF($F586>=5,BH$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BI139)-SUM($N586:BH586)+$J586)*IF($F586>=5,BI$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BJ139)-SUM($N586:BI586)+$J586)*IF($F586>=5,BJ$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BK139)-SUM($N586:BJ586)+$J586)*IF($F586>=5,BK$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BL139)-SUM($N586:BK586)+$J586)*IF($F586>=5,BL$5>=YEAR($I586),1)*($F586>=3)","v":0},{"$f":"(SUM($N139:BM139)-SUM($N586:BL586)+$J586)*IF($F586>=5,BM$5>=YEAR($I586),1)*($F586>=3)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N140:O140)-SUM($N587:N587)+$J587)*IF($F587>=5,O$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:P140)-SUM($N587:O587)+$J587)*IF($F587>=5,P$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:Q140)-SUM($N587:P587)+$J587)*IF($F587>=5,Q$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:R140)-SUM($N587:Q587)+$J587)*IF($F587>=5,R$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:S140)-SUM($N587:R587)+$J587)*IF($F587>=5,S$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:T140)-SUM($N587:S587)+$J587)*IF($F587>=5,T$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:U140)-SUM($N587:T587)+$J587)*IF($F587>=5,U$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:V140)-SUM($N587:U587)+$J587)*IF($F587>=5,V$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:W140)-SUM($N587:V587)+$J587)*IF($F587>=5,W$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:X140)-SUM($N587:W587)+$J587)*IF($F587>=5,X$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:Y140)-SUM($N587:X587)+$J587)*IF($F587>=5,Y$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:Z140)-SUM($N587:Y587)+$J587)*IF($F587>=5,Z$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AA140)-SUM($N587:Z587)+$J587)*IF($F587>=5,AA$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AB140)-SUM($N587:AA587)+$J587)*IF($F587>=5,AB$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AC140)-SUM($N587:AB587)+$J587)*IF($F587>=5,AC$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AD140)-SUM($N587:AC587)+$J587)*IF($F587>=5,AD$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AE140)-SUM($N587:AD587)+$J587)*IF($F587>=5,AE$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AF140)-SUM($N587:AE587)+$J587)*IF($F587>=5,AF$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AG140)-SUM($N587:AF587)+$J587)*IF($F587>=5,AG$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AH140)-SUM($N587:AG587)+$J587)*IF($F587>=5,AH$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AI140)-SUM($N587:AH587)+$J587)*IF($F587>=5,AI$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AJ140)-SUM($N587:AI587)+$J587)*IF($F587>=5,AJ$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AK140)-SUM($N587:AJ587)+$J587)*IF($F587>=5,AK$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AL140)-SUM($N587:AK587)+$J587)*IF($F587>=5,AL$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AM140)-SUM($N587:AL587)+$J587)*IF($F587>=5,AM$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AN140)-SUM($N587:AM587)+$J587)*IF($F587>=5,AN$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AO140)-SUM($N587:AN587)+$J587)*IF($F587>=5,AO$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AP140)-SUM($N587:AO587)+$J587)*IF($F587>=5,AP$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AQ140)-SUM($N587:AP587)+$J587)*IF($F587>=5,AQ$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AR140)-SUM($N587:AQ587)+$J587)*IF($F587>=5,AR$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AS140)-SUM($N587:AR587)+$J587)*IF($F587>=5,AS$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AT140)-SUM($N587:AS587)+$J587)*IF($F587>=5,AT$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AU140)-SUM($N587:AT587)+$J587)*IF($F587>=5,AU$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AV140)-SUM($N587:AU587)+$J587)*IF($F587>=5,AV$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AW140)-SUM($N587:AV587)+$J587)*IF($F587>=5,AW$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AX140)-SUM($N587:AW587)+$J587)*IF($F587>=5,AX$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AY140)-SUM($N587:AX587)+$J587)*IF($F587>=5,AY$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:AZ140)-SUM($N587:AY587)+$J587)*IF($F587>=5,AZ$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BA140)-SUM($N587:AZ587)+$J587)*IF($F587>=5,BA$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BB140)-SUM($N587:BA587)+$J587)*IF($F587>=5,BB$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BC140)-SUM($N587:BB587)+$J587)*IF($F587>=5,BC$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BD140)-SUM($N587:BC587)+$J587)*IF($F587>=5,BD$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BE140)-SUM($N587:BD587)+$J587)*IF($F587>=5,BE$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BF140)-SUM($N587:BE587)+$J587)*IF($F587>=5,BF$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BG140)-SUM($N587:BF587)+$J587)*IF($F587>=5,BG$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BH140)-SUM($N587:BG587)+$J587)*IF($F587>=5,BH$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BI140)-SUM($N587:BH587)+$J587)*IF($F587>=5,BI$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BJ140)-SUM($N587:BI587)+$J587)*IF($F587>=5,BJ$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BK140)-SUM($N587:BJ587)+$J587)*IF($F587>=5,BK$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BL140)-SUM($N587:BK587)+$J587)*IF($F587>=5,BL$5>=YEAR($I587),1)*($F587>=3)","v":0},{"$f":"(SUM($N140:BM140)-SUM($N587:BL587)+$J587)*IF($F587>=5,BM$5>=YEAR($I587),1)*($F587>=3)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,2016,"2016-12-31",0,0,0,null,null,{"$f":"(SUM($N141:O141)-SUM($N588:N588)+$J588)*IF($F588>=5,O$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:P141)-SUM($N588:O588)+$J588)*IF($F588>=5,P$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:Q141)-SUM($N588:P588)+$J588)*IF($F588>=5,Q$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:R141)-SUM($N588:Q588)+$J588)*IF($F588>=5,R$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:S141)-SUM($N588:R588)+$J588)*IF($F588>=5,S$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:T141)-SUM($N588:S588)+$J588)*IF($F588>=5,T$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:U141)-SUM($N588:T588)+$J588)*IF($F588>=5,U$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:V141)-SUM($N588:U588)+$J588)*IF($F588>=5,V$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:W141)-SUM($N588:V588)+$J588)*IF($F588>=5,W$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:X141)-SUM($N588:W588)+$J588)*IF($F588>=5,X$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:Y141)-SUM($N588:X588)+$J588)*IF($F588>=5,Y$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:Z141)-SUM($N588:Y588)+$J588)*IF($F588>=5,Z$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AA141)-SUM($N588:Z588)+$J588)*IF($F588>=5,AA$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AB141)-SUM($N588:AA588)+$J588)*IF($F588>=5,AB$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AC141)-SUM($N588:AB588)+$J588)*IF($F588>=5,AC$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AD141)-SUM($N588:AC588)+$J588)*IF($F588>=5,AD$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AE141)-SUM($N588:AD588)+$J588)*IF($F588>=5,AE$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AF141)-SUM($N588:AE588)+$J588)*IF($F588>=5,AF$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AG141)-SUM($N588:AF588)+$J588)*IF($F588>=5,AG$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AH141)-SUM($N588:AG588)+$J588)*IF($F588>=5,AH$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AI141)-SUM($N588:AH588)+$J588)*IF($F588>=5,AI$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AJ141)-SUM($N588:AI588)+$J588)*IF($F588>=5,AJ$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AK141)-SUM($N588:AJ588)+$J588)*IF($F588>=5,AK$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AL141)-SUM($N588:AK588)+$J588)*IF($F588>=5,AL$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AM141)-SUM($N588:AL588)+$J588)*IF($F588>=5,AM$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AN141)-SUM($N588:AM588)+$J588)*IF($F588>=5,AN$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AO141)-SUM($N588:AN588)+$J588)*IF($F588>=5,AO$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AP141)-SUM($N588:AO588)+$J588)*IF($F588>=5,AP$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AQ141)-SUM($N588:AP588)+$J588)*IF($F588>=5,AQ$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AR141)-SUM($N588:AQ588)+$J588)*IF($F588>=5,AR$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AS141)-SUM($N588:AR588)+$J588)*IF($F588>=5,AS$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AT141)-SUM($N588:AS588)+$J588)*IF($F588>=5,AT$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AU141)-SUM($N588:AT588)+$J588)*IF($F588>=5,AU$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AV141)-SUM($N588:AU588)+$J588)*IF($F588>=5,AV$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AW141)-SUM($N588:AV588)+$J588)*IF($F588>=5,AW$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AX141)-SUM($N588:AW588)+$J588)*IF($F588>=5,AX$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AY141)-SUM($N588:AX588)+$J588)*IF($F588>=5,AY$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:AZ141)-SUM($N588:AY588)+$J588)*IF($F588>=5,AZ$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BA141)-SUM($N588:AZ588)+$J588)*IF($F588>=5,BA$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BB141)-SUM($N588:BA588)+$J588)*IF($F588>=5,BB$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BC141)-SUM($N588:BB588)+$J588)*IF($F588>=5,BC$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BD141)-SUM($N588:BC588)+$J588)*IF($F588>=5,BD$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BE141)-SUM($N588:BD588)+$J588)*IF($F588>=5,BE$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BF141)-SUM($N588:BE588)+$J588)*IF($F588>=5,BF$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BG141)-SUM($N588:BF588)+$J588)*IF($F588>=5,BG$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BH141)-SUM($N588:BG588)+$J588)*IF($F588>=5,BH$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BI141)-SUM($N588:BH588)+$J588)*IF($F588>=5,BI$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BJ141)-SUM($N588:BI588)+$J588)*IF($F588>=5,BJ$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BK141)-SUM($N588:BJ588)+$J588)*IF($F588>=5,BK$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BL141)-SUM($N588:BK588)+$J588)*IF($F588>=5,BL$5>=YEAR($I588),1)*($F588>=3)","v":0},{"$f":"(SUM($N141:BM141)-SUM($N588:BL588)+$J588)*IF($F588>=5,BM$5>=YEAR($I588),1)*($F588>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D563","v":"Total Tax Capital Placed in Service"},null,null,null,null,null,{"$f":"SUM(J178:J202)","v":0},929620.55053562659,1000000,null,null,{"$f":"SUM(O564:O588)","v":0},{"$f":"SUM(P564:P588)","v":1000000},{"$f":"SUM(Q564:Q588)","v":0},{"$f":"SUM(R564:R588)","v":0},{"$f":"SUM(S564:S588)","v":0},{"$f":"SUM(T564:T588)","v":0},{"$f":"SUM(U564:U588)","v":0},{"$f":"SUM(V564:V588)","v":0},{"$f":"SUM(W564:W588)","v":0},{"$f":"SUM(X564:X588)","v":0},{"$f":"SUM(Y564:Y588)","v":0},{"$f":"SUM(Z564:Z588)","v":0},{"$f":"SUM(AA564:AA588)","v":0},{"$f":"SUM(AB564:AB588)","v":0},{"$f":"SUM(AC564:AC588)","v":0},{"$f":"SUM(AD564:AD588)","v":0},{"$f":"SUM(AE564:AE588)","v":0},{"$f":"SUM(AF564:AF588)","v":0},{"$f":"SUM(AG564:AG588)","v":0},{"$f":"SUM(AH564:AH588)","v":0},{"$f":"SUM(AI564:AI588)","v":0},{"$f":"SUM(AJ564:AJ588)","v":0},{"$f":"SUM(AK564:AK588)","v":0},{"$f":"SUM(AL564:AL588)","v":0},{"$f":"SUM(AM564:AM588)","v":0},{"$f":"SUM(AN564:AN588)","v":0},{"$f":"SUM(AO564:AO588)","v":0},{"$f":"SUM(AP564:AP588)","v":0},{"$f":"SUM(AQ564:AQ588)","v":0},{"$f":"SUM(AR564:AR588)","v":0},{"$f":"SUM(AS564:AS588)","v":0},{"$f":"SUM(AT564:AT588)","v":0},{"$f":"SUM(AU564:AU588)","v":0},{"$f":"SUM(AV564:AV588)","v":0},{"$f":"SUM(AW564:AW588)","v":0},{"$f":"SUM(AX564:AX588)","v":0},{"$f":"SUM(AY564:AY588)","v":0},{"$f":"SUM(AZ564:AZ588)","v":0},{"$f":"SUM(BA564:BA588)","v":0},{"$f":"SUM(BB564:BB588)","v":0},{"$f":"SUM(BC564:BC588)","v":0},{"$f":"SUM(BD564:BD588)","v":0},{"$f":"SUM(BE564:BE588)","v":0},{"$f":"SUM(BF564:BF588)","v":0},{"$f":"SUM(BG564:BG588)","v":0},{"$f":"SUM(BH564:BH588)","v":0},{"$f":"SUM(BI564:BI588)","v":0},{"$f":"SUM(BJ564:BJ588)","v":0},{"$f":"SUM(BK564:BK588)","v":0},{"$f":"SUM(BL564:BL588)","v":0},{"$f":"SUM(BM564:BM588)","v":0}]
[]
[]
[null,null,null,"Tax Depreciable Basis"]
[null,null,{"$f":"C592+1","v":1},{"$f":"INDEX(D$59:D$83,$C593,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C593,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O593:BM593,$O$7:$BM$7)","v":929620.55053562659},{"$f":"SUM(O593:BM593)","v":1000000},null,null,{"$f":"O564+O1262","v":0},1000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU564+AU1262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C593+1","v":2},{"$f":"INDEX(D$59:D$83,$C594,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O594:BM594,$O$7:$BM$7)","v":0},{"$f":"SUM(O594:BM594)","v":0},null,null,{"$f":"O565+O1263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU565+AU1263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O566+O1264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU566+AU1264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O567+O1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU567+AU1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O568+O1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU568+AU1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O569+O1267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU569+AU1267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O570+O1268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU570+AU1268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O571+O1269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU571+AU1269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O572+O1270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU572+AU1270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O573+O1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU573+AU1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O574+O1272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU574+AU1272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O575+O1273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU575+AU1273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O576+O1274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU576+AU1274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O577+O1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU577+AU1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O578+O1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU578+AU1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O579+O1277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU579+AU1277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O580+O1278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU580+AU1278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O581+O1279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU581+AU1279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O582+O1280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU582+AU1280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O583+O1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU583+AU1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O584+O1282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU584+AU1282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O585+O1283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU585+AU1283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O586+O1284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU586+AU1284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O587+O1285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU587+AU1285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O588+O1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU588+AU1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D592","v":"Total Tax Depreciable Basis"},null,null,null,null,null,null,929620.55053562659,1000000,null,null,{"$f":"SUM(O593:O617)","v":0},{"$f":"SUM(P593:P617)","v":1000000},{"$f":"SUM(Q593:Q617)","v":0},{"$f":"SUM(R593:R617)","v":0},{"$f":"SUM(S593:S617)","v":0},{"$f":"SUM(T593:T617)","v":0},{"$f":"SUM(U593:U617)","v":0},{"$f":"SUM(V593:V617)","v":0},{"$f":"SUM(W593:W617)","v":0},{"$f":"SUM(X593:X617)","v":0},{"$f":"SUM(Y593:Y617)","v":0},{"$f":"SUM(Z593:Z617)","v":0},{"$f":"SUM(AA593:AA617)","v":0},{"$f":"SUM(AB593:AB617)","v":0},{"$f":"SUM(AC593:AC617)","v":0},{"$f":"SUM(AD593:AD617)","v":0},{"$f":"SUM(AE593:AE617)","v":0},{"$f":"SUM(AF593:AF617)","v":0},{"$f":"SUM(AG593:AG617)","v":0},{"$f":"SUM(AH593:AH617)","v":0},{"$f":"SUM(AI593:AI617)","v":0},{"$f":"SUM(AJ593:AJ617)","v":0},{"$f":"SUM(AK593:AK617)","v":0},{"$f":"SUM(AL593:AL617)","v":0},{"$f":"SUM(AM593:AM617)","v":0},{"$f":"SUM(AN593:AN617)","v":0},{"$f":"SUM(AO593:AO617)","v":0},{"$f":"SUM(AP593:AP617)","v":0},{"$f":"SUM(AQ593:AQ617)","v":0},{"$f":"SUM(AR593:AR617)","v":0},{"$f":"SUM(AS593:AS617)","v":0},{"$f":"SUM(AT593:AT617)","v":0},{"$f":"SUM(AU593:AU617)","v":0},{"$f":"SUM(AV593:AV617)","v":0},{"$f":"SUM(AW593:AW617)","v":0},{"$f":"SUM(AX593:AX617)","v":0},{"$f":"SUM(AY593:AY617)","v":0},{"$f":"SUM(AZ593:AZ617)","v":0},{"$f":"SUM(BA593:BA617)","v":0},{"$f":"SUM(BB593:BB617)","v":0},{"$f":"SUM(BC593:BC617)","v":0},{"$f":"SUM(BD593:BD617)","v":0},{"$f":"SUM(BE593:BE617)","v":0},{"$f":"SUM(BF593:BF617)","v":0},{"$f":"SUM(BG593:BG617)","v":0},{"$f":"SUM(BH593:BH617)","v":0},{"$f":"SUM(BI593:BI617)","v":0},{"$f":"SUM(BJ593:BJ617)","v":0},{"$f":"SUM(BK593:BK617)","v":0},{"$f":"SUM(BL593:BL617)","v":0},{"$f":"SUM(BM593:BM617)","v":0}]
[]
[]
[null,null,null,"Bonus Depreciation Rates",null,null,null,"Bonus Eligible"]
[null,null,{"$f":"C621+1","v":1},{"$f":"INDEX(D$59:D$83,$C622,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C622,1)","v":"Capital"},4,null,{"$f":"Input!M8","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0.5},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H622=TRUE)*($F622>=4)","v":0}]
[null,null,{"$f":"C622+1","v":2},{"$f":"INDEX(D$59:D$83,$C623,1)","v":"item 2"},"Capital",4,null,{"$f":"Input!M9","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0.5},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H623=TRUE)*($F623>=4)","v":0}]
[null,null,3,"item 3","Capital",4,null,{"$f":"Input!M10","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0.5},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H624=TRUE)*($F624>=4)","v":0}]
[null,null,4,"item 4","Capital",4,null,{"$f":"Input!M11","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0.5},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H625=TRUE)*($F625>=4)","v":0}]
[null,null,5,"item 5","Capital",4,null,{"$f":"Input!M12","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0.5},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H626=TRUE)*($F626>=4)","v":0}]
[null,null,6,"item 6","Capital",4,null,{"$f":"Input!M13","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0.5},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H627=TRUE)*($F627>=4)","v":0}]
[null,null,7,"item 7","Capital",4,null,{"$f":"Input!M14","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0.5},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H628=TRUE)*($F628>=4)","v":0}]
[null,null,8,"item 8","Capital",4,null,{"$f":"Input!M15","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0.5},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H629=TRUE)*($F629>=4)","v":0}]
[null,null,9,"item 9","Capital",4,null,{"$f":"Input!M16","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0.5},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H630=TRUE)*($F630>=4)","v":0}]
[null,null,10,"item 10","Capital",4,null,{"$f":"Input!M17","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0.5},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0.4},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0.3},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H631=TRUE)*($F631>=4)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Input!M18","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H632=TRUE)*($F632>=4)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Input!M19","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H633=TRUE)*($F633>=4)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Input!M20","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H634=TRUE)*($F634>=4)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Input!M21","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H635=TRUE)*($F635>=4)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Input!M22","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H636=TRUE)*($F636>=4)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Input!M23","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H637=TRUE)*($F637>=4)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Input!M24","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H638=TRUE)*($F638>=4)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Input!M25","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H639=TRUE)*($F639>=4)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Input!M26","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H640=TRUE)*($F640>=4)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Input!M27","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H641=TRUE)*($F641>=4)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Input!M28","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H642=TRUE)*($F642>=4)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Input!M29","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H643=TRUE)*($F643>=4)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Input!M30","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H644=TRUE)*($F644>=4)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Input!M31","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H645=TRUE)*($F645>=4)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Input!M32","v":true},null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$52:$K$52)*($H646=TRUE)*($F646>=4)","v":0}]
[null,null,null,{"$f":"D621","v":"Bonus Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation Rates",null,null,null,"Tax Life"]
[null,null,{"$f":"C650+1","v":1},{"$f":"INDEX(D$59:D$83,$C651,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C651,1)","v":"Capital"},4,null,{"$f":"Input!K8","v":5},null,null,{"$f":"SUMPRODUCT(O651:BM651,$O$7:$BM$7)","v":0.87830808286254303},{"$f":"SUM(O651:BM651)","v":1},null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0.2},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0.32},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0.192},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0.1152},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0.1152},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":5.7600000000000096E-2},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H651,lookups!$C$46:$C$63,0),1)*($F207>=4)","v":0}]
[null,null,{"$f":"C651+1","v":2},{"$f":"INDEX(D$59:D$83,$C652,1)","v":"item 2"},"Capital",4,null,{"$f":"Input!K9","v":5},null,null,{"$f":"SUMPRODUCT(O652:BM652,$O$7:$BM$7)","v":0.87830808286254303},{"$f":"SUM(O652:BM652)","v":1},null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0.2},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0.32},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0.192},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0.1152},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0.1152},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":5.7600000000000096E-2},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H652,lookups!$C$46:$C$63,0),1)*($F208>=4)","v":0}]
[null,null,3,"item 3","Capital",4,null,{"$f":"Input!K10","v":5},null,null,0.87830808286254303,1,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0.2},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0.32},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0.192},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0.1152},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0.1152},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":5.7600000000000096E-2},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H653,lookups!$C$46:$C$63,0),1)*($F209>=4)","v":0}]
[null,null,4,"item 4","Capital",4,null,{"$f":"Input!K11","v":5},null,null,0.87830808286254303,1,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0.2},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0.32},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0.192},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0.1152},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0.1152},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":5.7600000000000096E-2},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H654,lookups!$C$46:$C$63,0),1)*($F210>=4)","v":0}]
[null,null,5,"item 5","Capital",4,null,{"$f":"Input!K12","v":5},null,null,0.87830808286254303,1,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0.2},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0.32},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0.192},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0.1152},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0.1152},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":5.7600000000000096E-2},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H655,lookups!$C$46:$C$63,0),1)*($F211>=4)","v":0}]
[null,null,6,"item 6","Capital",4,null,{"$f":"Input!K13","v":15},null,null,0.6385788174896363,1.0000000000000004,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0.05},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":9.5000000000000001E-2},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":8.5500000000000007E-2},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":7.6999999999999999E-2},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":6.93E-2},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":6.2300000000000001E-2},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":5.91E-2},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":5.91E-2},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":5.91E-2},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":5.91E-2},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":2.9499999999999998E-2},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H656,lookups!$C$46:$C$63,0),1)*($F212>=4)","v":0}]
[null,null,7,"item 7","Capital",4,null,{"$f":"Input!K14","v":15},null,null,0.6385788174896363,1.0000000000000004,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0.05},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":9.5000000000000001E-2},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":8.5500000000000007E-2},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":7.6999999999999999E-2},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":6.93E-2},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":6.2300000000000001E-2},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":5.91E-2},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":5.91E-2},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":5.91E-2},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":5.91E-2},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":2.9499999999999998E-2},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H657,lookups!$C$46:$C$63,0),1)*($F213>=4)","v":0}]
[null,null,8,"item 8","Capital",4,null,{"$f":"Input!K15","v":15},null,null,0.6385788174896363,1.0000000000000004,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0.05},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":9.5000000000000001E-2},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":8.5500000000000007E-2},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":7.6999999999999999E-2},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":6.93E-2},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":6.2300000000000001E-2},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":5.91E-2},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":5.91E-2},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":5.91E-2},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":5.91E-2},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":2.9499999999999998E-2},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H658,lookups!$C$46:$C$63,0),1)*($F214>=4)","v":0}]
[null,null,9,"item 9","Capital",4,null,{"$f":"Input!K16","v":15},null,null,0.6385788174896363,1.0000000000000004,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0.05},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":9.5000000000000001E-2},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":8.5500000000000007E-2},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":7.6999999999999999E-2},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":6.93E-2},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":6.2300000000000001E-2},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":5.91E-2},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":5.91E-2},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":5.91E-2},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":5.91E-2},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":2.9499999999999998E-2},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H659,lookups!$C$46:$C$63,0),1)*($F215>=4)","v":0}]
[null,null,10,"item 10","Capital",4,null,{"$f":"Input!K17","v":15},null,null,0.6385788174896363,1.0000000000000004,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0.05},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":9.5000000000000001E-2},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":8.5500000000000007E-2},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":7.6999999999999999E-2},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":6.93E-2},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":6.2300000000000001E-2},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":5.91E-2},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":5.91E-2},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":5.91E-2},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":5.91E-2},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":2.9499999999999998E-2},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H660,lookups!$C$46:$C$63,0),1)*($F216>=4)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Input!K18","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H661,lookups!$C$46:$C$63,0),1)*($F217>=4)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Input!K19","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H662,lookups!$C$46:$C$63,0),1)*($F218>=4)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Input!K20","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H663,lookups!$C$46:$C$63,0),1)*($F219>=4)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Input!K21","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H664,lookups!$C$46:$C$63,0),1)*($F220>=4)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Input!K22","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H665,lookups!$C$46:$C$63,0),1)*($F221>=4)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Input!K23","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H666,lookups!$C$46:$C$63,0),1)*($F222>=4)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Input!K24","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H667,lookups!$C$46:$C$63,0),1)*($F223>=4)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Input!K25","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H668,lookups!$C$46:$C$63,0),1)*($F224>=4)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Input!K26","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H669,lookups!$C$46:$C$63,0),1)*($F225>=4)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Input!K27","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H670,lookups!$C$46:$C$63,0),1)*($F226>=4)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Input!K28","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H671,lookups!$C$46:$C$63,0),1)*($F227>=4)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Input!K29","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H672,lookups!$C$46:$C$63,0),1)*($F228>=4)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Input!K30","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H673,lookups!$C$46:$C$63,0),1)*($F229>=4)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Input!K31","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H674,lookups!$C$46:$C$63,0),1)*($F230>=4)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Input!K32","v":20},null,null,0,0,null,null,{"$f":"INDEX(lookups!F$46:F$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!G$46:G$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!H$46:H$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!I$46:I$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!J$46:J$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!K$46:K$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!L$46:L$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!M$46:M$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!N$46:N$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!O$46:O$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!P$46:P$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!Q$46:Q$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!R$46:R$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!S$46:S$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!T$46:T$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!U$46:U$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!V$46:V$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!W$46:W$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!X$46:X$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!Y$46:Y$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!Z$46:Z$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AA$46:AA$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AB$46:AB$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AC$46:AC$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AD$46:AD$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AE$46:AE$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AF$46:AF$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AG$46:AG$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AH$46:AH$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AI$46:AI$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AJ$46:AJ$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AK$46:AK$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AL$46:AL$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AM$46:AM$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AN$46:AN$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AO$46:AO$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AP$46:AP$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AQ$46:AQ$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AR$46:AR$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AS$46:AS$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AT$46:AT$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AU$46:AU$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AV$46:AV$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AW$46:AW$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AX$46:AX$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AY$46:AY$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!AZ$46:AZ$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!BA$46:BA$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!BB$46:BB$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!BC$46:BC$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0},{"$f":"INDEX(lookups!BD$46:BD$63,MATCH($H675,lookups!$C$46:$C$63,0),1)*($F231>=4)","v":0}]
[null,null,null,{"$f":"D650","v":"Tax Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation"]
[null,null,{"$f":"C679+1","v":1},{"$f":"INDEX(D$59:D$83,$C680,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C680,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O680:BM680,$O$7:$BM$7)","v":863747.96227990987},{"$f":"SUM(O680:BM680)","v":1000000},null,null,{"$f":"SUMPRODUCT($O593:O593,N(1-$O622:O622),N(OFFSET($O651:O651,0,MAX(COLUMN($O651:O651))-COLUMN($O651:O651),1,1)))+O622*O593","v":0},{"$f":"SUMPRODUCT($O593:P593,N(1-$O622:P622),N(OFFSET($O651:P651,0,MAX(COLUMN($O651:P651))-COLUMN($O651:P651),1,1)))+P622*P593","v":520000},{"$f":"SUMPRODUCT($O593:Q593,N(1-$O622:Q622),N(OFFSET($O651:Q651,0,MAX(COLUMN($O651:Q651))-COLUMN($O651:Q651),1,1)))+Q622*Q593","v":192000},{"$f":"SUMPRODUCT($O593:R593,N(1-$O622:R622),N(OFFSET($O651:R651,0,MAX(COLUMN($O651:R651))-COLUMN($O651:R651),1,1)))+R622*R593","v":115200},{"$f":"SUMPRODUCT($O593:S593,N(1-$O622:S622),N(OFFSET($O651:S651,0,MAX(COLUMN($O651:S651))-COLUMN($O651:S651),1,1)))+S622*S593","v":69120},{"$f":"SUMPRODUCT($O593:T593,N(1-$O622:T622),N(OFFSET($O651:T651,0,MAX(COLUMN($O651:T651))-COLUMN($O651:T651),1,1)))+T622*T593","v":69120},{"$f":"SUMPRODUCT($O593:U593,N(1-$O622:U622),N(OFFSET($O651:U651,0,MAX(COLUMN($O651:U651))-COLUMN($O651:U651),1,1)))+U622*U593","v":34560.000000000058},{"$f":"SUMPRODUCT($O593:V593,N(1-$O622:V622),N(OFFSET($O651:V651,0,MAX(COLUMN($O651:V651))-COLUMN($O651:V651),1,1)))+V622*V593","v":0},{"$f":"SUMPRODUCT($O593:W593,N(1-$O622:W622),N(OFFSET($O651:W651,0,MAX(COLUMN($O651:W651))-COLUMN($O651:W651),1,1)))+W622*W593","v":0},{"$f":"SUMPRODUCT($O593:X593,N(1-$O622:X622),N(OFFSET($O651:X651,0,MAX(COLUMN($O651:X651))-COLUMN($O651:X651),1,1)))+X622*X593","v":0},{"$f":"SUMPRODUCT($O593:Y593,N(1-$O622:Y622),N(OFFSET($O651:Y651,0,MAX(COLUMN($O651:Y651))-COLUMN($O651:Y651),1,1)))+Y622*Y593","v":0},{"$f":"SUMPRODUCT($O593:Z593,N(1-$O622:Z622),N(OFFSET($O651:Z651,0,MAX(COLUMN($O651:Z651))-COLUMN($O651:Z651),1,1)))+Z622*Z593","v":0},{"$f":"SUMPRODUCT($O593:AA593,N(1-$O622:AA622),N(OFFSET($O651:AA651,0,MAX(COLUMN($O651:AA651))-COLUMN($O651:AA651),1,1)))+AA622*AA593","v":0},{"$f":"SUMPRODUCT($O593:AB593,N(1-$O622:AB622),N(OFFSET($O651:AB651,0,MAX(COLUMN($O651:AB651))-COLUMN($O651:AB651),1,1)))+AB622*AB593","v":0},{"$f":"SUMPRODUCT($O593:AC593,N(1-$O622:AC622),N(OFFSET($O651:AC651,0,MAX(COLUMN($O651:AC651))-COLUMN($O651:AC651),1,1)))+AC622*AC593","v":0},{"$f":"SUMPRODUCT($O593:AD593,N(1-$O622:AD622),N(OFFSET($O651:AD651,0,MAX(COLUMN($O651:AD651))-COLUMN($O651:AD651),1,1)))+AD622*AD593","v":0},{"$f":"SUMPRODUCT($O593:AE593,N(1-$O622:AE622),N(OFFSET($O651:AE651,0,MAX(COLUMN($O651:AE651))-COLUMN($O651:AE651),1,1)))+AE622*AE593","v":0},{"$f":"SUMPRODUCT($O593:AF593,N(1-$O622:AF622),N(OFFSET($O651:AF651,0,MAX(COLUMN($O651:AF651))-COLUMN($O651:AF651),1,1)))+AF622*AF593","v":0},{"$f":"SUMPRODUCT($O593:AG593,N(1-$O622:AG622),N(OFFSET($O651:AG651,0,MAX(COLUMN($O651:AG651))-COLUMN($O651:AG651),1,1)))+AG622*AG593","v":0},{"$f":"SUMPRODUCT($O593:AH593,N(1-$O622:AH622),N(OFFSET($O651:AH651,0,MAX(COLUMN($O651:AH651))-COLUMN($O651:AH651),1,1)))+AH622*AH593","v":0},{"$f":"SUMPRODUCT($O593:AI593,N(1-$O622:AI622),N(OFFSET($O651:AI651,0,MAX(COLUMN($O651:AI651))-COLUMN($O651:AI651),1,1)))+AI622*AI593","v":0},{"$f":"SUMPRODUCT($O593:AJ593,N(1-$O622:AJ622),N(OFFSET($O651:AJ651,0,MAX(COLUMN($O651:AJ651))-COLUMN($O651:AJ651),1,1)))+AJ622*AJ593","v":0},{"$f":"SUMPRODUCT($O593:AK593,N(1-$O622:AK622),N(OFFSET($O651:AK651,0,MAX(COLUMN($O651:AK651))-COLUMN($O651:AK651),1,1)))+AK622*AK593","v":0},{"$f":"SUMPRODUCT($O593:AL593,N(1-$O622:AL622),N(OFFSET($O651:AL651,0,MAX(COLUMN($O651:AL651))-COLUMN($O651:AL651),1,1)))+AL622*AL593","v":0},{"$f":"SUMPRODUCT($O593:AM593,N(1-$O622:AM622),N(OFFSET($O651:AM651,0,MAX(COLUMN($O651:AM651))-COLUMN($O651:AM651),1,1)))+AM622*AM593","v":0},{"$f":"SUMPRODUCT($O593:AN593,N(1-$O622:AN622),N(OFFSET($O651:AN651,0,MAX(COLUMN($O651:AN651))-COLUMN($O651:AN651),1,1)))+AN622*AN593","v":0},{"$f":"SUMPRODUCT($O593:AO593,N(1-$O622:AO622),N(OFFSET($O651:AO651,0,MAX(COLUMN($O651:AO651))-COLUMN($O651:AO651),1,1)))+AO622*AO593","v":0},{"$f":"SUMPRODUCT($O593:AP593,N(1-$O622:AP622),N(OFFSET($O651:AP651,0,MAX(COLUMN($O651:AP651))-COLUMN($O651:AP651),1,1)))+AP622*AP593","v":0},{"$f":"SUMPRODUCT($O593:AQ593,N(1-$O622:AQ622),N(OFFSET($O651:AQ651,0,MAX(COLUMN($O651:AQ651))-COLUMN($O651:AQ651),1,1)))+AQ622*AQ593","v":0},{"$f":"SUMPRODUCT($O593:AR593,N(1-$O622:AR622),N(OFFSET($O651:AR651,0,MAX(COLUMN($O651:AR651))-COLUMN($O651:AR651),1,1)))+AR622*AR593","v":0},{"$f":"SUMPRODUCT($O593:AS593,N(1-$O622:AS622),N(OFFSET($O651:AS651,0,MAX(COLUMN($O651:AS651))-COLUMN($O651:AS651),1,1)))+AS622*AS593","v":0},{"$f":"SUMPRODUCT($O593:AT593,N(1-$O622:AT622),N(OFFSET($O651:AT651,0,MAX(COLUMN($O651:AT651))-COLUMN($O651:AT651),1,1)))+AT622*AT593","v":0},{"$f":"SUMPRODUCT($O593:AU593,N(1-$O622:AU622),N(OFFSET($O651:AU651,0,MAX(COLUMN($O651:AU651))-COLUMN($O651:AU651),1,1)))+AU622*AU593","v":0},{"$f":"SUMPRODUCT($O593:AV593,N(1-$O622:AV622),N(OFFSET($O651:AV651,0,MAX(COLUMN($O651:AV651))-COLUMN($O651:AV651),1,1)))+AV622*AV593","v":0},{"$f":"SUMPRODUCT($O593:AW593,N(1-$O622:AW622),N(OFFSET($O651:AW651,0,MAX(COLUMN($O651:AW651))-COLUMN($O651:AW651),1,1)))+AW622*AW593","v":0},{"$f":"SUMPRODUCT($O593:AX593,N(1-$O622:AX622),N(OFFSET($O651:AX651,0,MAX(COLUMN($O651:AX651))-COLUMN($O651:AX651),1,1)))+AX622*AX593","v":0},{"$f":"SUMPRODUCT($O593:AY593,N(1-$O622:AY622),N(OFFSET($O651:AY651,0,MAX(COLUMN($O651:AY651))-COLUMN($O651:AY651),1,1)))+AY622*AY593","v":0},{"$f":"SUMPRODUCT($O593:AZ593,N(1-$O622:AZ622),N(OFFSET($O651:AZ651,0,MAX(COLUMN($O651:AZ651))-COLUMN($O651:AZ651),1,1)))+AZ622*AZ593","v":0},{"$f":"SUMPRODUCT($O593:BA593,N(1-$O622:BA622),N(OFFSET($O651:BA651,0,MAX(COLUMN($O651:BA651))-COLUMN($O651:BA651),1,1)))+BA622*BA593","v":0},{"$f":"SUMPRODUCT($O593:BB593,N(1-$O622:BB622),N(OFFSET($O651:BB651,0,MAX(COLUMN($O651:BB651))-COLUMN($O651:BB651),1,1)))+BB622*BB593","v":0},{"$f":"SUMPRODUCT($O593:BC593,N(1-$O622:BC622),N(OFFSET($O651:BC651,0,MAX(COLUMN($O651:BC651))-COLUMN($O651:BC651),1,1)))+BC622*BC593","v":0},{"$f":"SUMPRODUCT($O593:BD593,N(1-$O622:BD622),N(OFFSET($O651:BD651,0,MAX(COLUMN($O651:BD651))-COLUMN($O651:BD651),1,1)))+BD622*BD593","v":0},{"$f":"SUMPRODUCT($O593:BE593,N(1-$O622:BE622),N(OFFSET($O651:BE651,0,MAX(COLUMN($O651:BE651))-COLUMN($O651:BE651),1,1)))+BE622*BE593","v":0},{"$f":"SUMPRODUCT($O593:BF593,N(1-$O622:BF622),N(OFFSET($O651:BF651,0,MAX(COLUMN($O651:BF651))-COLUMN($O651:BF651),1,1)))+BF622*BF593","v":0},{"$f":"SUMPRODUCT($O593:BG593,N(1-$O622:BG622),N(OFFSET($O651:BG651,0,MAX(COLUMN($O651:BG651))-COLUMN($O651:BG651),1,1)))+BG622*BG593","v":0},{"$f":"SUMPRODUCT($O593:BH593,N(1-$O622:BH622),N(OFFSET($O651:BH651,0,MAX(COLUMN($O651:BH651))-COLUMN($O651:BH651),1,1)))+BH622*BH593","v":0},{"$f":"SUMPRODUCT($O593:BI593,N(1-$O622:BI622),N(OFFSET($O651:BI651,0,MAX(COLUMN($O651:BI651))-COLUMN($O651:BI651),1,1)))+BI622*BI593","v":0},{"$f":"SUMPRODUCT($O593:BJ593,N(1-$O622:BJ622),N(OFFSET($O651:BJ651,0,MAX(COLUMN($O651:BJ651))-COLUMN($O651:BJ651),1,1)))+BJ622*BJ593","v":0},{"$f":"SUMPRODUCT($O593:BK593,N(1-$O622:BK622),N(OFFSET($O651:BK651,0,MAX(COLUMN($O651:BK651))-COLUMN($O651:BK651),1,1)))+BK622*BK593","v":0},{"$f":"SUMPRODUCT($O593:BL593,N(1-$O622:BL622),N(OFFSET($O651:BL651,0,MAX(COLUMN($O651:BL651))-COLUMN($O651:BL651),1,1)))+BL622*BL593","v":0},{"$f":"SUMPRODUCT($O593:BM593,N(1-$O622:BM622),N(OFFSET($O651:BM651,0,MAX(COLUMN($O651:BM651))-COLUMN($O651:BM651),1,1)))+BM622*BM593","v":0}]
[null,null,{"$f":"C680+1","v":2},{"$f":"INDEX(D$59:D$83,$C681,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O681:BM681,$O$7:$BM$7)","v":0},{"$f":"SUM(O681:BM681)","v":0},null,null,{"$f":"SUMPRODUCT($O594:O594,N(1-$O623:O623),N(OFFSET($O652:O652,0,MAX(COLUMN($O652:O652))-COLUMN($O652:O652),1,1)))+O623*O594","v":0},{"$f":"SUMPRODUCT($O594:P594,N(1-$O623:P623),N(OFFSET($O652:P652,0,MAX(COLUMN($O652:P652))-COLUMN($O652:P652),1,1)))+P623*P594","v":0},{"$f":"SUMPRODUCT($O594:Q594,N(1-$O623:Q623),N(OFFSET($O652:Q652,0,MAX(COLUMN($O652:Q652))-COLUMN($O652:Q652),1,1)))+Q623*Q594","v":0},{"$f":"SUMPRODUCT($O594:R594,N(1-$O623:R623),N(OFFSET($O652:R652,0,MAX(COLUMN($O652:R652))-COLUMN($O652:R652),1,1)))+R623*R594","v":0},{"$f":"SUMPRODUCT($O594:S594,N(1-$O623:S623),N(OFFSET($O652:S652,0,MAX(COLUMN($O652:S652))-COLUMN($O652:S652),1,1)))+S623*S594","v":0},{"$f":"SUMPRODUCT($O594:T594,N(1-$O623:T623),N(OFFSET($O652:T652,0,MAX(COLUMN($O652:T652))-COLUMN($O652:T652),1,1)))+T623*T594","v":0},{"$f":"SUMPRODUCT($O594:U594,N(1-$O623:U623),N(OFFSET($O652:U652,0,MAX(COLUMN($O652:U652))-COLUMN($O652:U652),1,1)))+U623*U594","v":0},{"$f":"SUMPRODUCT($O594:V594,N(1-$O623:V623),N(OFFSET($O652:V652,0,MAX(COLUMN($O652:V652))-COLUMN($O652:V652),1,1)))+V623*V594","v":0},{"$f":"SUMPRODUCT($O594:W594,N(1-$O623:W623),N(OFFSET($O652:W652,0,MAX(COLUMN($O652:W652))-COLUMN($O652:W652),1,1)))+W623*W594","v":0},{"$f":"SUMPRODUCT($O594:X594,N(1-$O623:X623),N(OFFSET($O652:X652,0,MAX(COLUMN($O652:X652))-COLUMN($O652:X652),1,1)))+X623*X594","v":0},{"$f":"SUMPRODUCT($O594:Y594,N(1-$O623:Y623),N(OFFSET($O652:Y652,0,MAX(COLUMN($O652:Y652))-COLUMN($O652:Y652),1,1)))+Y623*Y594","v":0},{"$f":"SUMPRODUCT($O594:Z594,N(1-$O623:Z623),N(OFFSET($O652:Z652,0,MAX(COLUMN($O652:Z652))-COLUMN($O652:Z652),1,1)))+Z623*Z594","v":0},{"$f":"SUMPRODUCT($O594:AA594,N(1-$O623:AA623),N(OFFSET($O652:AA652,0,MAX(COLUMN($O652:AA652))-COLUMN($O652:AA652),1,1)))+AA623*AA594","v":0},{"$f":"SUMPRODUCT($O594:AB594,N(1-$O623:AB623),N(OFFSET($O652:AB652,0,MAX(COLUMN($O652:AB652))-COLUMN($O652:AB652),1,1)))+AB623*AB594","v":0},{"$f":"SUMPRODUCT($O594:AC594,N(1-$O623:AC623),N(OFFSET($O652:AC652,0,MAX(COLUMN($O652:AC652))-COLUMN($O652:AC652),1,1)))+AC623*AC594","v":0},{"$f":"SUMPRODUCT($O594:AD594,N(1-$O623:AD623),N(OFFSET($O652:AD652,0,MAX(COLUMN($O652:AD652))-COLUMN($O652:AD652),1,1)))+AD623*AD594","v":0},{"$f":"SUMPRODUCT($O594:AE594,N(1-$O623:AE623),N(OFFSET($O652:AE652,0,MAX(COLUMN($O652:AE652))-COLUMN($O652:AE652),1,1)))+AE623*AE594","v":0},{"$f":"SUMPRODUCT($O594:AF594,N(1-$O623:AF623),N(OFFSET($O652:AF652,0,MAX(COLUMN($O652:AF652))-COLUMN($O652:AF652),1,1)))+AF623*AF594","v":0},{"$f":"SUMPRODUCT($O594:AG594,N(1-$O623:AG623),N(OFFSET($O652:AG652,0,MAX(COLUMN($O652:AG652))-COLUMN($O652:AG652),1,1)))+AG623*AG594","v":0},{"$f":"SUMPRODUCT($O594:AH594,N(1-$O623:AH623),N(OFFSET($O652:AH652,0,MAX(COLUMN($O652:AH652))-COLUMN($O652:AH652),1,1)))+AH623*AH594","v":0},{"$f":"SUMPRODUCT($O594:AI594,N(1-$O623:AI623),N(OFFSET($O652:AI652,0,MAX(COLUMN($O652:AI652))-COLUMN($O652:AI652),1,1)))+AI623*AI594","v":0},{"$f":"SUMPRODUCT($O594:AJ594,N(1-$O623:AJ623),N(OFFSET($O652:AJ652,0,MAX(COLUMN($O652:AJ652))-COLUMN($O652:AJ652),1,1)))+AJ623*AJ594","v":0},{"$f":"SUMPRODUCT($O594:AK594,N(1-$O623:AK623),N(OFFSET($O652:AK652,0,MAX(COLUMN($O652:AK652))-COLUMN($O652:AK652),1,1)))+AK623*AK594","v":0},{"$f":"SUMPRODUCT($O594:AL594,N(1-$O623:AL623),N(OFFSET($O652:AL652,0,MAX(COLUMN($O652:AL652))-COLUMN($O652:AL652),1,1)))+AL623*AL594","v":0},{"$f":"SUMPRODUCT($O594:AM594,N(1-$O623:AM623),N(OFFSET($O652:AM652,0,MAX(COLUMN($O652:AM652))-COLUMN($O652:AM652),1,1)))+AM623*AM594","v":0},{"$f":"SUMPRODUCT($O594:AN594,N(1-$O623:AN623),N(OFFSET($O652:AN652,0,MAX(COLUMN($O652:AN652))-COLUMN($O652:AN652),1,1)))+AN623*AN594","v":0},{"$f":"SUMPRODUCT($O594:AO594,N(1-$O623:AO623),N(OFFSET($O652:AO652,0,MAX(COLUMN($O652:AO652))-COLUMN($O652:AO652),1,1)))+AO623*AO594","v":0},{"$f":"SUMPRODUCT($O594:AP594,N(1-$O623:AP623),N(OFFSET($O652:AP652,0,MAX(COLUMN($O652:AP652))-COLUMN($O652:AP652),1,1)))+AP623*AP594","v":0},{"$f":"SUMPRODUCT($O594:AQ594,N(1-$O623:AQ623),N(OFFSET($O652:AQ652,0,MAX(COLUMN($O652:AQ652))-COLUMN($O652:AQ652),1,1)))+AQ623*AQ594","v":0},{"$f":"SUMPRODUCT($O594:AR594,N(1-$O623:AR623),N(OFFSET($O652:AR652,0,MAX(COLUMN($O652:AR652))-COLUMN($O652:AR652),1,1)))+AR623*AR594","v":0},{"$f":"SUMPRODUCT($O594:AS594,N(1-$O623:AS623),N(OFFSET($O652:AS652,0,MAX(COLUMN($O652:AS652))-COLUMN($O652:AS652),1,1)))+AS623*AS594","v":0},{"$f":"SUMPRODUCT($O594:AT594,N(1-$O623:AT623),N(OFFSET($O652:AT652,0,MAX(COLUMN($O652:AT652))-COLUMN($O652:AT652),1,1)))+AT623*AT594","v":0},{"$f":"SUMPRODUCT($O594:AU594,N(1-$O623:AU623),N(OFFSET($O652:AU652,0,MAX(COLUMN($O652:AU652))-COLUMN($O652:AU652),1,1)))+AU623*AU594","v":0},{"$f":"SUMPRODUCT($O594:AV594,N(1-$O623:AV623),N(OFFSET($O652:AV652,0,MAX(COLUMN($O652:AV652))-COLUMN($O652:AV652),1,1)))+AV623*AV594","v":0},{"$f":"SUMPRODUCT($O594:AW594,N(1-$O623:AW623),N(OFFSET($O652:AW652,0,MAX(COLUMN($O652:AW652))-COLUMN($O652:AW652),1,1)))+AW623*AW594","v":0},{"$f":"SUMPRODUCT($O594:AX594,N(1-$O623:AX623),N(OFFSET($O652:AX652,0,MAX(COLUMN($O652:AX652))-COLUMN($O652:AX652),1,1)))+AX623*AX594","v":0},{"$f":"SUMPRODUCT($O594:AY594,N(1-$O623:AY623),N(OFFSET($O652:AY652,0,MAX(COLUMN($O652:AY652))-COLUMN($O652:AY652),1,1)))+AY623*AY594","v":0},{"$f":"SUMPRODUCT($O594:AZ594,N(1-$O623:AZ623),N(OFFSET($O652:AZ652,0,MAX(COLUMN($O652:AZ652))-COLUMN($O652:AZ652),1,1)))+AZ623*AZ594","v":0},{"$f":"SUMPRODUCT($O594:BA594,N(1-$O623:BA623),N(OFFSET($O652:BA652,0,MAX(COLUMN($O652:BA652))-COLUMN($O652:BA652),1,1)))+BA623*BA594","v":0},{"$f":"SUMPRODUCT($O594:BB594,N(1-$O623:BB623),N(OFFSET($O652:BB652,0,MAX(COLUMN($O652:BB652))-COLUMN($O652:BB652),1,1)))+BB623*BB594","v":0},{"$f":"SUMPRODUCT($O594:BC594,N(1-$O623:BC623),N(OFFSET($O652:BC652,0,MAX(COLUMN($O652:BC652))-COLUMN($O652:BC652),1,1)))+BC623*BC594","v":0},{"$f":"SUMPRODUCT($O594:BD594,N(1-$O623:BD623),N(OFFSET($O652:BD652,0,MAX(COLUMN($O652:BD652))-COLUMN($O652:BD652),1,1)))+BD623*BD594","v":0},{"$f":"SUMPRODUCT($O594:BE594,N(1-$O623:BE623),N(OFFSET($O652:BE652,0,MAX(COLUMN($O652:BE652))-COLUMN($O652:BE652),1,1)))+BE623*BE594","v":0},{"$f":"SUMPRODUCT($O594:BF594,N(1-$O623:BF623),N(OFFSET($O652:BF652,0,MAX(COLUMN($O652:BF652))-COLUMN($O652:BF652),1,1)))+BF623*BF594","v":0},{"$f":"SUMPRODUCT($O594:BG594,N(1-$O623:BG623),N(OFFSET($O652:BG652,0,MAX(COLUMN($O652:BG652))-COLUMN($O652:BG652),1,1)))+BG623*BG594","v":0},{"$f":"SUMPRODUCT($O594:BH594,N(1-$O623:BH623),N(OFFSET($O652:BH652,0,MAX(COLUMN($O652:BH652))-COLUMN($O652:BH652),1,1)))+BH623*BH594","v":0},{"$f":"SUMPRODUCT($O594:BI594,N(1-$O623:BI623),N(OFFSET($O652:BI652,0,MAX(COLUMN($O652:BI652))-COLUMN($O652:BI652),1,1)))+BI623*BI594","v":0},{"$f":"SUMPRODUCT($O594:BJ594,N(1-$O623:BJ623),N(OFFSET($O652:BJ652,0,MAX(COLUMN($O652:BJ652))-COLUMN($O652:BJ652),1,1)))+BJ623*BJ594","v":0},{"$f":"SUMPRODUCT($O594:BK594,N(1-$O623:BK623),N(OFFSET($O652:BK652,0,MAX(COLUMN($O652:BK652))-COLUMN($O652:BK652),1,1)))+BK623*BK594","v":0},{"$f":"SUMPRODUCT($O594:BL594,N(1-$O623:BL623),N(OFFSET($O652:BL652,0,MAX(COLUMN($O652:BL652))-COLUMN($O652:BL652),1,1)))+BL623*BL594","v":0},{"$f":"SUMPRODUCT($O594:BM594,N(1-$O623:BM623),N(OFFSET($O652:BM652,0,MAX(COLUMN($O652:BM652))-COLUMN($O652:BM652),1,1)))+BM623*BM594","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O595:O595,N(1-$O624:O624),N(OFFSET($O653:O653,0,MAX(COLUMN($O653:O653))-COLUMN($O653:O653),1,1)))+O624*O595","v":0},{"$f":"SUMPRODUCT($O595:P595,N(1-$O624:P624),N(OFFSET($O653:P653,0,MAX(COLUMN($O653:P653))-COLUMN($O653:P653),1,1)))+P624*P595","v":0},{"$f":"SUMPRODUCT($O595:Q595,N(1-$O624:Q624),N(OFFSET($O653:Q653,0,MAX(COLUMN($O653:Q653))-COLUMN($O653:Q653),1,1)))+Q624*Q595","v":0},{"$f":"SUMPRODUCT($O595:R595,N(1-$O624:R624),N(OFFSET($O653:R653,0,MAX(COLUMN($O653:R653))-COLUMN($O653:R653),1,1)))+R624*R595","v":0},{"$f":"SUMPRODUCT($O595:S595,N(1-$O624:S624),N(OFFSET($O653:S653,0,MAX(COLUMN($O653:S653))-COLUMN($O653:S653),1,1)))+S624*S595","v":0},{"$f":"SUMPRODUCT($O595:T595,N(1-$O624:T624),N(OFFSET($O653:T653,0,MAX(COLUMN($O653:T653))-COLUMN($O653:T653),1,1)))+T624*T595","v":0},{"$f":"SUMPRODUCT($O595:U595,N(1-$O624:U624),N(OFFSET($O653:U653,0,MAX(COLUMN($O653:U653))-COLUMN($O653:U653),1,1)))+U624*U595","v":0},{"$f":"SUMPRODUCT($O595:V595,N(1-$O624:V624),N(OFFSET($O653:V653,0,MAX(COLUMN($O653:V653))-COLUMN($O653:V653),1,1)))+V624*V595","v":0},{"$f":"SUMPRODUCT($O595:W595,N(1-$O624:W624),N(OFFSET($O653:W653,0,MAX(COLUMN($O653:W653))-COLUMN($O653:W653),1,1)))+W624*W595","v":0},{"$f":"SUMPRODUCT($O595:X595,N(1-$O624:X624),N(OFFSET($O653:X653,0,MAX(COLUMN($O653:X653))-COLUMN($O653:X653),1,1)))+X624*X595","v":0},{"$f":"SUMPRODUCT($O595:Y595,N(1-$O624:Y624),N(OFFSET($O653:Y653,0,MAX(COLUMN($O653:Y653))-COLUMN($O653:Y653),1,1)))+Y624*Y595","v":0},{"$f":"SUMPRODUCT($O595:Z595,N(1-$O624:Z624),N(OFFSET($O653:Z653,0,MAX(COLUMN($O653:Z653))-COLUMN($O653:Z653),1,1)))+Z624*Z595","v":0},{"$f":"SUMPRODUCT($O595:AA595,N(1-$O624:AA624),N(OFFSET($O653:AA653,0,MAX(COLUMN($O653:AA653))-COLUMN($O653:AA653),1,1)))+AA624*AA595","v":0},{"$f":"SUMPRODUCT($O595:AB595,N(1-$O624:AB624),N(OFFSET($O653:AB653,0,MAX(COLUMN($O653:AB653))-COLUMN($O653:AB653),1,1)))+AB624*AB595","v":0},{"$f":"SUMPRODUCT($O595:AC595,N(1-$O624:AC624),N(OFFSET($O653:AC653,0,MAX(COLUMN($O653:AC653))-COLUMN($O653:AC653),1,1)))+AC624*AC595","v":0},{"$f":"SUMPRODUCT($O595:AD595,N(1-$O624:AD624),N(OFFSET($O653:AD653,0,MAX(COLUMN($O653:AD653))-COLUMN($O653:AD653),1,1)))+AD624*AD595","v":0},{"$f":"SUMPRODUCT($O595:AE595,N(1-$O624:AE624),N(OFFSET($O653:AE653,0,MAX(COLUMN($O653:AE653))-COLUMN($O653:AE653),1,1)))+AE624*AE595","v":0},{"$f":"SUMPRODUCT($O595:AF595,N(1-$O624:AF624),N(OFFSET($O653:AF653,0,MAX(COLUMN($O653:AF653))-COLUMN($O653:AF653),1,1)))+AF624*AF595","v":0},{"$f":"SUMPRODUCT($O595:AG595,N(1-$O624:AG624),N(OFFSET($O653:AG653,0,MAX(COLUMN($O653:AG653))-COLUMN($O653:AG653),1,1)))+AG624*AG595","v":0},{"$f":"SUMPRODUCT($O595:AH595,N(1-$O624:AH624),N(OFFSET($O653:AH653,0,MAX(COLUMN($O653:AH653))-COLUMN($O653:AH653),1,1)))+AH624*AH595","v":0},{"$f":"SUMPRODUCT($O595:AI595,N(1-$O624:AI624),N(OFFSET($O653:AI653,0,MAX(COLUMN($O653:AI653))-COLUMN($O653:AI653),1,1)))+AI624*AI595","v":0},{"$f":"SUMPRODUCT($O595:AJ595,N(1-$O624:AJ624),N(OFFSET($O653:AJ653,0,MAX(COLUMN($O653:AJ653))-COLUMN($O653:AJ653),1,1)))+AJ624*AJ595","v":0},{"$f":"SUMPRODUCT($O595:AK595,N(1-$O624:AK624),N(OFFSET($O653:AK653,0,MAX(COLUMN($O653:AK653))-COLUMN($O653:AK653),1,1)))+AK624*AK595","v":0},{"$f":"SUMPRODUCT($O595:AL595,N(1-$O624:AL624),N(OFFSET($O653:AL653,0,MAX(COLUMN($O653:AL653))-COLUMN($O653:AL653),1,1)))+AL624*AL595","v":0},{"$f":"SUMPRODUCT($O595:AM595,N(1-$O624:AM624),N(OFFSET($O653:AM653,0,MAX(COLUMN($O653:AM653))-COLUMN($O653:AM653),1,1)))+AM624*AM595","v":0},{"$f":"SUMPRODUCT($O595:AN595,N(1-$O624:AN624),N(OFFSET($O653:AN653,0,MAX(COLUMN($O653:AN653))-COLUMN($O653:AN653),1,1)))+AN624*AN595","v":0},{"$f":"SUMPRODUCT($O595:AO595,N(1-$O624:AO624),N(OFFSET($O653:AO653,0,MAX(COLUMN($O653:AO653))-COLUMN($O653:AO653),1,1)))+AO624*AO595","v":0},{"$f":"SUMPRODUCT($O595:AP595,N(1-$O624:AP624),N(OFFSET($O653:AP653,0,MAX(COLUMN($O653:AP653))-COLUMN($O653:AP653),1,1)))+AP624*AP595","v":0},{"$f":"SUMPRODUCT($O595:AQ595,N(1-$O624:AQ624),N(OFFSET($O653:AQ653,0,MAX(COLUMN($O653:AQ653))-COLUMN($O653:AQ653),1,1)))+AQ624*AQ595","v":0},{"$f":"SUMPRODUCT($O595:AR595,N(1-$O624:AR624),N(OFFSET($O653:AR653,0,MAX(COLUMN($O653:AR653))-COLUMN($O653:AR653),1,1)))+AR624*AR595","v":0},{"$f":"SUMPRODUCT($O595:AS595,N(1-$O624:AS624),N(OFFSET($O653:AS653,0,MAX(COLUMN($O653:AS653))-COLUMN($O653:AS653),1,1)))+AS624*AS595","v":0},{"$f":"SUMPRODUCT($O595:AT595,N(1-$O624:AT624),N(OFFSET($O653:AT653,0,MAX(COLUMN($O653:AT653))-COLUMN($O653:AT653),1,1)))+AT624*AT595","v":0},{"$f":"SUMPRODUCT($O595:AU595,N(1-$O624:AU624),N(OFFSET($O653:AU653,0,MAX(COLUMN($O653:AU653))-COLUMN($O653:AU653),1,1)))+AU624*AU595","v":0},{"$f":"SUMPRODUCT($O595:AV595,N(1-$O624:AV624),N(OFFSET($O653:AV653,0,MAX(COLUMN($O653:AV653))-COLUMN($O653:AV653),1,1)))+AV624*AV595","v":0},{"$f":"SUMPRODUCT($O595:AW595,N(1-$O624:AW624),N(OFFSET($O653:AW653,0,MAX(COLUMN($O653:AW653))-COLUMN($O653:AW653),1,1)))+AW624*AW595","v":0},{"$f":"SUMPRODUCT($O595:AX595,N(1-$O624:AX624),N(OFFSET($O653:AX653,0,MAX(COLUMN($O653:AX653))-COLUMN($O653:AX653),1,1)))+AX624*AX595","v":0},{"$f":"SUMPRODUCT($O595:AY595,N(1-$O624:AY624),N(OFFSET($O653:AY653,0,MAX(COLUMN($O653:AY653))-COLUMN($O653:AY653),1,1)))+AY624*AY595","v":0},{"$f":"SUMPRODUCT($O595:AZ595,N(1-$O624:AZ624),N(OFFSET($O653:AZ653,0,MAX(COLUMN($O653:AZ653))-COLUMN($O653:AZ653),1,1)))+AZ624*AZ595","v":0},{"$f":"SUMPRODUCT($O595:BA595,N(1-$O624:BA624),N(OFFSET($O653:BA653,0,MAX(COLUMN($O653:BA653))-COLUMN($O653:BA653),1,1)))+BA624*BA595","v":0},{"$f":"SUMPRODUCT($O595:BB595,N(1-$O624:BB624),N(OFFSET($O653:BB653,0,MAX(COLUMN($O653:BB653))-COLUMN($O653:BB653),1,1)))+BB624*BB595","v":0},{"$f":"SUMPRODUCT($O595:BC595,N(1-$O624:BC624),N(OFFSET($O653:BC653,0,MAX(COLUMN($O653:BC653))-COLUMN($O653:BC653),1,1)))+BC624*BC595","v":0},{"$f":"SUMPRODUCT($O595:BD595,N(1-$O624:BD624),N(OFFSET($O653:BD653,0,MAX(COLUMN($O653:BD653))-COLUMN($O653:BD653),1,1)))+BD624*BD595","v":0},{"$f":"SUMPRODUCT($O595:BE595,N(1-$O624:BE624),N(OFFSET($O653:BE653,0,MAX(COLUMN($O653:BE653))-COLUMN($O653:BE653),1,1)))+BE624*BE595","v":0},{"$f":"SUMPRODUCT($O595:BF595,N(1-$O624:BF624),N(OFFSET($O653:BF653,0,MAX(COLUMN($O653:BF653))-COLUMN($O653:BF653),1,1)))+BF624*BF595","v":0},{"$f":"SUMPRODUCT($O595:BG595,N(1-$O624:BG624),N(OFFSET($O653:BG653,0,MAX(COLUMN($O653:BG653))-COLUMN($O653:BG653),1,1)))+BG624*BG595","v":0},{"$f":"SUMPRODUCT($O595:BH595,N(1-$O624:BH624),N(OFFSET($O653:BH653,0,MAX(COLUMN($O653:BH653))-COLUMN($O653:BH653),1,1)))+BH624*BH595","v":0},{"$f":"SUMPRODUCT($O595:BI595,N(1-$O624:BI624),N(OFFSET($O653:BI653,0,MAX(COLUMN($O653:BI653))-COLUMN($O653:BI653),1,1)))+BI624*BI595","v":0},{"$f":"SUMPRODUCT($O595:BJ595,N(1-$O624:BJ624),N(OFFSET($O653:BJ653,0,MAX(COLUMN($O653:BJ653))-COLUMN($O653:BJ653),1,1)))+BJ624*BJ595","v":0},{"$f":"SUMPRODUCT($O595:BK595,N(1-$O624:BK624),N(OFFSET($O653:BK653,0,MAX(COLUMN($O653:BK653))-COLUMN($O653:BK653),1,1)))+BK624*BK595","v":0},{"$f":"SUMPRODUCT($O595:BL595,N(1-$O624:BL624),N(OFFSET($O653:BL653,0,MAX(COLUMN($O653:BL653))-COLUMN($O653:BL653),1,1)))+BL624*BL595","v":0},{"$f":"SUMPRODUCT($O595:BM595,N(1-$O624:BM624),N(OFFSET($O653:BM653,0,MAX(COLUMN($O653:BM653))-COLUMN($O653:BM653),1,1)))+BM624*BM595","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O596:O596,N(1-$O625:O625),N(OFFSET($O654:O654,0,MAX(COLUMN($O654:O654))-COLUMN($O654:O654),1,1)))+O625*O596","v":0},{"$f":"SUMPRODUCT($O596:P596,N(1-$O625:P625),N(OFFSET($O654:P654,0,MAX(COLUMN($O654:P654))-COLUMN($O654:P654),1,1)))+P625*P596","v":0},{"$f":"SUMPRODUCT($O596:Q596,N(1-$O625:Q625),N(OFFSET($O654:Q654,0,MAX(COLUMN($O654:Q654))-COLUMN($O654:Q654),1,1)))+Q625*Q596","v":0},{"$f":"SUMPRODUCT($O596:R596,N(1-$O625:R625),N(OFFSET($O654:R654,0,MAX(COLUMN($O654:R654))-COLUMN($O654:R654),1,1)))+R625*R596","v":0},{"$f":"SUMPRODUCT($O596:S596,N(1-$O625:S625),N(OFFSET($O654:S654,0,MAX(COLUMN($O654:S654))-COLUMN($O654:S654),1,1)))+S625*S596","v":0},{"$f":"SUMPRODUCT($O596:T596,N(1-$O625:T625),N(OFFSET($O654:T654,0,MAX(COLUMN($O654:T654))-COLUMN($O654:T654),1,1)))+T625*T596","v":0},{"$f":"SUMPRODUCT($O596:U596,N(1-$O625:U625),N(OFFSET($O654:U654,0,MAX(COLUMN($O654:U654))-COLUMN($O654:U654),1,1)))+U625*U596","v":0},{"$f":"SUMPRODUCT($O596:V596,N(1-$O625:V625),N(OFFSET($O654:V654,0,MAX(COLUMN($O654:V654))-COLUMN($O654:V654),1,1)))+V625*V596","v":0},{"$f":"SUMPRODUCT($O596:W596,N(1-$O625:W625),N(OFFSET($O654:W654,0,MAX(COLUMN($O654:W654))-COLUMN($O654:W654),1,1)))+W625*W596","v":0},{"$f":"SUMPRODUCT($O596:X596,N(1-$O625:X625),N(OFFSET($O654:X654,0,MAX(COLUMN($O654:X654))-COLUMN($O654:X654),1,1)))+X625*X596","v":0},{"$f":"SUMPRODUCT($O596:Y596,N(1-$O625:Y625),N(OFFSET($O654:Y654,0,MAX(COLUMN($O654:Y654))-COLUMN($O654:Y654),1,1)))+Y625*Y596","v":0},{"$f":"SUMPRODUCT($O596:Z596,N(1-$O625:Z625),N(OFFSET($O654:Z654,0,MAX(COLUMN($O654:Z654))-COLUMN($O654:Z654),1,1)))+Z625*Z596","v":0},{"$f":"SUMPRODUCT($O596:AA596,N(1-$O625:AA625),N(OFFSET($O654:AA654,0,MAX(COLUMN($O654:AA654))-COLUMN($O654:AA654),1,1)))+AA625*AA596","v":0},{"$f":"SUMPRODUCT($O596:AB596,N(1-$O625:AB625),N(OFFSET($O654:AB654,0,MAX(COLUMN($O654:AB654))-COLUMN($O654:AB654),1,1)))+AB625*AB596","v":0},{"$f":"SUMPRODUCT($O596:AC596,N(1-$O625:AC625),N(OFFSET($O654:AC654,0,MAX(COLUMN($O654:AC654))-COLUMN($O654:AC654),1,1)))+AC625*AC596","v":0},{"$f":"SUMPRODUCT($O596:AD596,N(1-$O625:AD625),N(OFFSET($O654:AD654,0,MAX(COLUMN($O654:AD654))-COLUMN($O654:AD654),1,1)))+AD625*AD596","v":0},{"$f":"SUMPRODUCT($O596:AE596,N(1-$O625:AE625),N(OFFSET($O654:AE654,0,MAX(COLUMN($O654:AE654))-COLUMN($O654:AE654),1,1)))+AE625*AE596","v":0},{"$f":"SUMPRODUCT($O596:AF596,N(1-$O625:AF625),N(OFFSET($O654:AF654,0,MAX(COLUMN($O654:AF654))-COLUMN($O654:AF654),1,1)))+AF625*AF596","v":0},{"$f":"SUMPRODUCT($O596:AG596,N(1-$O625:AG625),N(OFFSET($O654:AG654,0,MAX(COLUMN($O654:AG654))-COLUMN($O654:AG654),1,1)))+AG625*AG596","v":0},{"$f":"SUMPRODUCT($O596:AH596,N(1-$O625:AH625),N(OFFSET($O654:AH654,0,MAX(COLUMN($O654:AH654))-COLUMN($O654:AH654),1,1)))+AH625*AH596","v":0},{"$f":"SUMPRODUCT($O596:AI596,N(1-$O625:AI625),N(OFFSET($O654:AI654,0,MAX(COLUMN($O654:AI654))-COLUMN($O654:AI654),1,1)))+AI625*AI596","v":0},{"$f":"SUMPRODUCT($O596:AJ596,N(1-$O625:AJ625),N(OFFSET($O654:AJ654,0,MAX(COLUMN($O654:AJ654))-COLUMN($O654:AJ654),1,1)))+AJ625*AJ596","v":0},{"$f":"SUMPRODUCT($O596:AK596,N(1-$O625:AK625),N(OFFSET($O654:AK654,0,MAX(COLUMN($O654:AK654))-COLUMN($O654:AK654),1,1)))+AK625*AK596","v":0},{"$f":"SUMPRODUCT($O596:AL596,N(1-$O625:AL625),N(OFFSET($O654:AL654,0,MAX(COLUMN($O654:AL654))-COLUMN($O654:AL654),1,1)))+AL625*AL596","v":0},{"$f":"SUMPRODUCT($O596:AM596,N(1-$O625:AM625),N(OFFSET($O654:AM654,0,MAX(COLUMN($O654:AM654))-COLUMN($O654:AM654),1,1)))+AM625*AM596","v":0},{"$f":"SUMPRODUCT($O596:AN596,N(1-$O625:AN625),N(OFFSET($O654:AN654,0,MAX(COLUMN($O654:AN654))-COLUMN($O654:AN654),1,1)))+AN625*AN596","v":0},{"$f":"SUMPRODUCT($O596:AO596,N(1-$O625:AO625),N(OFFSET($O654:AO654,0,MAX(COLUMN($O654:AO654))-COLUMN($O654:AO654),1,1)))+AO625*AO596","v":0},{"$f":"SUMPRODUCT($O596:AP596,N(1-$O625:AP625),N(OFFSET($O654:AP654,0,MAX(COLUMN($O654:AP654))-COLUMN($O654:AP654),1,1)))+AP625*AP596","v":0},{"$f":"SUMPRODUCT($O596:AQ596,N(1-$O625:AQ625),N(OFFSET($O654:AQ654,0,MAX(COLUMN($O654:AQ654))-COLUMN($O654:AQ654),1,1)))+AQ625*AQ596","v":0},{"$f":"SUMPRODUCT($O596:AR596,N(1-$O625:AR625),N(OFFSET($O654:AR654,0,MAX(COLUMN($O654:AR654))-COLUMN($O654:AR654),1,1)))+AR625*AR596","v":0},{"$f":"SUMPRODUCT($O596:AS596,N(1-$O625:AS625),N(OFFSET($O654:AS654,0,MAX(COLUMN($O654:AS654))-COLUMN($O654:AS654),1,1)))+AS625*AS596","v":0},{"$f":"SUMPRODUCT($O596:AT596,N(1-$O625:AT625),N(OFFSET($O654:AT654,0,MAX(COLUMN($O654:AT654))-COLUMN($O654:AT654),1,1)))+AT625*AT596","v":0},{"$f":"SUMPRODUCT($O596:AU596,N(1-$O625:AU625),N(OFFSET($O654:AU654,0,MAX(COLUMN($O654:AU654))-COLUMN($O654:AU654),1,1)))+AU625*AU596","v":0},{"$f":"SUMPRODUCT($O596:AV596,N(1-$O625:AV625),N(OFFSET($O654:AV654,0,MAX(COLUMN($O654:AV654))-COLUMN($O654:AV654),1,1)))+AV625*AV596","v":0},{"$f":"SUMPRODUCT($O596:AW596,N(1-$O625:AW625),N(OFFSET($O654:AW654,0,MAX(COLUMN($O654:AW654))-COLUMN($O654:AW654),1,1)))+AW625*AW596","v":0},{"$f":"SUMPRODUCT($O596:AX596,N(1-$O625:AX625),N(OFFSET($O654:AX654,0,MAX(COLUMN($O654:AX654))-COLUMN($O654:AX654),1,1)))+AX625*AX596","v":0},{"$f":"SUMPRODUCT($O596:AY596,N(1-$O625:AY625),N(OFFSET($O654:AY654,0,MAX(COLUMN($O654:AY654))-COLUMN($O654:AY654),1,1)))+AY625*AY596","v":0},{"$f":"SUMPRODUCT($O596:AZ596,N(1-$O625:AZ625),N(OFFSET($O654:AZ654,0,MAX(COLUMN($O654:AZ654))-COLUMN($O654:AZ654),1,1)))+AZ625*AZ596","v":0},{"$f":"SUMPRODUCT($O596:BA596,N(1-$O625:BA625),N(OFFSET($O654:BA654,0,MAX(COLUMN($O654:BA654))-COLUMN($O654:BA654),1,1)))+BA625*BA596","v":0},{"$f":"SUMPRODUCT($O596:BB596,N(1-$O625:BB625),N(OFFSET($O654:BB654,0,MAX(COLUMN($O654:BB654))-COLUMN($O654:BB654),1,1)))+BB625*BB596","v":0},{"$f":"SUMPRODUCT($O596:BC596,N(1-$O625:BC625),N(OFFSET($O654:BC654,0,MAX(COLUMN($O654:BC654))-COLUMN($O654:BC654),1,1)))+BC625*BC596","v":0},{"$f":"SUMPRODUCT($O596:BD596,N(1-$O625:BD625),N(OFFSET($O654:BD654,0,MAX(COLUMN($O654:BD654))-COLUMN($O654:BD654),1,1)))+BD625*BD596","v":0},{"$f":"SUMPRODUCT($O596:BE596,N(1-$O625:BE625),N(OFFSET($O654:BE654,0,MAX(COLUMN($O654:BE654))-COLUMN($O654:BE654),1,1)))+BE625*BE596","v":0},{"$f":"SUMPRODUCT($O596:BF596,N(1-$O625:BF625),N(OFFSET($O654:BF654,0,MAX(COLUMN($O654:BF654))-COLUMN($O654:BF654),1,1)))+BF625*BF596","v":0},{"$f":"SUMPRODUCT($O596:BG596,N(1-$O625:BG625),N(OFFSET($O654:BG654,0,MAX(COLUMN($O654:BG654))-COLUMN($O654:BG654),1,1)))+BG625*BG596","v":0},{"$f":"SUMPRODUCT($O596:BH596,N(1-$O625:BH625),N(OFFSET($O654:BH654,0,MAX(COLUMN($O654:BH654))-COLUMN($O654:BH654),1,1)))+BH625*BH596","v":0},{"$f":"SUMPRODUCT($O596:BI596,N(1-$O625:BI625),N(OFFSET($O654:BI654,0,MAX(COLUMN($O654:BI654))-COLUMN($O654:BI654),1,1)))+BI625*BI596","v":0},{"$f":"SUMPRODUCT($O596:BJ596,N(1-$O625:BJ625),N(OFFSET($O654:BJ654,0,MAX(COLUMN($O654:BJ654))-COLUMN($O654:BJ654),1,1)))+BJ625*BJ596","v":0},{"$f":"SUMPRODUCT($O596:BK596,N(1-$O625:BK625),N(OFFSET($O654:BK654,0,MAX(COLUMN($O654:BK654))-COLUMN($O654:BK654),1,1)))+BK625*BK596","v":0},{"$f":"SUMPRODUCT($O596:BL596,N(1-$O625:BL625),N(OFFSET($O654:BL654,0,MAX(COLUMN($O654:BL654))-COLUMN($O654:BL654),1,1)))+BL625*BL596","v":0},{"$f":"SUMPRODUCT($O596:BM596,N(1-$O625:BM625),N(OFFSET($O654:BM654,0,MAX(COLUMN($O654:BM654))-COLUMN($O654:BM654),1,1)))+BM625*BM596","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O597:O597,N(1-$O626:O626),N(OFFSET($O655:O655,0,MAX(COLUMN($O655:O655))-COLUMN($O655:O655),1,1)))+O626*O597","v":0},{"$f":"SUMPRODUCT($O597:P597,N(1-$O626:P626),N(OFFSET($O655:P655,0,MAX(COLUMN($O655:P655))-COLUMN($O655:P655),1,1)))+P626*P597","v":0},{"$f":"SUMPRODUCT($O597:Q597,N(1-$O626:Q626),N(OFFSET($O655:Q655,0,MAX(COLUMN($O655:Q655))-COLUMN($O655:Q655),1,1)))+Q626*Q597","v":0},{"$f":"SUMPRODUCT($O597:R597,N(1-$O626:R626),N(OFFSET($O655:R655,0,MAX(COLUMN($O655:R655))-COLUMN($O655:R655),1,1)))+R626*R597","v":0},{"$f":"SUMPRODUCT($O597:S597,N(1-$O626:S626),N(OFFSET($O655:S655,0,MAX(COLUMN($O655:S655))-COLUMN($O655:S655),1,1)))+S626*S597","v":0},{"$f":"SUMPRODUCT($O597:T597,N(1-$O626:T626),N(OFFSET($O655:T655,0,MAX(COLUMN($O655:T655))-COLUMN($O655:T655),1,1)))+T626*T597","v":0},{"$f":"SUMPRODUCT($O597:U597,N(1-$O626:U626),N(OFFSET($O655:U655,0,MAX(COLUMN($O655:U655))-COLUMN($O655:U655),1,1)))+U626*U597","v":0},{"$f":"SUMPRODUCT($O597:V597,N(1-$O626:V626),N(OFFSET($O655:V655,0,MAX(COLUMN($O655:V655))-COLUMN($O655:V655),1,1)))+V626*V597","v":0},{"$f":"SUMPRODUCT($O597:W597,N(1-$O626:W626),N(OFFSET($O655:W655,0,MAX(COLUMN($O655:W655))-COLUMN($O655:W655),1,1)))+W626*W597","v":0},{"$f":"SUMPRODUCT($O597:X597,N(1-$O626:X626),N(OFFSET($O655:X655,0,MAX(COLUMN($O655:X655))-COLUMN($O655:X655),1,1)))+X626*X597","v":0},{"$f":"SUMPRODUCT($O597:Y597,N(1-$O626:Y626),N(OFFSET($O655:Y655,0,MAX(COLUMN($O655:Y655))-COLUMN($O655:Y655),1,1)))+Y626*Y597","v":0},{"$f":"SUMPRODUCT($O597:Z597,N(1-$O626:Z626),N(OFFSET($O655:Z655,0,MAX(COLUMN($O655:Z655))-COLUMN($O655:Z655),1,1)))+Z626*Z597","v":0},{"$f":"SUMPRODUCT($O597:AA597,N(1-$O626:AA626),N(OFFSET($O655:AA655,0,MAX(COLUMN($O655:AA655))-COLUMN($O655:AA655),1,1)))+AA626*AA597","v":0},{"$f":"SUMPRODUCT($O597:AB597,N(1-$O626:AB626),N(OFFSET($O655:AB655,0,MAX(COLUMN($O655:AB655))-COLUMN($O655:AB655),1,1)))+AB626*AB597","v":0},{"$f":"SUMPRODUCT($O597:AC597,N(1-$O626:AC626),N(OFFSET($O655:AC655,0,MAX(COLUMN($O655:AC655))-COLUMN($O655:AC655),1,1)))+AC626*AC597","v":0},{"$f":"SUMPRODUCT($O597:AD597,N(1-$O626:AD626),N(OFFSET($O655:AD655,0,MAX(COLUMN($O655:AD655))-COLUMN($O655:AD655),1,1)))+AD626*AD597","v":0},{"$f":"SUMPRODUCT($O597:AE597,N(1-$O626:AE626),N(OFFSET($O655:AE655,0,MAX(COLUMN($O655:AE655))-COLUMN($O655:AE655),1,1)))+AE626*AE597","v":0},{"$f":"SUMPRODUCT($O597:AF597,N(1-$O626:AF626),N(OFFSET($O655:AF655,0,MAX(COLUMN($O655:AF655))-COLUMN($O655:AF655),1,1)))+AF626*AF597","v":0},{"$f":"SUMPRODUCT($O597:AG597,N(1-$O626:AG626),N(OFFSET($O655:AG655,0,MAX(COLUMN($O655:AG655))-COLUMN($O655:AG655),1,1)))+AG626*AG597","v":0},{"$f":"SUMPRODUCT($O597:AH597,N(1-$O626:AH626),N(OFFSET($O655:AH655,0,MAX(COLUMN($O655:AH655))-COLUMN($O655:AH655),1,1)))+AH626*AH597","v":0},{"$f":"SUMPRODUCT($O597:AI597,N(1-$O626:AI626),N(OFFSET($O655:AI655,0,MAX(COLUMN($O655:AI655))-COLUMN($O655:AI655),1,1)))+AI626*AI597","v":0},{"$f":"SUMPRODUCT($O597:AJ597,N(1-$O626:AJ626),N(OFFSET($O655:AJ655,0,MAX(COLUMN($O655:AJ655))-COLUMN($O655:AJ655),1,1)))+AJ626*AJ597","v":0},{"$f":"SUMPRODUCT($O597:AK597,N(1-$O626:AK626),N(OFFSET($O655:AK655,0,MAX(COLUMN($O655:AK655))-COLUMN($O655:AK655),1,1)))+AK626*AK597","v":0},{"$f":"SUMPRODUCT($O597:AL597,N(1-$O626:AL626),N(OFFSET($O655:AL655,0,MAX(COLUMN($O655:AL655))-COLUMN($O655:AL655),1,1)))+AL626*AL597","v":0},{"$f":"SUMPRODUCT($O597:AM597,N(1-$O626:AM626),N(OFFSET($O655:AM655,0,MAX(COLUMN($O655:AM655))-COLUMN($O655:AM655),1,1)))+AM626*AM597","v":0},{"$f":"SUMPRODUCT($O597:AN597,N(1-$O626:AN626),N(OFFSET($O655:AN655,0,MAX(COLUMN($O655:AN655))-COLUMN($O655:AN655),1,1)))+AN626*AN597","v":0},{"$f":"SUMPRODUCT($O597:AO597,N(1-$O626:AO626),N(OFFSET($O655:AO655,0,MAX(COLUMN($O655:AO655))-COLUMN($O655:AO655),1,1)))+AO626*AO597","v":0},{"$f":"SUMPRODUCT($O597:AP597,N(1-$O626:AP626),N(OFFSET($O655:AP655,0,MAX(COLUMN($O655:AP655))-COLUMN($O655:AP655),1,1)))+AP626*AP597","v":0},{"$f":"SUMPRODUCT($O597:AQ597,N(1-$O626:AQ626),N(OFFSET($O655:AQ655,0,MAX(COLUMN($O655:AQ655))-COLUMN($O655:AQ655),1,1)))+AQ626*AQ597","v":0},{"$f":"SUMPRODUCT($O597:AR597,N(1-$O626:AR626),N(OFFSET($O655:AR655,0,MAX(COLUMN($O655:AR655))-COLUMN($O655:AR655),1,1)))+AR626*AR597","v":0},{"$f":"SUMPRODUCT($O597:AS597,N(1-$O626:AS626),N(OFFSET($O655:AS655,0,MAX(COLUMN($O655:AS655))-COLUMN($O655:AS655),1,1)))+AS626*AS597","v":0},{"$f":"SUMPRODUCT($O597:AT597,N(1-$O626:AT626),N(OFFSET($O655:AT655,0,MAX(COLUMN($O655:AT655))-COLUMN($O655:AT655),1,1)))+AT626*AT597","v":0},{"$f":"SUMPRODUCT($O597:AU597,N(1-$O626:AU626),N(OFFSET($O655:AU655,0,MAX(COLUMN($O655:AU655))-COLUMN($O655:AU655),1,1)))+AU626*AU597","v":0},{"$f":"SUMPRODUCT($O597:AV597,N(1-$O626:AV626),N(OFFSET($O655:AV655,0,MAX(COLUMN($O655:AV655))-COLUMN($O655:AV655),1,1)))+AV626*AV597","v":0},{"$f":"SUMPRODUCT($O597:AW597,N(1-$O626:AW626),N(OFFSET($O655:AW655,0,MAX(COLUMN($O655:AW655))-COLUMN($O655:AW655),1,1)))+AW626*AW597","v":0},{"$f":"SUMPRODUCT($O597:AX597,N(1-$O626:AX626),N(OFFSET($O655:AX655,0,MAX(COLUMN($O655:AX655))-COLUMN($O655:AX655),1,1)))+AX626*AX597","v":0},{"$f":"SUMPRODUCT($O597:AY597,N(1-$O626:AY626),N(OFFSET($O655:AY655,0,MAX(COLUMN($O655:AY655))-COLUMN($O655:AY655),1,1)))+AY626*AY597","v":0},{"$f":"SUMPRODUCT($O597:AZ597,N(1-$O626:AZ626),N(OFFSET($O655:AZ655,0,MAX(COLUMN($O655:AZ655))-COLUMN($O655:AZ655),1,1)))+AZ626*AZ597","v":0},{"$f":"SUMPRODUCT($O597:BA597,N(1-$O626:BA626),N(OFFSET($O655:BA655,0,MAX(COLUMN($O655:BA655))-COLUMN($O655:BA655),1,1)))+BA626*BA597","v":0},{"$f":"SUMPRODUCT($O597:BB597,N(1-$O626:BB626),N(OFFSET($O655:BB655,0,MAX(COLUMN($O655:BB655))-COLUMN($O655:BB655),1,1)))+BB626*BB597","v":0},{"$f":"SUMPRODUCT($O597:BC597,N(1-$O626:BC626),N(OFFSET($O655:BC655,0,MAX(COLUMN($O655:BC655))-COLUMN($O655:BC655),1,1)))+BC626*BC597","v":0},{"$f":"SUMPRODUCT($O597:BD597,N(1-$O626:BD626),N(OFFSET($O655:BD655,0,MAX(COLUMN($O655:BD655))-COLUMN($O655:BD655),1,1)))+BD626*BD597","v":0},{"$f":"SUMPRODUCT($O597:BE597,N(1-$O626:BE626),N(OFFSET($O655:BE655,0,MAX(COLUMN($O655:BE655))-COLUMN($O655:BE655),1,1)))+BE626*BE597","v":0},{"$f":"SUMPRODUCT($O597:BF597,N(1-$O626:BF626),N(OFFSET($O655:BF655,0,MAX(COLUMN($O655:BF655))-COLUMN($O655:BF655),1,1)))+BF626*BF597","v":0},{"$f":"SUMPRODUCT($O597:BG597,N(1-$O626:BG626),N(OFFSET($O655:BG655,0,MAX(COLUMN($O655:BG655))-COLUMN($O655:BG655),1,1)))+BG626*BG597","v":0},{"$f":"SUMPRODUCT($O597:BH597,N(1-$O626:BH626),N(OFFSET($O655:BH655,0,MAX(COLUMN($O655:BH655))-COLUMN($O655:BH655),1,1)))+BH626*BH597","v":0},{"$f":"SUMPRODUCT($O597:BI597,N(1-$O626:BI626),N(OFFSET($O655:BI655,0,MAX(COLUMN($O655:BI655))-COLUMN($O655:BI655),1,1)))+BI626*BI597","v":0},{"$f":"SUMPRODUCT($O597:BJ597,N(1-$O626:BJ626),N(OFFSET($O655:BJ655,0,MAX(COLUMN($O655:BJ655))-COLUMN($O655:BJ655),1,1)))+BJ626*BJ597","v":0},{"$f":"SUMPRODUCT($O597:BK597,N(1-$O626:BK626),N(OFFSET($O655:BK655,0,MAX(COLUMN($O655:BK655))-COLUMN($O655:BK655),1,1)))+BK626*BK597","v":0},{"$f":"SUMPRODUCT($O597:BL597,N(1-$O626:BL626),N(OFFSET($O655:BL655,0,MAX(COLUMN($O655:BL655))-COLUMN($O655:BL655),1,1)))+BL626*BL597","v":0},{"$f":"SUMPRODUCT($O597:BM597,N(1-$O626:BM626),N(OFFSET($O655:BM655,0,MAX(COLUMN($O655:BM655))-COLUMN($O655:BM655),1,1)))+BM626*BM597","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O598:O598,N(1-$O627:O627),N(OFFSET($O656:O656,0,MAX(COLUMN($O656:O656))-COLUMN($O656:O656),1,1)))+O627*O598","v":0},{"$f":"SUMPRODUCT($O598:P598,N(1-$O627:P627),N(OFFSET($O656:P656,0,MAX(COLUMN($O656:P656))-COLUMN($O656:P656),1,1)))+P627*P598","v":0},{"$f":"SUMPRODUCT($O598:Q598,N(1-$O627:Q627),N(OFFSET($O656:Q656,0,MAX(COLUMN($O656:Q656))-COLUMN($O656:Q656),1,1)))+Q627*Q598","v":0},{"$f":"SUMPRODUCT($O598:R598,N(1-$O627:R627),N(OFFSET($O656:R656,0,MAX(COLUMN($O656:R656))-COLUMN($O656:R656),1,1)))+R627*R598","v":0},{"$f":"SUMPRODUCT($O598:S598,N(1-$O627:S627),N(OFFSET($O656:S656,0,MAX(COLUMN($O656:S656))-COLUMN($O656:S656),1,1)))+S627*S598","v":0},{"$f":"SUMPRODUCT($O598:T598,N(1-$O627:T627),N(OFFSET($O656:T656,0,MAX(COLUMN($O656:T656))-COLUMN($O656:T656),1,1)))+T627*T598","v":0},{"$f":"SUMPRODUCT($O598:U598,N(1-$O627:U627),N(OFFSET($O656:U656,0,MAX(COLUMN($O656:U656))-COLUMN($O656:U656),1,1)))+U627*U598","v":0},{"$f":"SUMPRODUCT($O598:V598,N(1-$O627:V627),N(OFFSET($O656:V656,0,MAX(COLUMN($O656:V656))-COLUMN($O656:V656),1,1)))+V627*V598","v":0},{"$f":"SUMPRODUCT($O598:W598,N(1-$O627:W627),N(OFFSET($O656:W656,0,MAX(COLUMN($O656:W656))-COLUMN($O656:W656),1,1)))+W627*W598","v":0},{"$f":"SUMPRODUCT($O598:X598,N(1-$O627:X627),N(OFFSET($O656:X656,0,MAX(COLUMN($O656:X656))-COLUMN($O656:X656),1,1)))+X627*X598","v":0},{"$f":"SUMPRODUCT($O598:Y598,N(1-$O627:Y627),N(OFFSET($O656:Y656,0,MAX(COLUMN($O656:Y656))-COLUMN($O656:Y656),1,1)))+Y627*Y598","v":0},{"$f":"SUMPRODUCT($O598:Z598,N(1-$O627:Z627),N(OFFSET($O656:Z656,0,MAX(COLUMN($O656:Z656))-COLUMN($O656:Z656),1,1)))+Z627*Z598","v":0},{"$f":"SUMPRODUCT($O598:AA598,N(1-$O627:AA627),N(OFFSET($O656:AA656,0,MAX(COLUMN($O656:AA656))-COLUMN($O656:AA656),1,1)))+AA627*AA598","v":0},{"$f":"SUMPRODUCT($O598:AB598,N(1-$O627:AB627),N(OFFSET($O656:AB656,0,MAX(COLUMN($O656:AB656))-COLUMN($O656:AB656),1,1)))+AB627*AB598","v":0},{"$f":"SUMPRODUCT($O598:AC598,N(1-$O627:AC627),N(OFFSET($O656:AC656,0,MAX(COLUMN($O656:AC656))-COLUMN($O656:AC656),1,1)))+AC627*AC598","v":0},{"$f":"SUMPRODUCT($O598:AD598,N(1-$O627:AD627),N(OFFSET($O656:AD656,0,MAX(COLUMN($O656:AD656))-COLUMN($O656:AD656),1,1)))+AD627*AD598","v":0},{"$f":"SUMPRODUCT($O598:AE598,N(1-$O627:AE627),N(OFFSET($O656:AE656,0,MAX(COLUMN($O656:AE656))-COLUMN($O656:AE656),1,1)))+AE627*AE598","v":0},{"$f":"SUMPRODUCT($O598:AF598,N(1-$O627:AF627),N(OFFSET($O656:AF656,0,MAX(COLUMN($O656:AF656))-COLUMN($O656:AF656),1,1)))+AF627*AF598","v":0},{"$f":"SUMPRODUCT($O598:AG598,N(1-$O627:AG627),N(OFFSET($O656:AG656,0,MAX(COLUMN($O656:AG656))-COLUMN($O656:AG656),1,1)))+AG627*AG598","v":0},{"$f":"SUMPRODUCT($O598:AH598,N(1-$O627:AH627),N(OFFSET($O656:AH656,0,MAX(COLUMN($O656:AH656))-COLUMN($O656:AH656),1,1)))+AH627*AH598","v":0},{"$f":"SUMPRODUCT($O598:AI598,N(1-$O627:AI627),N(OFFSET($O656:AI656,0,MAX(COLUMN($O656:AI656))-COLUMN($O656:AI656),1,1)))+AI627*AI598","v":0},{"$f":"SUMPRODUCT($O598:AJ598,N(1-$O627:AJ627),N(OFFSET($O656:AJ656,0,MAX(COLUMN($O656:AJ656))-COLUMN($O656:AJ656),1,1)))+AJ627*AJ598","v":0},{"$f":"SUMPRODUCT($O598:AK598,N(1-$O627:AK627),N(OFFSET($O656:AK656,0,MAX(COLUMN($O656:AK656))-COLUMN($O656:AK656),1,1)))+AK627*AK598","v":0},{"$f":"SUMPRODUCT($O598:AL598,N(1-$O627:AL627),N(OFFSET($O656:AL656,0,MAX(COLUMN($O656:AL656))-COLUMN($O656:AL656),1,1)))+AL627*AL598","v":0},{"$f":"SUMPRODUCT($O598:AM598,N(1-$O627:AM627),N(OFFSET($O656:AM656,0,MAX(COLUMN($O656:AM656))-COLUMN($O656:AM656),1,1)))+AM627*AM598","v":0},{"$f":"SUMPRODUCT($O598:AN598,N(1-$O627:AN627),N(OFFSET($O656:AN656,0,MAX(COLUMN($O656:AN656))-COLUMN($O656:AN656),1,1)))+AN627*AN598","v":0},{"$f":"SUMPRODUCT($O598:AO598,N(1-$O627:AO627),N(OFFSET($O656:AO656,0,MAX(COLUMN($O656:AO656))-COLUMN($O656:AO656),1,1)))+AO627*AO598","v":0},{"$f":"SUMPRODUCT($O598:AP598,N(1-$O627:AP627),N(OFFSET($O656:AP656,0,MAX(COLUMN($O656:AP656))-COLUMN($O656:AP656),1,1)))+AP627*AP598","v":0},{"$f":"SUMPRODUCT($O598:AQ598,N(1-$O627:AQ627),N(OFFSET($O656:AQ656,0,MAX(COLUMN($O656:AQ656))-COLUMN($O656:AQ656),1,1)))+AQ627*AQ598","v":0},{"$f":"SUMPRODUCT($O598:AR598,N(1-$O627:AR627),N(OFFSET($O656:AR656,0,MAX(COLUMN($O656:AR656))-COLUMN($O656:AR656),1,1)))+AR627*AR598","v":0},{"$f":"SUMPRODUCT($O598:AS598,N(1-$O627:AS627),N(OFFSET($O656:AS656,0,MAX(COLUMN($O656:AS656))-COLUMN($O656:AS656),1,1)))+AS627*AS598","v":0},{"$f":"SUMPRODUCT($O598:AT598,N(1-$O627:AT627),N(OFFSET($O656:AT656,0,MAX(COLUMN($O656:AT656))-COLUMN($O656:AT656),1,1)))+AT627*AT598","v":0},{"$f":"SUMPRODUCT($O598:AU598,N(1-$O627:AU627),N(OFFSET($O656:AU656,0,MAX(COLUMN($O656:AU656))-COLUMN($O656:AU656),1,1)))+AU627*AU598","v":0},{"$f":"SUMPRODUCT($O598:AV598,N(1-$O627:AV627),N(OFFSET($O656:AV656,0,MAX(COLUMN($O656:AV656))-COLUMN($O656:AV656),1,1)))+AV627*AV598","v":0},{"$f":"SUMPRODUCT($O598:AW598,N(1-$O627:AW627),N(OFFSET($O656:AW656,0,MAX(COLUMN($O656:AW656))-COLUMN($O656:AW656),1,1)))+AW627*AW598","v":0},{"$f":"SUMPRODUCT($O598:AX598,N(1-$O627:AX627),N(OFFSET($O656:AX656,0,MAX(COLUMN($O656:AX656))-COLUMN($O656:AX656),1,1)))+AX627*AX598","v":0},{"$f":"SUMPRODUCT($O598:AY598,N(1-$O627:AY627),N(OFFSET($O656:AY656,0,MAX(COLUMN($O656:AY656))-COLUMN($O656:AY656),1,1)))+AY627*AY598","v":0},{"$f":"SUMPRODUCT($O598:AZ598,N(1-$O627:AZ627),N(OFFSET($O656:AZ656,0,MAX(COLUMN($O656:AZ656))-COLUMN($O656:AZ656),1,1)))+AZ627*AZ598","v":0},{"$f":"SUMPRODUCT($O598:BA598,N(1-$O627:BA627),N(OFFSET($O656:BA656,0,MAX(COLUMN($O656:BA656))-COLUMN($O656:BA656),1,1)))+BA627*BA598","v":0},{"$f":"SUMPRODUCT($O598:BB598,N(1-$O627:BB627),N(OFFSET($O656:BB656,0,MAX(COLUMN($O656:BB656))-COLUMN($O656:BB656),1,1)))+BB627*BB598","v":0},{"$f":"SUMPRODUCT($O598:BC598,N(1-$O627:BC627),N(OFFSET($O656:BC656,0,MAX(COLUMN($O656:BC656))-COLUMN($O656:BC656),1,1)))+BC627*BC598","v":0},{"$f":"SUMPRODUCT($O598:BD598,N(1-$O627:BD627),N(OFFSET($O656:BD656,0,MAX(COLUMN($O656:BD656))-COLUMN($O656:BD656),1,1)))+BD627*BD598","v":0},{"$f":"SUMPRODUCT($O598:BE598,N(1-$O627:BE627),N(OFFSET($O656:BE656,0,MAX(COLUMN($O656:BE656))-COLUMN($O656:BE656),1,1)))+BE627*BE598","v":0},{"$f":"SUMPRODUCT($O598:BF598,N(1-$O627:BF627),N(OFFSET($O656:BF656,0,MAX(COLUMN($O656:BF656))-COLUMN($O656:BF656),1,1)))+BF627*BF598","v":0},{"$f":"SUMPRODUCT($O598:BG598,N(1-$O627:BG627),N(OFFSET($O656:BG656,0,MAX(COLUMN($O656:BG656))-COLUMN($O656:BG656),1,1)))+BG627*BG598","v":0},{"$f":"SUMPRODUCT($O598:BH598,N(1-$O627:BH627),N(OFFSET($O656:BH656,0,MAX(COLUMN($O656:BH656))-COLUMN($O656:BH656),1,1)))+BH627*BH598","v":0},{"$f":"SUMPRODUCT($O598:BI598,N(1-$O627:BI627),N(OFFSET($O656:BI656,0,MAX(COLUMN($O656:BI656))-COLUMN($O656:BI656),1,1)))+BI627*BI598","v":0},{"$f":"SUMPRODUCT($O598:BJ598,N(1-$O627:BJ627),N(OFFSET($O656:BJ656,0,MAX(COLUMN($O656:BJ656))-COLUMN($O656:BJ656),1,1)))+BJ627*BJ598","v":0},{"$f":"SUMPRODUCT($O598:BK598,N(1-$O627:BK627),N(OFFSET($O656:BK656,0,MAX(COLUMN($O656:BK656))-COLUMN($O656:BK656),1,1)))+BK627*BK598","v":0},{"$f":"SUMPRODUCT($O598:BL598,N(1-$O627:BL627),N(OFFSET($O656:BL656,0,MAX(COLUMN($O656:BL656))-COLUMN($O656:BL656),1,1)))+BL627*BL598","v":0},{"$f":"SUMPRODUCT($O598:BM598,N(1-$O627:BM627),N(OFFSET($O656:BM656,0,MAX(COLUMN($O656:BM656))-COLUMN($O656:BM656),1,1)))+BM627*BM598","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O599:O599,N(1-$O628:O628),N(OFFSET($O657:O657,0,MAX(COLUMN($O657:O657))-COLUMN($O657:O657),1,1)))+O628*O599","v":0},{"$f":"SUMPRODUCT($O599:P599,N(1-$O628:P628),N(OFFSET($O657:P657,0,MAX(COLUMN($O657:P657))-COLUMN($O657:P657),1,1)))+P628*P599","v":0},{"$f":"SUMPRODUCT($O599:Q599,N(1-$O628:Q628),N(OFFSET($O657:Q657,0,MAX(COLUMN($O657:Q657))-COLUMN($O657:Q657),1,1)))+Q628*Q599","v":0},{"$f":"SUMPRODUCT($O599:R599,N(1-$O628:R628),N(OFFSET($O657:R657,0,MAX(COLUMN($O657:R657))-COLUMN($O657:R657),1,1)))+R628*R599","v":0},{"$f":"SUMPRODUCT($O599:S599,N(1-$O628:S628),N(OFFSET($O657:S657,0,MAX(COLUMN($O657:S657))-COLUMN($O657:S657),1,1)))+S628*S599","v":0},{"$f":"SUMPRODUCT($O599:T599,N(1-$O628:T628),N(OFFSET($O657:T657,0,MAX(COLUMN($O657:T657))-COLUMN($O657:T657),1,1)))+T628*T599","v":0},{"$f":"SUMPRODUCT($O599:U599,N(1-$O628:U628),N(OFFSET($O657:U657,0,MAX(COLUMN($O657:U657))-COLUMN($O657:U657),1,1)))+U628*U599","v":0},{"$f":"SUMPRODUCT($O599:V599,N(1-$O628:V628),N(OFFSET($O657:V657,0,MAX(COLUMN($O657:V657))-COLUMN($O657:V657),1,1)))+V628*V599","v":0},{"$f":"SUMPRODUCT($O599:W599,N(1-$O628:W628),N(OFFSET($O657:W657,0,MAX(COLUMN($O657:W657))-COLUMN($O657:W657),1,1)))+W628*W599","v":0},{"$f":"SUMPRODUCT($O599:X599,N(1-$O628:X628),N(OFFSET($O657:X657,0,MAX(COLUMN($O657:X657))-COLUMN($O657:X657),1,1)))+X628*X599","v":0},{"$f":"SUMPRODUCT($O599:Y599,N(1-$O628:Y628),N(OFFSET($O657:Y657,0,MAX(COLUMN($O657:Y657))-COLUMN($O657:Y657),1,1)))+Y628*Y599","v":0},{"$f":"SUMPRODUCT($O599:Z599,N(1-$O628:Z628),N(OFFSET($O657:Z657,0,MAX(COLUMN($O657:Z657))-COLUMN($O657:Z657),1,1)))+Z628*Z599","v":0},{"$f":"SUMPRODUCT($O599:AA599,N(1-$O628:AA628),N(OFFSET($O657:AA657,0,MAX(COLUMN($O657:AA657))-COLUMN($O657:AA657),1,1)))+AA628*AA599","v":0},{"$f":"SUMPRODUCT($O599:AB599,N(1-$O628:AB628),N(OFFSET($O657:AB657,0,MAX(COLUMN($O657:AB657))-COLUMN($O657:AB657),1,1)))+AB628*AB599","v":0},{"$f":"SUMPRODUCT($O599:AC599,N(1-$O628:AC628),N(OFFSET($O657:AC657,0,MAX(COLUMN($O657:AC657))-COLUMN($O657:AC657),1,1)))+AC628*AC599","v":0},{"$f":"SUMPRODUCT($O599:AD599,N(1-$O628:AD628),N(OFFSET($O657:AD657,0,MAX(COLUMN($O657:AD657))-COLUMN($O657:AD657),1,1)))+AD628*AD599","v":0},{"$f":"SUMPRODUCT($O599:AE599,N(1-$O628:AE628),N(OFFSET($O657:AE657,0,MAX(COLUMN($O657:AE657))-COLUMN($O657:AE657),1,1)))+AE628*AE599","v":0},{"$f":"SUMPRODUCT($O599:AF599,N(1-$O628:AF628),N(OFFSET($O657:AF657,0,MAX(COLUMN($O657:AF657))-COLUMN($O657:AF657),1,1)))+AF628*AF599","v":0},{"$f":"SUMPRODUCT($O599:AG599,N(1-$O628:AG628),N(OFFSET($O657:AG657,0,MAX(COLUMN($O657:AG657))-COLUMN($O657:AG657),1,1)))+AG628*AG599","v":0},{"$f":"SUMPRODUCT($O599:AH599,N(1-$O628:AH628),N(OFFSET($O657:AH657,0,MAX(COLUMN($O657:AH657))-COLUMN($O657:AH657),1,1)))+AH628*AH599","v":0},{"$f":"SUMPRODUCT($O599:AI599,N(1-$O628:AI628),N(OFFSET($O657:AI657,0,MAX(COLUMN($O657:AI657))-COLUMN($O657:AI657),1,1)))+AI628*AI599","v":0},{"$f":"SUMPRODUCT($O599:AJ599,N(1-$O628:AJ628),N(OFFSET($O657:AJ657,0,MAX(COLUMN($O657:AJ657))-COLUMN($O657:AJ657),1,1)))+AJ628*AJ599","v":0},{"$f":"SUMPRODUCT($O599:AK599,N(1-$O628:AK628),N(OFFSET($O657:AK657,0,MAX(COLUMN($O657:AK657))-COLUMN($O657:AK657),1,1)))+AK628*AK599","v":0},{"$f":"SUMPRODUCT($O599:AL599,N(1-$O628:AL628),N(OFFSET($O657:AL657,0,MAX(COLUMN($O657:AL657))-COLUMN($O657:AL657),1,1)))+AL628*AL599","v":0},{"$f":"SUMPRODUCT($O599:AM599,N(1-$O628:AM628),N(OFFSET($O657:AM657,0,MAX(COLUMN($O657:AM657))-COLUMN($O657:AM657),1,1)))+AM628*AM599","v":0},{"$f":"SUMPRODUCT($O599:AN599,N(1-$O628:AN628),N(OFFSET($O657:AN657,0,MAX(COLUMN($O657:AN657))-COLUMN($O657:AN657),1,1)))+AN628*AN599","v":0},{"$f":"SUMPRODUCT($O599:AO599,N(1-$O628:AO628),N(OFFSET($O657:AO657,0,MAX(COLUMN($O657:AO657))-COLUMN($O657:AO657),1,1)))+AO628*AO599","v":0},{"$f":"SUMPRODUCT($O599:AP599,N(1-$O628:AP628),N(OFFSET($O657:AP657,0,MAX(COLUMN($O657:AP657))-COLUMN($O657:AP657),1,1)))+AP628*AP599","v":0},{"$f":"SUMPRODUCT($O599:AQ599,N(1-$O628:AQ628),N(OFFSET($O657:AQ657,0,MAX(COLUMN($O657:AQ657))-COLUMN($O657:AQ657),1,1)))+AQ628*AQ599","v":0},{"$f":"SUMPRODUCT($O599:AR599,N(1-$O628:AR628),N(OFFSET($O657:AR657,0,MAX(COLUMN($O657:AR657))-COLUMN($O657:AR657),1,1)))+AR628*AR599","v":0},{"$f":"SUMPRODUCT($O599:AS599,N(1-$O628:AS628),N(OFFSET($O657:AS657,0,MAX(COLUMN($O657:AS657))-COLUMN($O657:AS657),1,1)))+AS628*AS599","v":0},{"$f":"SUMPRODUCT($O599:AT599,N(1-$O628:AT628),N(OFFSET($O657:AT657,0,MAX(COLUMN($O657:AT657))-COLUMN($O657:AT657),1,1)))+AT628*AT599","v":0},{"$f":"SUMPRODUCT($O599:AU599,N(1-$O628:AU628),N(OFFSET($O657:AU657,0,MAX(COLUMN($O657:AU657))-COLUMN($O657:AU657),1,1)))+AU628*AU599","v":0},{"$f":"SUMPRODUCT($O599:AV599,N(1-$O628:AV628),N(OFFSET($O657:AV657,0,MAX(COLUMN($O657:AV657))-COLUMN($O657:AV657),1,1)))+AV628*AV599","v":0},{"$f":"SUMPRODUCT($O599:AW599,N(1-$O628:AW628),N(OFFSET($O657:AW657,0,MAX(COLUMN($O657:AW657))-COLUMN($O657:AW657),1,1)))+AW628*AW599","v":0},{"$f":"SUMPRODUCT($O599:AX599,N(1-$O628:AX628),N(OFFSET($O657:AX657,0,MAX(COLUMN($O657:AX657))-COLUMN($O657:AX657),1,1)))+AX628*AX599","v":0},{"$f":"SUMPRODUCT($O599:AY599,N(1-$O628:AY628),N(OFFSET($O657:AY657,0,MAX(COLUMN($O657:AY657))-COLUMN($O657:AY657),1,1)))+AY628*AY599","v":0},{"$f":"SUMPRODUCT($O599:AZ599,N(1-$O628:AZ628),N(OFFSET($O657:AZ657,0,MAX(COLUMN($O657:AZ657))-COLUMN($O657:AZ657),1,1)))+AZ628*AZ599","v":0},{"$f":"SUMPRODUCT($O599:BA599,N(1-$O628:BA628),N(OFFSET($O657:BA657,0,MAX(COLUMN($O657:BA657))-COLUMN($O657:BA657),1,1)))+BA628*BA599","v":0},{"$f":"SUMPRODUCT($O599:BB599,N(1-$O628:BB628),N(OFFSET($O657:BB657,0,MAX(COLUMN($O657:BB657))-COLUMN($O657:BB657),1,1)))+BB628*BB599","v":0},{"$f":"SUMPRODUCT($O599:BC599,N(1-$O628:BC628),N(OFFSET($O657:BC657,0,MAX(COLUMN($O657:BC657))-COLUMN($O657:BC657),1,1)))+BC628*BC599","v":0},{"$f":"SUMPRODUCT($O599:BD599,N(1-$O628:BD628),N(OFFSET($O657:BD657,0,MAX(COLUMN($O657:BD657))-COLUMN($O657:BD657),1,1)))+BD628*BD599","v":0},{"$f":"SUMPRODUCT($O599:BE599,N(1-$O628:BE628),N(OFFSET($O657:BE657,0,MAX(COLUMN($O657:BE657))-COLUMN($O657:BE657),1,1)))+BE628*BE599","v":0},{"$f":"SUMPRODUCT($O599:BF599,N(1-$O628:BF628),N(OFFSET($O657:BF657,0,MAX(COLUMN($O657:BF657))-COLUMN($O657:BF657),1,1)))+BF628*BF599","v":0},{"$f":"SUMPRODUCT($O599:BG599,N(1-$O628:BG628),N(OFFSET($O657:BG657,0,MAX(COLUMN($O657:BG657))-COLUMN($O657:BG657),1,1)))+BG628*BG599","v":0},{"$f":"SUMPRODUCT($O599:BH599,N(1-$O628:BH628),N(OFFSET($O657:BH657,0,MAX(COLUMN($O657:BH657))-COLUMN($O657:BH657),1,1)))+BH628*BH599","v":0},{"$f":"SUMPRODUCT($O599:BI599,N(1-$O628:BI628),N(OFFSET($O657:BI657,0,MAX(COLUMN($O657:BI657))-COLUMN($O657:BI657),1,1)))+BI628*BI599","v":0},{"$f":"SUMPRODUCT($O599:BJ599,N(1-$O628:BJ628),N(OFFSET($O657:BJ657,0,MAX(COLUMN($O657:BJ657))-COLUMN($O657:BJ657),1,1)))+BJ628*BJ599","v":0},{"$f":"SUMPRODUCT($O599:BK599,N(1-$O628:BK628),N(OFFSET($O657:BK657,0,MAX(COLUMN($O657:BK657))-COLUMN($O657:BK657),1,1)))+BK628*BK599","v":0},{"$f":"SUMPRODUCT($O599:BL599,N(1-$O628:BL628),N(OFFSET($O657:BL657,0,MAX(COLUMN($O657:BL657))-COLUMN($O657:BL657),1,1)))+BL628*BL599","v":0},{"$f":"SUMPRODUCT($O599:BM599,N(1-$O628:BM628),N(OFFSET($O657:BM657,0,MAX(COLUMN($O657:BM657))-COLUMN($O657:BM657),1,1)))+BM628*BM599","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O600:O600,N(1-$O629:O629),N(OFFSET($O658:O658,0,MAX(COLUMN($O658:O658))-COLUMN($O658:O658),1,1)))+O629*O600","v":0},{"$f":"SUMPRODUCT($O600:P600,N(1-$O629:P629),N(OFFSET($O658:P658,0,MAX(COLUMN($O658:P658))-COLUMN($O658:P658),1,1)))+P629*P600","v":0},{"$f":"SUMPRODUCT($O600:Q600,N(1-$O629:Q629),N(OFFSET($O658:Q658,0,MAX(COLUMN($O658:Q658))-COLUMN($O658:Q658),1,1)))+Q629*Q600","v":0},{"$f":"SUMPRODUCT($O600:R600,N(1-$O629:R629),N(OFFSET($O658:R658,0,MAX(COLUMN($O658:R658))-COLUMN($O658:R658),1,1)))+R629*R600","v":0},{"$f":"SUMPRODUCT($O600:S600,N(1-$O629:S629),N(OFFSET($O658:S658,0,MAX(COLUMN($O658:S658))-COLUMN($O658:S658),1,1)))+S629*S600","v":0},{"$f":"SUMPRODUCT($O600:T600,N(1-$O629:T629),N(OFFSET($O658:T658,0,MAX(COLUMN($O658:T658))-COLUMN($O658:T658),1,1)))+T629*T600","v":0},{"$f":"SUMPRODUCT($O600:U600,N(1-$O629:U629),N(OFFSET($O658:U658,0,MAX(COLUMN($O658:U658))-COLUMN($O658:U658),1,1)))+U629*U600","v":0},{"$f":"SUMPRODUCT($O600:V600,N(1-$O629:V629),N(OFFSET($O658:V658,0,MAX(COLUMN($O658:V658))-COLUMN($O658:V658),1,1)))+V629*V600","v":0},{"$f":"SUMPRODUCT($O600:W600,N(1-$O629:W629),N(OFFSET($O658:W658,0,MAX(COLUMN($O658:W658))-COLUMN($O658:W658),1,1)))+W629*W600","v":0},{"$f":"SUMPRODUCT($O600:X600,N(1-$O629:X629),N(OFFSET($O658:X658,0,MAX(COLUMN($O658:X658))-COLUMN($O658:X658),1,1)))+X629*X600","v":0},{"$f":"SUMPRODUCT($O600:Y600,N(1-$O629:Y629),N(OFFSET($O658:Y658,0,MAX(COLUMN($O658:Y658))-COLUMN($O658:Y658),1,1)))+Y629*Y600","v":0},{"$f":"SUMPRODUCT($O600:Z600,N(1-$O629:Z629),N(OFFSET($O658:Z658,0,MAX(COLUMN($O658:Z658))-COLUMN($O658:Z658),1,1)))+Z629*Z600","v":0},{"$f":"SUMPRODUCT($O600:AA600,N(1-$O629:AA629),N(OFFSET($O658:AA658,0,MAX(COLUMN($O658:AA658))-COLUMN($O658:AA658),1,1)))+AA629*AA600","v":0},{"$f":"SUMPRODUCT($O600:AB600,N(1-$O629:AB629),N(OFFSET($O658:AB658,0,MAX(COLUMN($O658:AB658))-COLUMN($O658:AB658),1,1)))+AB629*AB600","v":0},{"$f":"SUMPRODUCT($O600:AC600,N(1-$O629:AC629),N(OFFSET($O658:AC658,0,MAX(COLUMN($O658:AC658))-COLUMN($O658:AC658),1,1)))+AC629*AC600","v":0},{"$f":"SUMPRODUCT($O600:AD600,N(1-$O629:AD629),N(OFFSET($O658:AD658,0,MAX(COLUMN($O658:AD658))-COLUMN($O658:AD658),1,1)))+AD629*AD600","v":0},{"$f":"SUMPRODUCT($O600:AE600,N(1-$O629:AE629),N(OFFSET($O658:AE658,0,MAX(COLUMN($O658:AE658))-COLUMN($O658:AE658),1,1)))+AE629*AE600","v":0},{"$f":"SUMPRODUCT($O600:AF600,N(1-$O629:AF629),N(OFFSET($O658:AF658,0,MAX(COLUMN($O658:AF658))-COLUMN($O658:AF658),1,1)))+AF629*AF600","v":0},{"$f":"SUMPRODUCT($O600:AG600,N(1-$O629:AG629),N(OFFSET($O658:AG658,0,MAX(COLUMN($O658:AG658))-COLUMN($O658:AG658),1,1)))+AG629*AG600","v":0},{"$f":"SUMPRODUCT($O600:AH600,N(1-$O629:AH629),N(OFFSET($O658:AH658,0,MAX(COLUMN($O658:AH658))-COLUMN($O658:AH658),1,1)))+AH629*AH600","v":0},{"$f":"SUMPRODUCT($O600:AI600,N(1-$O629:AI629),N(OFFSET($O658:AI658,0,MAX(COLUMN($O658:AI658))-COLUMN($O658:AI658),1,1)))+AI629*AI600","v":0},{"$f":"SUMPRODUCT($O600:AJ600,N(1-$O629:AJ629),N(OFFSET($O658:AJ658,0,MAX(COLUMN($O658:AJ658))-COLUMN($O658:AJ658),1,1)))+AJ629*AJ600","v":0},{"$f":"SUMPRODUCT($O600:AK600,N(1-$O629:AK629),N(OFFSET($O658:AK658,0,MAX(COLUMN($O658:AK658))-COLUMN($O658:AK658),1,1)))+AK629*AK600","v":0},{"$f":"SUMPRODUCT($O600:AL600,N(1-$O629:AL629),N(OFFSET($O658:AL658,0,MAX(COLUMN($O658:AL658))-COLUMN($O658:AL658),1,1)))+AL629*AL600","v":0},{"$f":"SUMPRODUCT($O600:AM600,N(1-$O629:AM629),N(OFFSET($O658:AM658,0,MAX(COLUMN($O658:AM658))-COLUMN($O658:AM658),1,1)))+AM629*AM600","v":0},{"$f":"SUMPRODUCT($O600:AN600,N(1-$O629:AN629),N(OFFSET($O658:AN658,0,MAX(COLUMN($O658:AN658))-COLUMN($O658:AN658),1,1)))+AN629*AN600","v":0},{"$f":"SUMPRODUCT($O600:AO600,N(1-$O629:AO629),N(OFFSET($O658:AO658,0,MAX(COLUMN($O658:AO658))-COLUMN($O658:AO658),1,1)))+AO629*AO600","v":0},{"$f":"SUMPRODUCT($O600:AP600,N(1-$O629:AP629),N(OFFSET($O658:AP658,0,MAX(COLUMN($O658:AP658))-COLUMN($O658:AP658),1,1)))+AP629*AP600","v":0},{"$f":"SUMPRODUCT($O600:AQ600,N(1-$O629:AQ629),N(OFFSET($O658:AQ658,0,MAX(COLUMN($O658:AQ658))-COLUMN($O658:AQ658),1,1)))+AQ629*AQ600","v":0},{"$f":"SUMPRODUCT($O600:AR600,N(1-$O629:AR629),N(OFFSET($O658:AR658,0,MAX(COLUMN($O658:AR658))-COLUMN($O658:AR658),1,1)))+AR629*AR600","v":0},{"$f":"SUMPRODUCT($O600:AS600,N(1-$O629:AS629),N(OFFSET($O658:AS658,0,MAX(COLUMN($O658:AS658))-COLUMN($O658:AS658),1,1)))+AS629*AS600","v":0},{"$f":"SUMPRODUCT($O600:AT600,N(1-$O629:AT629),N(OFFSET($O658:AT658,0,MAX(COLUMN($O658:AT658))-COLUMN($O658:AT658),1,1)))+AT629*AT600","v":0},{"$f":"SUMPRODUCT($O600:AU600,N(1-$O629:AU629),N(OFFSET($O658:AU658,0,MAX(COLUMN($O658:AU658))-COLUMN($O658:AU658),1,1)))+AU629*AU600","v":0},{"$f":"SUMPRODUCT($O600:AV600,N(1-$O629:AV629),N(OFFSET($O658:AV658,0,MAX(COLUMN($O658:AV658))-COLUMN($O658:AV658),1,1)))+AV629*AV600","v":0},{"$f":"SUMPRODUCT($O600:AW600,N(1-$O629:AW629),N(OFFSET($O658:AW658,0,MAX(COLUMN($O658:AW658))-COLUMN($O658:AW658),1,1)))+AW629*AW600","v":0},{"$f":"SUMPRODUCT($O600:AX600,N(1-$O629:AX629),N(OFFSET($O658:AX658,0,MAX(COLUMN($O658:AX658))-COLUMN($O658:AX658),1,1)))+AX629*AX600","v":0},{"$f":"SUMPRODUCT($O600:AY600,N(1-$O629:AY629),N(OFFSET($O658:AY658,0,MAX(COLUMN($O658:AY658))-COLUMN($O658:AY658),1,1)))+AY629*AY600","v":0},{"$f":"SUMPRODUCT($O600:AZ600,N(1-$O629:AZ629),N(OFFSET($O658:AZ658,0,MAX(COLUMN($O658:AZ658))-COLUMN($O658:AZ658),1,1)))+AZ629*AZ600","v":0},{"$f":"SUMPRODUCT($O600:BA600,N(1-$O629:BA629),N(OFFSET($O658:BA658,0,MAX(COLUMN($O658:BA658))-COLUMN($O658:BA658),1,1)))+BA629*BA600","v":0},{"$f":"SUMPRODUCT($O600:BB600,N(1-$O629:BB629),N(OFFSET($O658:BB658,0,MAX(COLUMN($O658:BB658))-COLUMN($O658:BB658),1,1)))+BB629*BB600","v":0},{"$f":"SUMPRODUCT($O600:BC600,N(1-$O629:BC629),N(OFFSET($O658:BC658,0,MAX(COLUMN($O658:BC658))-COLUMN($O658:BC658),1,1)))+BC629*BC600","v":0},{"$f":"SUMPRODUCT($O600:BD600,N(1-$O629:BD629),N(OFFSET($O658:BD658,0,MAX(COLUMN($O658:BD658))-COLUMN($O658:BD658),1,1)))+BD629*BD600","v":0},{"$f":"SUMPRODUCT($O600:BE600,N(1-$O629:BE629),N(OFFSET($O658:BE658,0,MAX(COLUMN($O658:BE658))-COLUMN($O658:BE658),1,1)))+BE629*BE600","v":0},{"$f":"SUMPRODUCT($O600:BF600,N(1-$O629:BF629),N(OFFSET($O658:BF658,0,MAX(COLUMN($O658:BF658))-COLUMN($O658:BF658),1,1)))+BF629*BF600","v":0},{"$f":"SUMPRODUCT($O600:BG600,N(1-$O629:BG629),N(OFFSET($O658:BG658,0,MAX(COLUMN($O658:BG658))-COLUMN($O658:BG658),1,1)))+BG629*BG600","v":0},{"$f":"SUMPRODUCT($O600:BH600,N(1-$O629:BH629),N(OFFSET($O658:BH658,0,MAX(COLUMN($O658:BH658))-COLUMN($O658:BH658),1,1)))+BH629*BH600","v":0},{"$f":"SUMPRODUCT($O600:BI600,N(1-$O629:BI629),N(OFFSET($O658:BI658,0,MAX(COLUMN($O658:BI658))-COLUMN($O658:BI658),1,1)))+BI629*BI600","v":0},{"$f":"SUMPRODUCT($O600:BJ600,N(1-$O629:BJ629),N(OFFSET($O658:BJ658,0,MAX(COLUMN($O658:BJ658))-COLUMN($O658:BJ658),1,1)))+BJ629*BJ600","v":0},{"$f":"SUMPRODUCT($O600:BK600,N(1-$O629:BK629),N(OFFSET($O658:BK658,0,MAX(COLUMN($O658:BK658))-COLUMN($O658:BK658),1,1)))+BK629*BK600","v":0},{"$f":"SUMPRODUCT($O600:BL600,N(1-$O629:BL629),N(OFFSET($O658:BL658,0,MAX(COLUMN($O658:BL658))-COLUMN($O658:BL658),1,1)))+BL629*BL600","v":0},{"$f":"SUMPRODUCT($O600:BM600,N(1-$O629:BM629),N(OFFSET($O658:BM658,0,MAX(COLUMN($O658:BM658))-COLUMN($O658:BM658),1,1)))+BM629*BM600","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O601:O601,N(1-$O630:O630),N(OFFSET($O659:O659,0,MAX(COLUMN($O659:O659))-COLUMN($O659:O659),1,1)))+O630*O601","v":0},{"$f":"SUMPRODUCT($O601:P601,N(1-$O630:P630),N(OFFSET($O659:P659,0,MAX(COLUMN($O659:P659))-COLUMN($O659:P659),1,1)))+P630*P601","v":0},{"$f":"SUMPRODUCT($O601:Q601,N(1-$O630:Q630),N(OFFSET($O659:Q659,0,MAX(COLUMN($O659:Q659))-COLUMN($O659:Q659),1,1)))+Q630*Q601","v":0},{"$f":"SUMPRODUCT($O601:R601,N(1-$O630:R630),N(OFFSET($O659:R659,0,MAX(COLUMN($O659:R659))-COLUMN($O659:R659),1,1)))+R630*R601","v":0},{"$f":"SUMPRODUCT($O601:S601,N(1-$O630:S630),N(OFFSET($O659:S659,0,MAX(COLUMN($O659:S659))-COLUMN($O659:S659),1,1)))+S630*S601","v":0},{"$f":"SUMPRODUCT($O601:T601,N(1-$O630:T630),N(OFFSET($O659:T659,0,MAX(COLUMN($O659:T659))-COLUMN($O659:T659),1,1)))+T630*T601","v":0},{"$f":"SUMPRODUCT($O601:U601,N(1-$O630:U630),N(OFFSET($O659:U659,0,MAX(COLUMN($O659:U659))-COLUMN($O659:U659),1,1)))+U630*U601","v":0},{"$f":"SUMPRODUCT($O601:V601,N(1-$O630:V630),N(OFFSET($O659:V659,0,MAX(COLUMN($O659:V659))-COLUMN($O659:V659),1,1)))+V630*V601","v":0},{"$f":"SUMPRODUCT($O601:W601,N(1-$O630:W630),N(OFFSET($O659:W659,0,MAX(COLUMN($O659:W659))-COLUMN($O659:W659),1,1)))+W630*W601","v":0},{"$f":"SUMPRODUCT($O601:X601,N(1-$O630:X630),N(OFFSET($O659:X659,0,MAX(COLUMN($O659:X659))-COLUMN($O659:X659),1,1)))+X630*X601","v":0},{"$f":"SUMPRODUCT($O601:Y601,N(1-$O630:Y630),N(OFFSET($O659:Y659,0,MAX(COLUMN($O659:Y659))-COLUMN($O659:Y659),1,1)))+Y630*Y601","v":0},{"$f":"SUMPRODUCT($O601:Z601,N(1-$O630:Z630),N(OFFSET($O659:Z659,0,MAX(COLUMN($O659:Z659))-COLUMN($O659:Z659),1,1)))+Z630*Z601","v":0},{"$f":"SUMPRODUCT($O601:AA601,N(1-$O630:AA630),N(OFFSET($O659:AA659,0,MAX(COLUMN($O659:AA659))-COLUMN($O659:AA659),1,1)))+AA630*AA601","v":0},{"$f":"SUMPRODUCT($O601:AB601,N(1-$O630:AB630),N(OFFSET($O659:AB659,0,MAX(COLUMN($O659:AB659))-COLUMN($O659:AB659),1,1)))+AB630*AB601","v":0},{"$f":"SUMPRODUCT($O601:AC601,N(1-$O630:AC630),N(OFFSET($O659:AC659,0,MAX(COLUMN($O659:AC659))-COLUMN($O659:AC659),1,1)))+AC630*AC601","v":0},{"$f":"SUMPRODUCT($O601:AD601,N(1-$O630:AD630),N(OFFSET($O659:AD659,0,MAX(COLUMN($O659:AD659))-COLUMN($O659:AD659),1,1)))+AD630*AD601","v":0},{"$f":"SUMPRODUCT($O601:AE601,N(1-$O630:AE630),N(OFFSET($O659:AE659,0,MAX(COLUMN($O659:AE659))-COLUMN($O659:AE659),1,1)))+AE630*AE601","v":0},{"$f":"SUMPRODUCT($O601:AF601,N(1-$O630:AF630),N(OFFSET($O659:AF659,0,MAX(COLUMN($O659:AF659))-COLUMN($O659:AF659),1,1)))+AF630*AF601","v":0},{"$f":"SUMPRODUCT($O601:AG601,N(1-$O630:AG630),N(OFFSET($O659:AG659,0,MAX(COLUMN($O659:AG659))-COLUMN($O659:AG659),1,1)))+AG630*AG601","v":0},{"$f":"SUMPRODUCT($O601:AH601,N(1-$O630:AH630),N(OFFSET($O659:AH659,0,MAX(COLUMN($O659:AH659))-COLUMN($O659:AH659),1,1)))+AH630*AH601","v":0},{"$f":"SUMPRODUCT($O601:AI601,N(1-$O630:AI630),N(OFFSET($O659:AI659,0,MAX(COLUMN($O659:AI659))-COLUMN($O659:AI659),1,1)))+AI630*AI601","v":0},{"$f":"SUMPRODUCT($O601:AJ601,N(1-$O630:AJ630),N(OFFSET($O659:AJ659,0,MAX(COLUMN($O659:AJ659))-COLUMN($O659:AJ659),1,1)))+AJ630*AJ601","v":0},{"$f":"SUMPRODUCT($O601:AK601,N(1-$O630:AK630),N(OFFSET($O659:AK659,0,MAX(COLUMN($O659:AK659))-COLUMN($O659:AK659),1,1)))+AK630*AK601","v":0},{"$f":"SUMPRODUCT($O601:AL601,N(1-$O630:AL630),N(OFFSET($O659:AL659,0,MAX(COLUMN($O659:AL659))-COLUMN($O659:AL659),1,1)))+AL630*AL601","v":0},{"$f":"SUMPRODUCT($O601:AM601,N(1-$O630:AM630),N(OFFSET($O659:AM659,0,MAX(COLUMN($O659:AM659))-COLUMN($O659:AM659),1,1)))+AM630*AM601","v":0},{"$f":"SUMPRODUCT($O601:AN601,N(1-$O630:AN630),N(OFFSET($O659:AN659,0,MAX(COLUMN($O659:AN659))-COLUMN($O659:AN659),1,1)))+AN630*AN601","v":0},{"$f":"SUMPRODUCT($O601:AO601,N(1-$O630:AO630),N(OFFSET($O659:AO659,0,MAX(COLUMN($O659:AO659))-COLUMN($O659:AO659),1,1)))+AO630*AO601","v":0},{"$f":"SUMPRODUCT($O601:AP601,N(1-$O630:AP630),N(OFFSET($O659:AP659,0,MAX(COLUMN($O659:AP659))-COLUMN($O659:AP659),1,1)))+AP630*AP601","v":0},{"$f":"SUMPRODUCT($O601:AQ601,N(1-$O630:AQ630),N(OFFSET($O659:AQ659,0,MAX(COLUMN($O659:AQ659))-COLUMN($O659:AQ659),1,1)))+AQ630*AQ601","v":0},{"$f":"SUMPRODUCT($O601:AR601,N(1-$O630:AR630),N(OFFSET($O659:AR659,0,MAX(COLUMN($O659:AR659))-COLUMN($O659:AR659),1,1)))+AR630*AR601","v":0},{"$f":"SUMPRODUCT($O601:AS601,N(1-$O630:AS630),N(OFFSET($O659:AS659,0,MAX(COLUMN($O659:AS659))-COLUMN($O659:AS659),1,1)))+AS630*AS601","v":0},{"$f":"SUMPRODUCT($O601:AT601,N(1-$O630:AT630),N(OFFSET($O659:AT659,0,MAX(COLUMN($O659:AT659))-COLUMN($O659:AT659),1,1)))+AT630*AT601","v":0},{"$f":"SUMPRODUCT($O601:AU601,N(1-$O630:AU630),N(OFFSET($O659:AU659,0,MAX(COLUMN($O659:AU659))-COLUMN($O659:AU659),1,1)))+AU630*AU601","v":0},{"$f":"SUMPRODUCT($O601:AV601,N(1-$O630:AV630),N(OFFSET($O659:AV659,0,MAX(COLUMN($O659:AV659))-COLUMN($O659:AV659),1,1)))+AV630*AV601","v":0},{"$f":"SUMPRODUCT($O601:AW601,N(1-$O630:AW630),N(OFFSET($O659:AW659,0,MAX(COLUMN($O659:AW659))-COLUMN($O659:AW659),1,1)))+AW630*AW601","v":0},{"$f":"SUMPRODUCT($O601:AX601,N(1-$O630:AX630),N(OFFSET($O659:AX659,0,MAX(COLUMN($O659:AX659))-COLUMN($O659:AX659),1,1)))+AX630*AX601","v":0},{"$f":"SUMPRODUCT($O601:AY601,N(1-$O630:AY630),N(OFFSET($O659:AY659,0,MAX(COLUMN($O659:AY659))-COLUMN($O659:AY659),1,1)))+AY630*AY601","v":0},{"$f":"SUMPRODUCT($O601:AZ601,N(1-$O630:AZ630),N(OFFSET($O659:AZ659,0,MAX(COLUMN($O659:AZ659))-COLUMN($O659:AZ659),1,1)))+AZ630*AZ601","v":0},{"$f":"SUMPRODUCT($O601:BA601,N(1-$O630:BA630),N(OFFSET($O659:BA659,0,MAX(COLUMN($O659:BA659))-COLUMN($O659:BA659),1,1)))+BA630*BA601","v":0},{"$f":"SUMPRODUCT($O601:BB601,N(1-$O630:BB630),N(OFFSET($O659:BB659,0,MAX(COLUMN($O659:BB659))-COLUMN($O659:BB659),1,1)))+BB630*BB601","v":0},{"$f":"SUMPRODUCT($O601:BC601,N(1-$O630:BC630),N(OFFSET($O659:BC659,0,MAX(COLUMN($O659:BC659))-COLUMN($O659:BC659),1,1)))+BC630*BC601","v":0},{"$f":"SUMPRODUCT($O601:BD601,N(1-$O630:BD630),N(OFFSET($O659:BD659,0,MAX(COLUMN($O659:BD659))-COLUMN($O659:BD659),1,1)))+BD630*BD601","v":0},{"$f":"SUMPRODUCT($O601:BE601,N(1-$O630:BE630),N(OFFSET($O659:BE659,0,MAX(COLUMN($O659:BE659))-COLUMN($O659:BE659),1,1)))+BE630*BE601","v":0},{"$f":"SUMPRODUCT($O601:BF601,N(1-$O630:BF630),N(OFFSET($O659:BF659,0,MAX(COLUMN($O659:BF659))-COLUMN($O659:BF659),1,1)))+BF630*BF601","v":0},{"$f":"SUMPRODUCT($O601:BG601,N(1-$O630:BG630),N(OFFSET($O659:BG659,0,MAX(COLUMN($O659:BG659))-COLUMN($O659:BG659),1,1)))+BG630*BG601","v":0},{"$f":"SUMPRODUCT($O601:BH601,N(1-$O630:BH630),N(OFFSET($O659:BH659,0,MAX(COLUMN($O659:BH659))-COLUMN($O659:BH659),1,1)))+BH630*BH601","v":0},{"$f":"SUMPRODUCT($O601:BI601,N(1-$O630:BI630),N(OFFSET($O659:BI659,0,MAX(COLUMN($O659:BI659))-COLUMN($O659:BI659),1,1)))+BI630*BI601","v":0},{"$f":"SUMPRODUCT($O601:BJ601,N(1-$O630:BJ630),N(OFFSET($O659:BJ659,0,MAX(COLUMN($O659:BJ659))-COLUMN($O659:BJ659),1,1)))+BJ630*BJ601","v":0},{"$f":"SUMPRODUCT($O601:BK601,N(1-$O630:BK630),N(OFFSET($O659:BK659,0,MAX(COLUMN($O659:BK659))-COLUMN($O659:BK659),1,1)))+BK630*BK601","v":0},{"$f":"SUMPRODUCT($O601:BL601,N(1-$O630:BL630),N(OFFSET($O659:BL659,0,MAX(COLUMN($O659:BL659))-COLUMN($O659:BL659),1,1)))+BL630*BL601","v":0},{"$f":"SUMPRODUCT($O601:BM601,N(1-$O630:BM630),N(OFFSET($O659:BM659,0,MAX(COLUMN($O659:BM659))-COLUMN($O659:BM659),1,1)))+BM630*BM601","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O602:O602,N(1-$O631:O631),N(OFFSET($O660:O660,0,MAX(COLUMN($O660:O660))-COLUMN($O660:O660),1,1)))+O631*O602","v":0},{"$f":"SUMPRODUCT($O602:P602,N(1-$O631:P631),N(OFFSET($O660:P660,0,MAX(COLUMN($O660:P660))-COLUMN($O660:P660),1,1)))+P631*P602","v":0},{"$f":"SUMPRODUCT($O602:Q602,N(1-$O631:Q631),N(OFFSET($O660:Q660,0,MAX(COLUMN($O660:Q660))-COLUMN($O660:Q660),1,1)))+Q631*Q602","v":0},{"$f":"SUMPRODUCT($O602:R602,N(1-$O631:R631),N(OFFSET($O660:R660,0,MAX(COLUMN($O660:R660))-COLUMN($O660:R660),1,1)))+R631*R602","v":0},{"$f":"SUMPRODUCT($O602:S602,N(1-$O631:S631),N(OFFSET($O660:S660,0,MAX(COLUMN($O660:S660))-COLUMN($O660:S660),1,1)))+S631*S602","v":0},{"$f":"SUMPRODUCT($O602:T602,N(1-$O631:T631),N(OFFSET($O660:T660,0,MAX(COLUMN($O660:T660))-COLUMN($O660:T660),1,1)))+T631*T602","v":0},{"$f":"SUMPRODUCT($O602:U602,N(1-$O631:U631),N(OFFSET($O660:U660,0,MAX(COLUMN($O660:U660))-COLUMN($O660:U660),1,1)))+U631*U602","v":0},{"$f":"SUMPRODUCT($O602:V602,N(1-$O631:V631),N(OFFSET($O660:V660,0,MAX(COLUMN($O660:V660))-COLUMN($O660:V660),1,1)))+V631*V602","v":0},{"$f":"SUMPRODUCT($O602:W602,N(1-$O631:W631),N(OFFSET($O660:W660,0,MAX(COLUMN($O660:W660))-COLUMN($O660:W660),1,1)))+W631*W602","v":0},{"$f":"SUMPRODUCT($O602:X602,N(1-$O631:X631),N(OFFSET($O660:X660,0,MAX(COLUMN($O660:X660))-COLUMN($O660:X660),1,1)))+X631*X602","v":0},{"$f":"SUMPRODUCT($O602:Y602,N(1-$O631:Y631),N(OFFSET($O660:Y660,0,MAX(COLUMN($O660:Y660))-COLUMN($O660:Y660),1,1)))+Y631*Y602","v":0},{"$f":"SUMPRODUCT($O602:Z602,N(1-$O631:Z631),N(OFFSET($O660:Z660,0,MAX(COLUMN($O660:Z660))-COLUMN($O660:Z660),1,1)))+Z631*Z602","v":0},{"$f":"SUMPRODUCT($O602:AA602,N(1-$O631:AA631),N(OFFSET($O660:AA660,0,MAX(COLUMN($O660:AA660))-COLUMN($O660:AA660),1,1)))+AA631*AA602","v":0},{"$f":"SUMPRODUCT($O602:AB602,N(1-$O631:AB631),N(OFFSET($O660:AB660,0,MAX(COLUMN($O660:AB660))-COLUMN($O660:AB660),1,1)))+AB631*AB602","v":0},{"$f":"SUMPRODUCT($O602:AC602,N(1-$O631:AC631),N(OFFSET($O660:AC660,0,MAX(COLUMN($O660:AC660))-COLUMN($O660:AC660),1,1)))+AC631*AC602","v":0},{"$f":"SUMPRODUCT($O602:AD602,N(1-$O631:AD631),N(OFFSET($O660:AD660,0,MAX(COLUMN($O660:AD660))-COLUMN($O660:AD660),1,1)))+AD631*AD602","v":0},{"$f":"SUMPRODUCT($O602:AE602,N(1-$O631:AE631),N(OFFSET($O660:AE660,0,MAX(COLUMN($O660:AE660))-COLUMN($O660:AE660),1,1)))+AE631*AE602","v":0},{"$f":"SUMPRODUCT($O602:AF602,N(1-$O631:AF631),N(OFFSET($O660:AF660,0,MAX(COLUMN($O660:AF660))-COLUMN($O660:AF660),1,1)))+AF631*AF602","v":0},{"$f":"SUMPRODUCT($O602:AG602,N(1-$O631:AG631),N(OFFSET($O660:AG660,0,MAX(COLUMN($O660:AG660))-COLUMN($O660:AG660),1,1)))+AG631*AG602","v":0},{"$f":"SUMPRODUCT($O602:AH602,N(1-$O631:AH631),N(OFFSET($O660:AH660,0,MAX(COLUMN($O660:AH660))-COLUMN($O660:AH660),1,1)))+AH631*AH602","v":0},{"$f":"SUMPRODUCT($O602:AI602,N(1-$O631:AI631),N(OFFSET($O660:AI660,0,MAX(COLUMN($O660:AI660))-COLUMN($O660:AI660),1,1)))+AI631*AI602","v":0},{"$f":"SUMPRODUCT($O602:AJ602,N(1-$O631:AJ631),N(OFFSET($O660:AJ660,0,MAX(COLUMN($O660:AJ660))-COLUMN($O660:AJ660),1,1)))+AJ631*AJ602","v":0},{"$f":"SUMPRODUCT($O602:AK602,N(1-$O631:AK631),N(OFFSET($O660:AK660,0,MAX(COLUMN($O660:AK660))-COLUMN($O660:AK660),1,1)))+AK631*AK602","v":0},{"$f":"SUMPRODUCT($O602:AL602,N(1-$O631:AL631),N(OFFSET($O660:AL660,0,MAX(COLUMN($O660:AL660))-COLUMN($O660:AL660),1,1)))+AL631*AL602","v":0},{"$f":"SUMPRODUCT($O602:AM602,N(1-$O631:AM631),N(OFFSET($O660:AM660,0,MAX(COLUMN($O660:AM660))-COLUMN($O660:AM660),1,1)))+AM631*AM602","v":0},{"$f":"SUMPRODUCT($O602:AN602,N(1-$O631:AN631),N(OFFSET($O660:AN660,0,MAX(COLUMN($O660:AN660))-COLUMN($O660:AN660),1,1)))+AN631*AN602","v":0},{"$f":"SUMPRODUCT($O602:AO602,N(1-$O631:AO631),N(OFFSET($O660:AO660,0,MAX(COLUMN($O660:AO660))-COLUMN($O660:AO660),1,1)))+AO631*AO602","v":0},{"$f":"SUMPRODUCT($O602:AP602,N(1-$O631:AP631),N(OFFSET($O660:AP660,0,MAX(COLUMN($O660:AP660))-COLUMN($O660:AP660),1,1)))+AP631*AP602","v":0},{"$f":"SUMPRODUCT($O602:AQ602,N(1-$O631:AQ631),N(OFFSET($O660:AQ660,0,MAX(COLUMN($O660:AQ660))-COLUMN($O660:AQ660),1,1)))+AQ631*AQ602","v":0},{"$f":"SUMPRODUCT($O602:AR602,N(1-$O631:AR631),N(OFFSET($O660:AR660,0,MAX(COLUMN($O660:AR660))-COLUMN($O660:AR660),1,1)))+AR631*AR602","v":0},{"$f":"SUMPRODUCT($O602:AS602,N(1-$O631:AS631),N(OFFSET($O660:AS660,0,MAX(COLUMN($O660:AS660))-COLUMN($O660:AS660),1,1)))+AS631*AS602","v":0},{"$f":"SUMPRODUCT($O602:AT602,N(1-$O631:AT631),N(OFFSET($O660:AT660,0,MAX(COLUMN($O660:AT660))-COLUMN($O660:AT660),1,1)))+AT631*AT602","v":0},{"$f":"SUMPRODUCT($O602:AU602,N(1-$O631:AU631),N(OFFSET($O660:AU660,0,MAX(COLUMN($O660:AU660))-COLUMN($O660:AU660),1,1)))+AU631*AU602","v":0},{"$f":"SUMPRODUCT($O602:AV602,N(1-$O631:AV631),N(OFFSET($O660:AV660,0,MAX(COLUMN($O660:AV660))-COLUMN($O660:AV660),1,1)))+AV631*AV602","v":0},{"$f":"SUMPRODUCT($O602:AW602,N(1-$O631:AW631),N(OFFSET($O660:AW660,0,MAX(COLUMN($O660:AW660))-COLUMN($O660:AW660),1,1)))+AW631*AW602","v":0},{"$f":"SUMPRODUCT($O602:AX602,N(1-$O631:AX631),N(OFFSET($O660:AX660,0,MAX(COLUMN($O660:AX660))-COLUMN($O660:AX660),1,1)))+AX631*AX602","v":0},{"$f":"SUMPRODUCT($O602:AY602,N(1-$O631:AY631),N(OFFSET($O660:AY660,0,MAX(COLUMN($O660:AY660))-COLUMN($O660:AY660),1,1)))+AY631*AY602","v":0},{"$f":"SUMPRODUCT($O602:AZ602,N(1-$O631:AZ631),N(OFFSET($O660:AZ660,0,MAX(COLUMN($O660:AZ660))-COLUMN($O660:AZ660),1,1)))+AZ631*AZ602","v":0},{"$f":"SUMPRODUCT($O602:BA602,N(1-$O631:BA631),N(OFFSET($O660:BA660,0,MAX(COLUMN($O660:BA660))-COLUMN($O660:BA660),1,1)))+BA631*BA602","v":0},{"$f":"SUMPRODUCT($O602:BB602,N(1-$O631:BB631),N(OFFSET($O660:BB660,0,MAX(COLUMN($O660:BB660))-COLUMN($O660:BB660),1,1)))+BB631*BB602","v":0},{"$f":"SUMPRODUCT($O602:BC602,N(1-$O631:BC631),N(OFFSET($O660:BC660,0,MAX(COLUMN($O660:BC660))-COLUMN($O660:BC660),1,1)))+BC631*BC602","v":0},{"$f":"SUMPRODUCT($O602:BD602,N(1-$O631:BD631),N(OFFSET($O660:BD660,0,MAX(COLUMN($O660:BD660))-COLUMN($O660:BD660),1,1)))+BD631*BD602","v":0},{"$f":"SUMPRODUCT($O602:BE602,N(1-$O631:BE631),N(OFFSET($O660:BE660,0,MAX(COLUMN($O660:BE660))-COLUMN($O660:BE660),1,1)))+BE631*BE602","v":0},{"$f":"SUMPRODUCT($O602:BF602,N(1-$O631:BF631),N(OFFSET($O660:BF660,0,MAX(COLUMN($O660:BF660))-COLUMN($O660:BF660),1,1)))+BF631*BF602","v":0},{"$f":"SUMPRODUCT($O602:BG602,N(1-$O631:BG631),N(OFFSET($O660:BG660,0,MAX(COLUMN($O660:BG660))-COLUMN($O660:BG660),1,1)))+BG631*BG602","v":0},{"$f":"SUMPRODUCT($O602:BH602,N(1-$O631:BH631),N(OFFSET($O660:BH660,0,MAX(COLUMN($O660:BH660))-COLUMN($O660:BH660),1,1)))+BH631*BH602","v":0},{"$f":"SUMPRODUCT($O602:BI602,N(1-$O631:BI631),N(OFFSET($O660:BI660,0,MAX(COLUMN($O660:BI660))-COLUMN($O660:BI660),1,1)))+BI631*BI602","v":0},{"$f":"SUMPRODUCT($O602:BJ602,N(1-$O631:BJ631),N(OFFSET($O660:BJ660,0,MAX(COLUMN($O660:BJ660))-COLUMN($O660:BJ660),1,1)))+BJ631*BJ602","v":0},{"$f":"SUMPRODUCT($O602:BK602,N(1-$O631:BK631),N(OFFSET($O660:BK660,0,MAX(COLUMN($O660:BK660))-COLUMN($O660:BK660),1,1)))+BK631*BK602","v":0},{"$f":"SUMPRODUCT($O602:BL602,N(1-$O631:BL631),N(OFFSET($O660:BL660,0,MAX(COLUMN($O660:BL660))-COLUMN($O660:BL660),1,1)))+BL631*BL602","v":0},{"$f":"SUMPRODUCT($O602:BM602,N(1-$O631:BM631),N(OFFSET($O660:BM660,0,MAX(COLUMN($O660:BM660))-COLUMN($O660:BM660),1,1)))+BM631*BM602","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O603:O603,N(1-$O632:O632),N(OFFSET($O661:O661,0,MAX(COLUMN($O661:O661))-COLUMN($O661:O661),1,1)))+O632*O603","v":0},{"$f":"SUMPRODUCT($O603:P603,N(1-$O632:P632),N(OFFSET($O661:P661,0,MAX(COLUMN($O661:P661))-COLUMN($O661:P661),1,1)))+P632*P603","v":0},{"$f":"SUMPRODUCT($O603:Q603,N(1-$O632:Q632),N(OFFSET($O661:Q661,0,MAX(COLUMN($O661:Q661))-COLUMN($O661:Q661),1,1)))+Q632*Q603","v":0},{"$f":"SUMPRODUCT($O603:R603,N(1-$O632:R632),N(OFFSET($O661:R661,0,MAX(COLUMN($O661:R661))-COLUMN($O661:R661),1,1)))+R632*R603","v":0},{"$f":"SUMPRODUCT($O603:S603,N(1-$O632:S632),N(OFFSET($O661:S661,0,MAX(COLUMN($O661:S661))-COLUMN($O661:S661),1,1)))+S632*S603","v":0},{"$f":"SUMPRODUCT($O603:T603,N(1-$O632:T632),N(OFFSET($O661:T661,0,MAX(COLUMN($O661:T661))-COLUMN($O661:T661),1,1)))+T632*T603","v":0},{"$f":"SUMPRODUCT($O603:U603,N(1-$O632:U632),N(OFFSET($O661:U661,0,MAX(COLUMN($O661:U661))-COLUMN($O661:U661),1,1)))+U632*U603","v":0},{"$f":"SUMPRODUCT($O603:V603,N(1-$O632:V632),N(OFFSET($O661:V661,0,MAX(COLUMN($O661:V661))-COLUMN($O661:V661),1,1)))+V632*V603","v":0},{"$f":"SUMPRODUCT($O603:W603,N(1-$O632:W632),N(OFFSET($O661:W661,0,MAX(COLUMN($O661:W661))-COLUMN($O661:W661),1,1)))+W632*W603","v":0},{"$f":"SUMPRODUCT($O603:X603,N(1-$O632:X632),N(OFFSET($O661:X661,0,MAX(COLUMN($O661:X661))-COLUMN($O661:X661),1,1)))+X632*X603","v":0},{"$f":"SUMPRODUCT($O603:Y603,N(1-$O632:Y632),N(OFFSET($O661:Y661,0,MAX(COLUMN($O661:Y661))-COLUMN($O661:Y661),1,1)))+Y632*Y603","v":0},{"$f":"SUMPRODUCT($O603:Z603,N(1-$O632:Z632),N(OFFSET($O661:Z661,0,MAX(COLUMN($O661:Z661))-COLUMN($O661:Z661),1,1)))+Z632*Z603","v":0},{"$f":"SUMPRODUCT($O603:AA603,N(1-$O632:AA632),N(OFFSET($O661:AA661,0,MAX(COLUMN($O661:AA661))-COLUMN($O661:AA661),1,1)))+AA632*AA603","v":0},{"$f":"SUMPRODUCT($O603:AB603,N(1-$O632:AB632),N(OFFSET($O661:AB661,0,MAX(COLUMN($O661:AB661))-COLUMN($O661:AB661),1,1)))+AB632*AB603","v":0},{"$f":"SUMPRODUCT($O603:AC603,N(1-$O632:AC632),N(OFFSET($O661:AC661,0,MAX(COLUMN($O661:AC661))-COLUMN($O661:AC661),1,1)))+AC632*AC603","v":0},{"$f":"SUMPRODUCT($O603:AD603,N(1-$O632:AD632),N(OFFSET($O661:AD661,0,MAX(COLUMN($O661:AD661))-COLUMN($O661:AD661),1,1)))+AD632*AD603","v":0},{"$f":"SUMPRODUCT($O603:AE603,N(1-$O632:AE632),N(OFFSET($O661:AE661,0,MAX(COLUMN($O661:AE661))-COLUMN($O661:AE661),1,1)))+AE632*AE603","v":0},{"$f":"SUMPRODUCT($O603:AF603,N(1-$O632:AF632),N(OFFSET($O661:AF661,0,MAX(COLUMN($O661:AF661))-COLUMN($O661:AF661),1,1)))+AF632*AF603","v":0},{"$f":"SUMPRODUCT($O603:AG603,N(1-$O632:AG632),N(OFFSET($O661:AG661,0,MAX(COLUMN($O661:AG661))-COLUMN($O661:AG661),1,1)))+AG632*AG603","v":0},{"$f":"SUMPRODUCT($O603:AH603,N(1-$O632:AH632),N(OFFSET($O661:AH661,0,MAX(COLUMN($O661:AH661))-COLUMN($O661:AH661),1,1)))+AH632*AH603","v":0},{"$f":"SUMPRODUCT($O603:AI603,N(1-$O632:AI632),N(OFFSET($O661:AI661,0,MAX(COLUMN($O661:AI661))-COLUMN($O661:AI661),1,1)))+AI632*AI603","v":0},{"$f":"SUMPRODUCT($O603:AJ603,N(1-$O632:AJ632),N(OFFSET($O661:AJ661,0,MAX(COLUMN($O661:AJ661))-COLUMN($O661:AJ661),1,1)))+AJ632*AJ603","v":0},{"$f":"SUMPRODUCT($O603:AK603,N(1-$O632:AK632),N(OFFSET($O661:AK661,0,MAX(COLUMN($O661:AK661))-COLUMN($O661:AK661),1,1)))+AK632*AK603","v":0},{"$f":"SUMPRODUCT($O603:AL603,N(1-$O632:AL632),N(OFFSET($O661:AL661,0,MAX(COLUMN($O661:AL661))-COLUMN($O661:AL661),1,1)))+AL632*AL603","v":0},{"$f":"SUMPRODUCT($O603:AM603,N(1-$O632:AM632),N(OFFSET($O661:AM661,0,MAX(COLUMN($O661:AM661))-COLUMN($O661:AM661),1,1)))+AM632*AM603","v":0},{"$f":"SUMPRODUCT($O603:AN603,N(1-$O632:AN632),N(OFFSET($O661:AN661,0,MAX(COLUMN($O661:AN661))-COLUMN($O661:AN661),1,1)))+AN632*AN603","v":0},{"$f":"SUMPRODUCT($O603:AO603,N(1-$O632:AO632),N(OFFSET($O661:AO661,0,MAX(COLUMN($O661:AO661))-COLUMN($O661:AO661),1,1)))+AO632*AO603","v":0},{"$f":"SUMPRODUCT($O603:AP603,N(1-$O632:AP632),N(OFFSET($O661:AP661,0,MAX(COLUMN($O661:AP661))-COLUMN($O661:AP661),1,1)))+AP632*AP603","v":0},{"$f":"SUMPRODUCT($O603:AQ603,N(1-$O632:AQ632),N(OFFSET($O661:AQ661,0,MAX(COLUMN($O661:AQ661))-COLUMN($O661:AQ661),1,1)))+AQ632*AQ603","v":0},{"$f":"SUMPRODUCT($O603:AR603,N(1-$O632:AR632),N(OFFSET($O661:AR661,0,MAX(COLUMN($O661:AR661))-COLUMN($O661:AR661),1,1)))+AR632*AR603","v":0},{"$f":"SUMPRODUCT($O603:AS603,N(1-$O632:AS632),N(OFFSET($O661:AS661,0,MAX(COLUMN($O661:AS661))-COLUMN($O661:AS661),1,1)))+AS632*AS603","v":0},{"$f":"SUMPRODUCT($O603:AT603,N(1-$O632:AT632),N(OFFSET($O661:AT661,0,MAX(COLUMN($O661:AT661))-COLUMN($O661:AT661),1,1)))+AT632*AT603","v":0},{"$f":"SUMPRODUCT($O603:AU603,N(1-$O632:AU632),N(OFFSET($O661:AU661,0,MAX(COLUMN($O661:AU661))-COLUMN($O661:AU661),1,1)))+AU632*AU603","v":0},{"$f":"SUMPRODUCT($O603:AV603,N(1-$O632:AV632),N(OFFSET($O661:AV661,0,MAX(COLUMN($O661:AV661))-COLUMN($O661:AV661),1,1)))+AV632*AV603","v":0},{"$f":"SUMPRODUCT($O603:AW603,N(1-$O632:AW632),N(OFFSET($O661:AW661,0,MAX(COLUMN($O661:AW661))-COLUMN($O661:AW661),1,1)))+AW632*AW603","v":0},{"$f":"SUMPRODUCT($O603:AX603,N(1-$O632:AX632),N(OFFSET($O661:AX661,0,MAX(COLUMN($O661:AX661))-COLUMN($O661:AX661),1,1)))+AX632*AX603","v":0},{"$f":"SUMPRODUCT($O603:AY603,N(1-$O632:AY632),N(OFFSET($O661:AY661,0,MAX(COLUMN($O661:AY661))-COLUMN($O661:AY661),1,1)))+AY632*AY603","v":0},{"$f":"SUMPRODUCT($O603:AZ603,N(1-$O632:AZ632),N(OFFSET($O661:AZ661,0,MAX(COLUMN($O661:AZ661))-COLUMN($O661:AZ661),1,1)))+AZ632*AZ603","v":0},{"$f":"SUMPRODUCT($O603:BA603,N(1-$O632:BA632),N(OFFSET($O661:BA661,0,MAX(COLUMN($O661:BA661))-COLUMN($O661:BA661),1,1)))+BA632*BA603","v":0},{"$f":"SUMPRODUCT($O603:BB603,N(1-$O632:BB632),N(OFFSET($O661:BB661,0,MAX(COLUMN($O661:BB661))-COLUMN($O661:BB661),1,1)))+BB632*BB603","v":0},{"$f":"SUMPRODUCT($O603:BC603,N(1-$O632:BC632),N(OFFSET($O661:BC661,0,MAX(COLUMN($O661:BC661))-COLUMN($O661:BC661),1,1)))+BC632*BC603","v":0},{"$f":"SUMPRODUCT($O603:BD603,N(1-$O632:BD632),N(OFFSET($O661:BD661,0,MAX(COLUMN($O661:BD661))-COLUMN($O661:BD661),1,1)))+BD632*BD603","v":0},{"$f":"SUMPRODUCT($O603:BE603,N(1-$O632:BE632),N(OFFSET($O661:BE661,0,MAX(COLUMN($O661:BE661))-COLUMN($O661:BE661),1,1)))+BE632*BE603","v":0},{"$f":"SUMPRODUCT($O603:BF603,N(1-$O632:BF632),N(OFFSET($O661:BF661,0,MAX(COLUMN($O661:BF661))-COLUMN($O661:BF661),1,1)))+BF632*BF603","v":0},{"$f":"SUMPRODUCT($O603:BG603,N(1-$O632:BG632),N(OFFSET($O661:BG661,0,MAX(COLUMN($O661:BG661))-COLUMN($O661:BG661),1,1)))+BG632*BG603","v":0},{"$f":"SUMPRODUCT($O603:BH603,N(1-$O632:BH632),N(OFFSET($O661:BH661,0,MAX(COLUMN($O661:BH661))-COLUMN($O661:BH661),1,1)))+BH632*BH603","v":0},{"$f":"SUMPRODUCT($O603:BI603,N(1-$O632:BI632),N(OFFSET($O661:BI661,0,MAX(COLUMN($O661:BI661))-COLUMN($O661:BI661),1,1)))+BI632*BI603","v":0},{"$f":"SUMPRODUCT($O603:BJ603,N(1-$O632:BJ632),N(OFFSET($O661:BJ661,0,MAX(COLUMN($O661:BJ661))-COLUMN($O661:BJ661),1,1)))+BJ632*BJ603","v":0},{"$f":"SUMPRODUCT($O603:BK603,N(1-$O632:BK632),N(OFFSET($O661:BK661,0,MAX(COLUMN($O661:BK661))-COLUMN($O661:BK661),1,1)))+BK632*BK603","v":0},{"$f":"SUMPRODUCT($O603:BL603,N(1-$O632:BL632),N(OFFSET($O661:BL661,0,MAX(COLUMN($O661:BL661))-COLUMN($O661:BL661),1,1)))+BL632*BL603","v":0},{"$f":"SUMPRODUCT($O603:BM603,N(1-$O632:BM632),N(OFFSET($O661:BM661,0,MAX(COLUMN($O661:BM661))-COLUMN($O661:BM661),1,1)))+BM632*BM603","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O604:O604,N(1-$O633:O633),N(OFFSET($O662:O662,0,MAX(COLUMN($O662:O662))-COLUMN($O662:O662),1,1)))+O633*O604","v":0},{"$f":"SUMPRODUCT($O604:P604,N(1-$O633:P633),N(OFFSET($O662:P662,0,MAX(COLUMN($O662:P662))-COLUMN($O662:P662),1,1)))+P633*P604","v":0},{"$f":"SUMPRODUCT($O604:Q604,N(1-$O633:Q633),N(OFFSET($O662:Q662,0,MAX(COLUMN($O662:Q662))-COLUMN($O662:Q662),1,1)))+Q633*Q604","v":0},{"$f":"SUMPRODUCT($O604:R604,N(1-$O633:R633),N(OFFSET($O662:R662,0,MAX(COLUMN($O662:R662))-COLUMN($O662:R662),1,1)))+R633*R604","v":0},{"$f":"SUMPRODUCT($O604:S604,N(1-$O633:S633),N(OFFSET($O662:S662,0,MAX(COLUMN($O662:S662))-COLUMN($O662:S662),1,1)))+S633*S604","v":0},{"$f":"SUMPRODUCT($O604:T604,N(1-$O633:T633),N(OFFSET($O662:T662,0,MAX(COLUMN($O662:T662))-COLUMN($O662:T662),1,1)))+T633*T604","v":0},{"$f":"SUMPRODUCT($O604:U604,N(1-$O633:U633),N(OFFSET($O662:U662,0,MAX(COLUMN($O662:U662))-COLUMN($O662:U662),1,1)))+U633*U604","v":0},{"$f":"SUMPRODUCT($O604:V604,N(1-$O633:V633),N(OFFSET($O662:V662,0,MAX(COLUMN($O662:V662))-COLUMN($O662:V662),1,1)))+V633*V604","v":0},{"$f":"SUMPRODUCT($O604:W604,N(1-$O633:W633),N(OFFSET($O662:W662,0,MAX(COLUMN($O662:W662))-COLUMN($O662:W662),1,1)))+W633*W604","v":0},{"$f":"SUMPRODUCT($O604:X604,N(1-$O633:X633),N(OFFSET($O662:X662,0,MAX(COLUMN($O662:X662))-COLUMN($O662:X662),1,1)))+X633*X604","v":0},{"$f":"SUMPRODUCT($O604:Y604,N(1-$O633:Y633),N(OFFSET($O662:Y662,0,MAX(COLUMN($O662:Y662))-COLUMN($O662:Y662),1,1)))+Y633*Y604","v":0},{"$f":"SUMPRODUCT($O604:Z604,N(1-$O633:Z633),N(OFFSET($O662:Z662,0,MAX(COLUMN($O662:Z662))-COLUMN($O662:Z662),1,1)))+Z633*Z604","v":0},{"$f":"SUMPRODUCT($O604:AA604,N(1-$O633:AA633),N(OFFSET($O662:AA662,0,MAX(COLUMN($O662:AA662))-COLUMN($O662:AA662),1,1)))+AA633*AA604","v":0},{"$f":"SUMPRODUCT($O604:AB604,N(1-$O633:AB633),N(OFFSET($O662:AB662,0,MAX(COLUMN($O662:AB662))-COLUMN($O662:AB662),1,1)))+AB633*AB604","v":0},{"$f":"SUMPRODUCT($O604:AC604,N(1-$O633:AC633),N(OFFSET($O662:AC662,0,MAX(COLUMN($O662:AC662))-COLUMN($O662:AC662),1,1)))+AC633*AC604","v":0},{"$f":"SUMPRODUCT($O604:AD604,N(1-$O633:AD633),N(OFFSET($O662:AD662,0,MAX(COLUMN($O662:AD662))-COLUMN($O662:AD662),1,1)))+AD633*AD604","v":0},{"$f":"SUMPRODUCT($O604:AE604,N(1-$O633:AE633),N(OFFSET($O662:AE662,0,MAX(COLUMN($O662:AE662))-COLUMN($O662:AE662),1,1)))+AE633*AE604","v":0},{"$f":"SUMPRODUCT($O604:AF604,N(1-$O633:AF633),N(OFFSET($O662:AF662,0,MAX(COLUMN($O662:AF662))-COLUMN($O662:AF662),1,1)))+AF633*AF604","v":0},{"$f":"SUMPRODUCT($O604:AG604,N(1-$O633:AG633),N(OFFSET($O662:AG662,0,MAX(COLUMN($O662:AG662))-COLUMN($O662:AG662),1,1)))+AG633*AG604","v":0},{"$f":"SUMPRODUCT($O604:AH604,N(1-$O633:AH633),N(OFFSET($O662:AH662,0,MAX(COLUMN($O662:AH662))-COLUMN($O662:AH662),1,1)))+AH633*AH604","v":0},{"$f":"SUMPRODUCT($O604:AI604,N(1-$O633:AI633),N(OFFSET($O662:AI662,0,MAX(COLUMN($O662:AI662))-COLUMN($O662:AI662),1,1)))+AI633*AI604","v":0},{"$f":"SUMPRODUCT($O604:AJ604,N(1-$O633:AJ633),N(OFFSET($O662:AJ662,0,MAX(COLUMN($O662:AJ662))-COLUMN($O662:AJ662),1,1)))+AJ633*AJ604","v":0},{"$f":"SUMPRODUCT($O604:AK604,N(1-$O633:AK633),N(OFFSET($O662:AK662,0,MAX(COLUMN($O662:AK662))-COLUMN($O662:AK662),1,1)))+AK633*AK604","v":0},{"$f":"SUMPRODUCT($O604:AL604,N(1-$O633:AL633),N(OFFSET($O662:AL662,0,MAX(COLUMN($O662:AL662))-COLUMN($O662:AL662),1,1)))+AL633*AL604","v":0},{"$f":"SUMPRODUCT($O604:AM604,N(1-$O633:AM633),N(OFFSET($O662:AM662,0,MAX(COLUMN($O662:AM662))-COLUMN($O662:AM662),1,1)))+AM633*AM604","v":0},{"$f":"SUMPRODUCT($O604:AN604,N(1-$O633:AN633),N(OFFSET($O662:AN662,0,MAX(COLUMN($O662:AN662))-COLUMN($O662:AN662),1,1)))+AN633*AN604","v":0},{"$f":"SUMPRODUCT($O604:AO604,N(1-$O633:AO633),N(OFFSET($O662:AO662,0,MAX(COLUMN($O662:AO662))-COLUMN($O662:AO662),1,1)))+AO633*AO604","v":0},{"$f":"SUMPRODUCT($O604:AP604,N(1-$O633:AP633),N(OFFSET($O662:AP662,0,MAX(COLUMN($O662:AP662))-COLUMN($O662:AP662),1,1)))+AP633*AP604","v":0},{"$f":"SUMPRODUCT($O604:AQ604,N(1-$O633:AQ633),N(OFFSET($O662:AQ662,0,MAX(COLUMN($O662:AQ662))-COLUMN($O662:AQ662),1,1)))+AQ633*AQ604","v":0},{"$f":"SUMPRODUCT($O604:AR604,N(1-$O633:AR633),N(OFFSET($O662:AR662,0,MAX(COLUMN($O662:AR662))-COLUMN($O662:AR662),1,1)))+AR633*AR604","v":0},{"$f":"SUMPRODUCT($O604:AS604,N(1-$O633:AS633),N(OFFSET($O662:AS662,0,MAX(COLUMN($O662:AS662))-COLUMN($O662:AS662),1,1)))+AS633*AS604","v":0},{"$f":"SUMPRODUCT($O604:AT604,N(1-$O633:AT633),N(OFFSET($O662:AT662,0,MAX(COLUMN($O662:AT662))-COLUMN($O662:AT662),1,1)))+AT633*AT604","v":0},{"$f":"SUMPRODUCT($O604:AU604,N(1-$O633:AU633),N(OFFSET($O662:AU662,0,MAX(COLUMN($O662:AU662))-COLUMN($O662:AU662),1,1)))+AU633*AU604","v":0},{"$f":"SUMPRODUCT($O604:AV604,N(1-$O633:AV633),N(OFFSET($O662:AV662,0,MAX(COLUMN($O662:AV662))-COLUMN($O662:AV662),1,1)))+AV633*AV604","v":0},{"$f":"SUMPRODUCT($O604:AW604,N(1-$O633:AW633),N(OFFSET($O662:AW662,0,MAX(COLUMN($O662:AW662))-COLUMN($O662:AW662),1,1)))+AW633*AW604","v":0},{"$f":"SUMPRODUCT($O604:AX604,N(1-$O633:AX633),N(OFFSET($O662:AX662,0,MAX(COLUMN($O662:AX662))-COLUMN($O662:AX662),1,1)))+AX633*AX604","v":0},{"$f":"SUMPRODUCT($O604:AY604,N(1-$O633:AY633),N(OFFSET($O662:AY662,0,MAX(COLUMN($O662:AY662))-COLUMN($O662:AY662),1,1)))+AY633*AY604","v":0},{"$f":"SUMPRODUCT($O604:AZ604,N(1-$O633:AZ633),N(OFFSET($O662:AZ662,0,MAX(COLUMN($O662:AZ662))-COLUMN($O662:AZ662),1,1)))+AZ633*AZ604","v":0},{"$f":"SUMPRODUCT($O604:BA604,N(1-$O633:BA633),N(OFFSET($O662:BA662,0,MAX(COLUMN($O662:BA662))-COLUMN($O662:BA662),1,1)))+BA633*BA604","v":0},{"$f":"SUMPRODUCT($O604:BB604,N(1-$O633:BB633),N(OFFSET($O662:BB662,0,MAX(COLUMN($O662:BB662))-COLUMN($O662:BB662),1,1)))+BB633*BB604","v":0},{"$f":"SUMPRODUCT($O604:BC604,N(1-$O633:BC633),N(OFFSET($O662:BC662,0,MAX(COLUMN($O662:BC662))-COLUMN($O662:BC662),1,1)))+BC633*BC604","v":0},{"$f":"SUMPRODUCT($O604:BD604,N(1-$O633:BD633),N(OFFSET($O662:BD662,0,MAX(COLUMN($O662:BD662))-COLUMN($O662:BD662),1,1)))+BD633*BD604","v":0},{"$f":"SUMPRODUCT($O604:BE604,N(1-$O633:BE633),N(OFFSET($O662:BE662,0,MAX(COLUMN($O662:BE662))-COLUMN($O662:BE662),1,1)))+BE633*BE604","v":0},{"$f":"SUMPRODUCT($O604:BF604,N(1-$O633:BF633),N(OFFSET($O662:BF662,0,MAX(COLUMN($O662:BF662))-COLUMN($O662:BF662),1,1)))+BF633*BF604","v":0},{"$f":"SUMPRODUCT($O604:BG604,N(1-$O633:BG633),N(OFFSET($O662:BG662,0,MAX(COLUMN($O662:BG662))-COLUMN($O662:BG662),1,1)))+BG633*BG604","v":0},{"$f":"SUMPRODUCT($O604:BH604,N(1-$O633:BH633),N(OFFSET($O662:BH662,0,MAX(COLUMN($O662:BH662))-COLUMN($O662:BH662),1,1)))+BH633*BH604","v":0},{"$f":"SUMPRODUCT($O604:BI604,N(1-$O633:BI633),N(OFFSET($O662:BI662,0,MAX(COLUMN($O662:BI662))-COLUMN($O662:BI662),1,1)))+BI633*BI604","v":0},{"$f":"SUMPRODUCT($O604:BJ604,N(1-$O633:BJ633),N(OFFSET($O662:BJ662,0,MAX(COLUMN($O662:BJ662))-COLUMN($O662:BJ662),1,1)))+BJ633*BJ604","v":0},{"$f":"SUMPRODUCT($O604:BK604,N(1-$O633:BK633),N(OFFSET($O662:BK662,0,MAX(COLUMN($O662:BK662))-COLUMN($O662:BK662),1,1)))+BK633*BK604","v":0},{"$f":"SUMPRODUCT($O604:BL604,N(1-$O633:BL633),N(OFFSET($O662:BL662,0,MAX(COLUMN($O662:BL662))-COLUMN($O662:BL662),1,1)))+BL633*BL604","v":0},{"$f":"SUMPRODUCT($O604:BM604,N(1-$O633:BM633),N(OFFSET($O662:BM662,0,MAX(COLUMN($O662:BM662))-COLUMN($O662:BM662),1,1)))+BM633*BM604","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O605:O605,N(1-$O634:O634),N(OFFSET($O663:O663,0,MAX(COLUMN($O663:O663))-COLUMN($O663:O663),1,1)))+O634*O605","v":0},{"$f":"SUMPRODUCT($O605:P605,N(1-$O634:P634),N(OFFSET($O663:P663,0,MAX(COLUMN($O663:P663))-COLUMN($O663:P663),1,1)))+P634*P605","v":0},{"$f":"SUMPRODUCT($O605:Q605,N(1-$O634:Q634),N(OFFSET($O663:Q663,0,MAX(COLUMN($O663:Q663))-COLUMN($O663:Q663),1,1)))+Q634*Q605","v":0},{"$f":"SUMPRODUCT($O605:R605,N(1-$O634:R634),N(OFFSET($O663:R663,0,MAX(COLUMN($O663:R663))-COLUMN($O663:R663),1,1)))+R634*R605","v":0},{"$f":"SUMPRODUCT($O605:S605,N(1-$O634:S634),N(OFFSET($O663:S663,0,MAX(COLUMN($O663:S663))-COLUMN($O663:S663),1,1)))+S634*S605","v":0},{"$f":"SUMPRODUCT($O605:T605,N(1-$O634:T634),N(OFFSET($O663:T663,0,MAX(COLUMN($O663:T663))-COLUMN($O663:T663),1,1)))+T634*T605","v":0},{"$f":"SUMPRODUCT($O605:U605,N(1-$O634:U634),N(OFFSET($O663:U663,0,MAX(COLUMN($O663:U663))-COLUMN($O663:U663),1,1)))+U634*U605","v":0},{"$f":"SUMPRODUCT($O605:V605,N(1-$O634:V634),N(OFFSET($O663:V663,0,MAX(COLUMN($O663:V663))-COLUMN($O663:V663),1,1)))+V634*V605","v":0},{"$f":"SUMPRODUCT($O605:W605,N(1-$O634:W634),N(OFFSET($O663:W663,0,MAX(COLUMN($O663:W663))-COLUMN($O663:W663),1,1)))+W634*W605","v":0},{"$f":"SUMPRODUCT($O605:X605,N(1-$O634:X634),N(OFFSET($O663:X663,0,MAX(COLUMN($O663:X663))-COLUMN($O663:X663),1,1)))+X634*X605","v":0},{"$f":"SUMPRODUCT($O605:Y605,N(1-$O634:Y634),N(OFFSET($O663:Y663,0,MAX(COLUMN($O663:Y663))-COLUMN($O663:Y663),1,1)))+Y634*Y605","v":0},{"$f":"SUMPRODUCT($O605:Z605,N(1-$O634:Z634),N(OFFSET($O663:Z663,0,MAX(COLUMN($O663:Z663))-COLUMN($O663:Z663),1,1)))+Z634*Z605","v":0},{"$f":"SUMPRODUCT($O605:AA605,N(1-$O634:AA634),N(OFFSET($O663:AA663,0,MAX(COLUMN($O663:AA663))-COLUMN($O663:AA663),1,1)))+AA634*AA605","v":0},{"$f":"SUMPRODUCT($O605:AB605,N(1-$O634:AB634),N(OFFSET($O663:AB663,0,MAX(COLUMN($O663:AB663))-COLUMN($O663:AB663),1,1)))+AB634*AB605","v":0},{"$f":"SUMPRODUCT($O605:AC605,N(1-$O634:AC634),N(OFFSET($O663:AC663,0,MAX(COLUMN($O663:AC663))-COLUMN($O663:AC663),1,1)))+AC634*AC605","v":0},{"$f":"SUMPRODUCT($O605:AD605,N(1-$O634:AD634),N(OFFSET($O663:AD663,0,MAX(COLUMN($O663:AD663))-COLUMN($O663:AD663),1,1)))+AD634*AD605","v":0},{"$f":"SUMPRODUCT($O605:AE605,N(1-$O634:AE634),N(OFFSET($O663:AE663,0,MAX(COLUMN($O663:AE663))-COLUMN($O663:AE663),1,1)))+AE634*AE605","v":0},{"$f":"SUMPRODUCT($O605:AF605,N(1-$O634:AF634),N(OFFSET($O663:AF663,0,MAX(COLUMN($O663:AF663))-COLUMN($O663:AF663),1,1)))+AF634*AF605","v":0},{"$f":"SUMPRODUCT($O605:AG605,N(1-$O634:AG634),N(OFFSET($O663:AG663,0,MAX(COLUMN($O663:AG663))-COLUMN($O663:AG663),1,1)))+AG634*AG605","v":0},{"$f":"SUMPRODUCT($O605:AH605,N(1-$O634:AH634),N(OFFSET($O663:AH663,0,MAX(COLUMN($O663:AH663))-COLUMN($O663:AH663),1,1)))+AH634*AH605","v":0},{"$f":"SUMPRODUCT($O605:AI605,N(1-$O634:AI634),N(OFFSET($O663:AI663,0,MAX(COLUMN($O663:AI663))-COLUMN($O663:AI663),1,1)))+AI634*AI605","v":0},{"$f":"SUMPRODUCT($O605:AJ605,N(1-$O634:AJ634),N(OFFSET($O663:AJ663,0,MAX(COLUMN($O663:AJ663))-COLUMN($O663:AJ663),1,1)))+AJ634*AJ605","v":0},{"$f":"SUMPRODUCT($O605:AK605,N(1-$O634:AK634),N(OFFSET($O663:AK663,0,MAX(COLUMN($O663:AK663))-COLUMN($O663:AK663),1,1)))+AK634*AK605","v":0},{"$f":"SUMPRODUCT($O605:AL605,N(1-$O634:AL634),N(OFFSET($O663:AL663,0,MAX(COLUMN($O663:AL663))-COLUMN($O663:AL663),1,1)))+AL634*AL605","v":0},{"$f":"SUMPRODUCT($O605:AM605,N(1-$O634:AM634),N(OFFSET($O663:AM663,0,MAX(COLUMN($O663:AM663))-COLUMN($O663:AM663),1,1)))+AM634*AM605","v":0},{"$f":"SUMPRODUCT($O605:AN605,N(1-$O634:AN634),N(OFFSET($O663:AN663,0,MAX(COLUMN($O663:AN663))-COLUMN($O663:AN663),1,1)))+AN634*AN605","v":0},{"$f":"SUMPRODUCT($O605:AO605,N(1-$O634:AO634),N(OFFSET($O663:AO663,0,MAX(COLUMN($O663:AO663))-COLUMN($O663:AO663),1,1)))+AO634*AO605","v":0},{"$f":"SUMPRODUCT($O605:AP605,N(1-$O634:AP634),N(OFFSET($O663:AP663,0,MAX(COLUMN($O663:AP663))-COLUMN($O663:AP663),1,1)))+AP634*AP605","v":0},{"$f":"SUMPRODUCT($O605:AQ605,N(1-$O634:AQ634),N(OFFSET($O663:AQ663,0,MAX(COLUMN($O663:AQ663))-COLUMN($O663:AQ663),1,1)))+AQ634*AQ605","v":0},{"$f":"SUMPRODUCT($O605:AR605,N(1-$O634:AR634),N(OFFSET($O663:AR663,0,MAX(COLUMN($O663:AR663))-COLUMN($O663:AR663),1,1)))+AR634*AR605","v":0},{"$f":"SUMPRODUCT($O605:AS605,N(1-$O634:AS634),N(OFFSET($O663:AS663,0,MAX(COLUMN($O663:AS663))-COLUMN($O663:AS663),1,1)))+AS634*AS605","v":0},{"$f":"SUMPRODUCT($O605:AT605,N(1-$O634:AT634),N(OFFSET($O663:AT663,0,MAX(COLUMN($O663:AT663))-COLUMN($O663:AT663),1,1)))+AT634*AT605","v":0},{"$f":"SUMPRODUCT($O605:AU605,N(1-$O634:AU634),N(OFFSET($O663:AU663,0,MAX(COLUMN($O663:AU663))-COLUMN($O663:AU663),1,1)))+AU634*AU605","v":0},{"$f":"SUMPRODUCT($O605:AV605,N(1-$O634:AV634),N(OFFSET($O663:AV663,0,MAX(COLUMN($O663:AV663))-COLUMN($O663:AV663),1,1)))+AV634*AV605","v":0},{"$f":"SUMPRODUCT($O605:AW605,N(1-$O634:AW634),N(OFFSET($O663:AW663,0,MAX(COLUMN($O663:AW663))-COLUMN($O663:AW663),1,1)))+AW634*AW605","v":0},{"$f":"SUMPRODUCT($O605:AX605,N(1-$O634:AX634),N(OFFSET($O663:AX663,0,MAX(COLUMN($O663:AX663))-COLUMN($O663:AX663),1,1)))+AX634*AX605","v":0},{"$f":"SUMPRODUCT($O605:AY605,N(1-$O634:AY634),N(OFFSET($O663:AY663,0,MAX(COLUMN($O663:AY663))-COLUMN($O663:AY663),1,1)))+AY634*AY605","v":0},{"$f":"SUMPRODUCT($O605:AZ605,N(1-$O634:AZ634),N(OFFSET($O663:AZ663,0,MAX(COLUMN($O663:AZ663))-COLUMN($O663:AZ663),1,1)))+AZ634*AZ605","v":0},{"$f":"SUMPRODUCT($O605:BA605,N(1-$O634:BA634),N(OFFSET($O663:BA663,0,MAX(COLUMN($O663:BA663))-COLUMN($O663:BA663),1,1)))+BA634*BA605","v":0},{"$f":"SUMPRODUCT($O605:BB605,N(1-$O634:BB634),N(OFFSET($O663:BB663,0,MAX(COLUMN($O663:BB663))-COLUMN($O663:BB663),1,1)))+BB634*BB605","v":0},{"$f":"SUMPRODUCT($O605:BC605,N(1-$O634:BC634),N(OFFSET($O663:BC663,0,MAX(COLUMN($O663:BC663))-COLUMN($O663:BC663),1,1)))+BC634*BC605","v":0},{"$f":"SUMPRODUCT($O605:BD605,N(1-$O634:BD634),N(OFFSET($O663:BD663,0,MAX(COLUMN($O663:BD663))-COLUMN($O663:BD663),1,1)))+BD634*BD605","v":0},{"$f":"SUMPRODUCT($O605:BE605,N(1-$O634:BE634),N(OFFSET($O663:BE663,0,MAX(COLUMN($O663:BE663))-COLUMN($O663:BE663),1,1)))+BE634*BE605","v":0},{"$f":"SUMPRODUCT($O605:BF605,N(1-$O634:BF634),N(OFFSET($O663:BF663,0,MAX(COLUMN($O663:BF663))-COLUMN($O663:BF663),1,1)))+BF634*BF605","v":0},{"$f":"SUMPRODUCT($O605:BG605,N(1-$O634:BG634),N(OFFSET($O663:BG663,0,MAX(COLUMN($O663:BG663))-COLUMN($O663:BG663),1,1)))+BG634*BG605","v":0},{"$f":"SUMPRODUCT($O605:BH605,N(1-$O634:BH634),N(OFFSET($O663:BH663,0,MAX(COLUMN($O663:BH663))-COLUMN($O663:BH663),1,1)))+BH634*BH605","v":0},{"$f":"SUMPRODUCT($O605:BI605,N(1-$O634:BI634),N(OFFSET($O663:BI663,0,MAX(COLUMN($O663:BI663))-COLUMN($O663:BI663),1,1)))+BI634*BI605","v":0},{"$f":"SUMPRODUCT($O605:BJ605,N(1-$O634:BJ634),N(OFFSET($O663:BJ663,0,MAX(COLUMN($O663:BJ663))-COLUMN($O663:BJ663),1,1)))+BJ634*BJ605","v":0},{"$f":"SUMPRODUCT($O605:BK605,N(1-$O634:BK634),N(OFFSET($O663:BK663,0,MAX(COLUMN($O663:BK663))-COLUMN($O663:BK663),1,1)))+BK634*BK605","v":0},{"$f":"SUMPRODUCT($O605:BL605,N(1-$O634:BL634),N(OFFSET($O663:BL663,0,MAX(COLUMN($O663:BL663))-COLUMN($O663:BL663),1,1)))+BL634*BL605","v":0},{"$f":"SUMPRODUCT($O605:BM605,N(1-$O634:BM634),N(OFFSET($O663:BM663,0,MAX(COLUMN($O663:BM663))-COLUMN($O663:BM663),1,1)))+BM634*BM605","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O606:O606,N(1-$O635:O635),N(OFFSET($O664:O664,0,MAX(COLUMN($O664:O664))-COLUMN($O664:O664),1,1)))+O635*O606","v":0},{"$f":"SUMPRODUCT($O606:P606,N(1-$O635:P635),N(OFFSET($O664:P664,0,MAX(COLUMN($O664:P664))-COLUMN($O664:P664),1,1)))+P635*P606","v":0},{"$f":"SUMPRODUCT($O606:Q606,N(1-$O635:Q635),N(OFFSET($O664:Q664,0,MAX(COLUMN($O664:Q664))-COLUMN($O664:Q664),1,1)))+Q635*Q606","v":0},{"$f":"SUMPRODUCT($O606:R606,N(1-$O635:R635),N(OFFSET($O664:R664,0,MAX(COLUMN($O664:R664))-COLUMN($O664:R664),1,1)))+R635*R606","v":0},{"$f":"SUMPRODUCT($O606:S606,N(1-$O635:S635),N(OFFSET($O664:S664,0,MAX(COLUMN($O664:S664))-COLUMN($O664:S664),1,1)))+S635*S606","v":0},{"$f":"SUMPRODUCT($O606:T606,N(1-$O635:T635),N(OFFSET($O664:T664,0,MAX(COLUMN($O664:T664))-COLUMN($O664:T664),1,1)))+T635*T606","v":0},{"$f":"SUMPRODUCT($O606:U606,N(1-$O635:U635),N(OFFSET($O664:U664,0,MAX(COLUMN($O664:U664))-COLUMN($O664:U664),1,1)))+U635*U606","v":0},{"$f":"SUMPRODUCT($O606:V606,N(1-$O635:V635),N(OFFSET($O664:V664,0,MAX(COLUMN($O664:V664))-COLUMN($O664:V664),1,1)))+V635*V606","v":0},{"$f":"SUMPRODUCT($O606:W606,N(1-$O635:W635),N(OFFSET($O664:W664,0,MAX(COLUMN($O664:W664))-COLUMN($O664:W664),1,1)))+W635*W606","v":0},{"$f":"SUMPRODUCT($O606:X606,N(1-$O635:X635),N(OFFSET($O664:X664,0,MAX(COLUMN($O664:X664))-COLUMN($O664:X664),1,1)))+X635*X606","v":0},{"$f":"SUMPRODUCT($O606:Y606,N(1-$O635:Y635),N(OFFSET($O664:Y664,0,MAX(COLUMN($O664:Y664))-COLUMN($O664:Y664),1,1)))+Y635*Y606","v":0},{"$f":"SUMPRODUCT($O606:Z606,N(1-$O635:Z635),N(OFFSET($O664:Z664,0,MAX(COLUMN($O664:Z664))-COLUMN($O664:Z664),1,1)))+Z635*Z606","v":0},{"$f":"SUMPRODUCT($O606:AA606,N(1-$O635:AA635),N(OFFSET($O664:AA664,0,MAX(COLUMN($O664:AA664))-COLUMN($O664:AA664),1,1)))+AA635*AA606","v":0},{"$f":"SUMPRODUCT($O606:AB606,N(1-$O635:AB635),N(OFFSET($O664:AB664,0,MAX(COLUMN($O664:AB664))-COLUMN($O664:AB664),1,1)))+AB635*AB606","v":0},{"$f":"SUMPRODUCT($O606:AC606,N(1-$O635:AC635),N(OFFSET($O664:AC664,0,MAX(COLUMN($O664:AC664))-COLUMN($O664:AC664),1,1)))+AC635*AC606","v":0},{"$f":"SUMPRODUCT($O606:AD606,N(1-$O635:AD635),N(OFFSET($O664:AD664,0,MAX(COLUMN($O664:AD664))-COLUMN($O664:AD664),1,1)))+AD635*AD606","v":0},{"$f":"SUMPRODUCT($O606:AE606,N(1-$O635:AE635),N(OFFSET($O664:AE664,0,MAX(COLUMN($O664:AE664))-COLUMN($O664:AE664),1,1)))+AE635*AE606","v":0},{"$f":"SUMPRODUCT($O606:AF606,N(1-$O635:AF635),N(OFFSET($O664:AF664,0,MAX(COLUMN($O664:AF664))-COLUMN($O664:AF664),1,1)))+AF635*AF606","v":0},{"$f":"SUMPRODUCT($O606:AG606,N(1-$O635:AG635),N(OFFSET($O664:AG664,0,MAX(COLUMN($O664:AG664))-COLUMN($O664:AG664),1,1)))+AG635*AG606","v":0},{"$f":"SUMPRODUCT($O606:AH606,N(1-$O635:AH635),N(OFFSET($O664:AH664,0,MAX(COLUMN($O664:AH664))-COLUMN($O664:AH664),1,1)))+AH635*AH606","v":0},{"$f":"SUMPRODUCT($O606:AI606,N(1-$O635:AI635),N(OFFSET($O664:AI664,0,MAX(COLUMN($O664:AI664))-COLUMN($O664:AI664),1,1)))+AI635*AI606","v":0},{"$f":"SUMPRODUCT($O606:AJ606,N(1-$O635:AJ635),N(OFFSET($O664:AJ664,0,MAX(COLUMN($O664:AJ664))-COLUMN($O664:AJ664),1,1)))+AJ635*AJ606","v":0},{"$f":"SUMPRODUCT($O606:AK606,N(1-$O635:AK635),N(OFFSET($O664:AK664,0,MAX(COLUMN($O664:AK664))-COLUMN($O664:AK664),1,1)))+AK635*AK606","v":0},{"$f":"SUMPRODUCT($O606:AL606,N(1-$O635:AL635),N(OFFSET($O664:AL664,0,MAX(COLUMN($O664:AL664))-COLUMN($O664:AL664),1,1)))+AL635*AL606","v":0},{"$f":"SUMPRODUCT($O606:AM606,N(1-$O635:AM635),N(OFFSET($O664:AM664,0,MAX(COLUMN($O664:AM664))-COLUMN($O664:AM664),1,1)))+AM635*AM606","v":0},{"$f":"SUMPRODUCT($O606:AN606,N(1-$O635:AN635),N(OFFSET($O664:AN664,0,MAX(COLUMN($O664:AN664))-COLUMN($O664:AN664),1,1)))+AN635*AN606","v":0},{"$f":"SUMPRODUCT($O606:AO606,N(1-$O635:AO635),N(OFFSET($O664:AO664,0,MAX(COLUMN($O664:AO664))-COLUMN($O664:AO664),1,1)))+AO635*AO606","v":0},{"$f":"SUMPRODUCT($O606:AP606,N(1-$O635:AP635),N(OFFSET($O664:AP664,0,MAX(COLUMN($O664:AP664))-COLUMN($O664:AP664),1,1)))+AP635*AP606","v":0},{"$f":"SUMPRODUCT($O606:AQ606,N(1-$O635:AQ635),N(OFFSET($O664:AQ664,0,MAX(COLUMN($O664:AQ664))-COLUMN($O664:AQ664),1,1)))+AQ635*AQ606","v":0},{"$f":"SUMPRODUCT($O606:AR606,N(1-$O635:AR635),N(OFFSET($O664:AR664,0,MAX(COLUMN($O664:AR664))-COLUMN($O664:AR664),1,1)))+AR635*AR606","v":0},{"$f":"SUMPRODUCT($O606:AS606,N(1-$O635:AS635),N(OFFSET($O664:AS664,0,MAX(COLUMN($O664:AS664))-COLUMN($O664:AS664),1,1)))+AS635*AS606","v":0},{"$f":"SUMPRODUCT($O606:AT606,N(1-$O635:AT635),N(OFFSET($O664:AT664,0,MAX(COLUMN($O664:AT664))-COLUMN($O664:AT664),1,1)))+AT635*AT606","v":0},{"$f":"SUMPRODUCT($O606:AU606,N(1-$O635:AU635),N(OFFSET($O664:AU664,0,MAX(COLUMN($O664:AU664))-COLUMN($O664:AU664),1,1)))+AU635*AU606","v":0},{"$f":"SUMPRODUCT($O606:AV606,N(1-$O635:AV635),N(OFFSET($O664:AV664,0,MAX(COLUMN($O664:AV664))-COLUMN($O664:AV664),1,1)))+AV635*AV606","v":0},{"$f":"SUMPRODUCT($O606:AW606,N(1-$O635:AW635),N(OFFSET($O664:AW664,0,MAX(COLUMN($O664:AW664))-COLUMN($O664:AW664),1,1)))+AW635*AW606","v":0},{"$f":"SUMPRODUCT($O606:AX606,N(1-$O635:AX635),N(OFFSET($O664:AX664,0,MAX(COLUMN($O664:AX664))-COLUMN($O664:AX664),1,1)))+AX635*AX606","v":0},{"$f":"SUMPRODUCT($O606:AY606,N(1-$O635:AY635),N(OFFSET($O664:AY664,0,MAX(COLUMN($O664:AY664))-COLUMN($O664:AY664),1,1)))+AY635*AY606","v":0},{"$f":"SUMPRODUCT($O606:AZ606,N(1-$O635:AZ635),N(OFFSET($O664:AZ664,0,MAX(COLUMN($O664:AZ664))-COLUMN($O664:AZ664),1,1)))+AZ635*AZ606","v":0},{"$f":"SUMPRODUCT($O606:BA606,N(1-$O635:BA635),N(OFFSET($O664:BA664,0,MAX(COLUMN($O664:BA664))-COLUMN($O664:BA664),1,1)))+BA635*BA606","v":0},{"$f":"SUMPRODUCT($O606:BB606,N(1-$O635:BB635),N(OFFSET($O664:BB664,0,MAX(COLUMN($O664:BB664))-COLUMN($O664:BB664),1,1)))+BB635*BB606","v":0},{"$f":"SUMPRODUCT($O606:BC606,N(1-$O635:BC635),N(OFFSET($O664:BC664,0,MAX(COLUMN($O664:BC664))-COLUMN($O664:BC664),1,1)))+BC635*BC606","v":0},{"$f":"SUMPRODUCT($O606:BD606,N(1-$O635:BD635),N(OFFSET($O664:BD664,0,MAX(COLUMN($O664:BD664))-COLUMN($O664:BD664),1,1)))+BD635*BD606","v":0},{"$f":"SUMPRODUCT($O606:BE606,N(1-$O635:BE635),N(OFFSET($O664:BE664,0,MAX(COLUMN($O664:BE664))-COLUMN($O664:BE664),1,1)))+BE635*BE606","v":0},{"$f":"SUMPRODUCT($O606:BF606,N(1-$O635:BF635),N(OFFSET($O664:BF664,0,MAX(COLUMN($O664:BF664))-COLUMN($O664:BF664),1,1)))+BF635*BF606","v":0},{"$f":"SUMPRODUCT($O606:BG606,N(1-$O635:BG635),N(OFFSET($O664:BG664,0,MAX(COLUMN($O664:BG664))-COLUMN($O664:BG664),1,1)))+BG635*BG606","v":0},{"$f":"SUMPRODUCT($O606:BH606,N(1-$O635:BH635),N(OFFSET($O664:BH664,0,MAX(COLUMN($O664:BH664))-COLUMN($O664:BH664),1,1)))+BH635*BH606","v":0},{"$f":"SUMPRODUCT($O606:BI606,N(1-$O635:BI635),N(OFFSET($O664:BI664,0,MAX(COLUMN($O664:BI664))-COLUMN($O664:BI664),1,1)))+BI635*BI606","v":0},{"$f":"SUMPRODUCT($O606:BJ606,N(1-$O635:BJ635),N(OFFSET($O664:BJ664,0,MAX(COLUMN($O664:BJ664))-COLUMN($O664:BJ664),1,1)))+BJ635*BJ606","v":0},{"$f":"SUMPRODUCT($O606:BK606,N(1-$O635:BK635),N(OFFSET($O664:BK664,0,MAX(COLUMN($O664:BK664))-COLUMN($O664:BK664),1,1)))+BK635*BK606","v":0},{"$f":"SUMPRODUCT($O606:BL606,N(1-$O635:BL635),N(OFFSET($O664:BL664,0,MAX(COLUMN($O664:BL664))-COLUMN($O664:BL664),1,1)))+BL635*BL606","v":0},{"$f":"SUMPRODUCT($O606:BM606,N(1-$O635:BM635),N(OFFSET($O664:BM664,0,MAX(COLUMN($O664:BM664))-COLUMN($O664:BM664),1,1)))+BM635*BM606","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O607:O607,N(1-$O636:O636),N(OFFSET($O665:O665,0,MAX(COLUMN($O665:O665))-COLUMN($O665:O665),1,1)))+O636*O607","v":0},{"$f":"SUMPRODUCT($O607:P607,N(1-$O636:P636),N(OFFSET($O665:P665,0,MAX(COLUMN($O665:P665))-COLUMN($O665:P665),1,1)))+P636*P607","v":0},{"$f":"SUMPRODUCT($O607:Q607,N(1-$O636:Q636),N(OFFSET($O665:Q665,0,MAX(COLUMN($O665:Q665))-COLUMN($O665:Q665),1,1)))+Q636*Q607","v":0},{"$f":"SUMPRODUCT($O607:R607,N(1-$O636:R636),N(OFFSET($O665:R665,0,MAX(COLUMN($O665:R665))-COLUMN($O665:R665),1,1)))+R636*R607","v":0},{"$f":"SUMPRODUCT($O607:S607,N(1-$O636:S636),N(OFFSET($O665:S665,0,MAX(COLUMN($O665:S665))-COLUMN($O665:S665),1,1)))+S636*S607","v":0},{"$f":"SUMPRODUCT($O607:T607,N(1-$O636:T636),N(OFFSET($O665:T665,0,MAX(COLUMN($O665:T665))-COLUMN($O665:T665),1,1)))+T636*T607","v":0},{"$f":"SUMPRODUCT($O607:U607,N(1-$O636:U636),N(OFFSET($O665:U665,0,MAX(COLUMN($O665:U665))-COLUMN($O665:U665),1,1)))+U636*U607","v":0},{"$f":"SUMPRODUCT($O607:V607,N(1-$O636:V636),N(OFFSET($O665:V665,0,MAX(COLUMN($O665:V665))-COLUMN($O665:V665),1,1)))+V636*V607","v":0},{"$f":"SUMPRODUCT($O607:W607,N(1-$O636:W636),N(OFFSET($O665:W665,0,MAX(COLUMN($O665:W665))-COLUMN($O665:W665),1,1)))+W636*W607","v":0},{"$f":"SUMPRODUCT($O607:X607,N(1-$O636:X636),N(OFFSET($O665:X665,0,MAX(COLUMN($O665:X665))-COLUMN($O665:X665),1,1)))+X636*X607","v":0},{"$f":"SUMPRODUCT($O607:Y607,N(1-$O636:Y636),N(OFFSET($O665:Y665,0,MAX(COLUMN($O665:Y665))-COLUMN($O665:Y665),1,1)))+Y636*Y607","v":0},{"$f":"SUMPRODUCT($O607:Z607,N(1-$O636:Z636),N(OFFSET($O665:Z665,0,MAX(COLUMN($O665:Z665))-COLUMN($O665:Z665),1,1)))+Z636*Z607","v":0},{"$f":"SUMPRODUCT($O607:AA607,N(1-$O636:AA636),N(OFFSET($O665:AA665,0,MAX(COLUMN($O665:AA665))-COLUMN($O665:AA665),1,1)))+AA636*AA607","v":0},{"$f":"SUMPRODUCT($O607:AB607,N(1-$O636:AB636),N(OFFSET($O665:AB665,0,MAX(COLUMN($O665:AB665))-COLUMN($O665:AB665),1,1)))+AB636*AB607","v":0},{"$f":"SUMPRODUCT($O607:AC607,N(1-$O636:AC636),N(OFFSET($O665:AC665,0,MAX(COLUMN($O665:AC665))-COLUMN($O665:AC665),1,1)))+AC636*AC607","v":0},{"$f":"SUMPRODUCT($O607:AD607,N(1-$O636:AD636),N(OFFSET($O665:AD665,0,MAX(COLUMN($O665:AD665))-COLUMN($O665:AD665),1,1)))+AD636*AD607","v":0},{"$f":"SUMPRODUCT($O607:AE607,N(1-$O636:AE636),N(OFFSET($O665:AE665,0,MAX(COLUMN($O665:AE665))-COLUMN($O665:AE665),1,1)))+AE636*AE607","v":0},{"$f":"SUMPRODUCT($O607:AF607,N(1-$O636:AF636),N(OFFSET($O665:AF665,0,MAX(COLUMN($O665:AF665))-COLUMN($O665:AF665),1,1)))+AF636*AF607","v":0},{"$f":"SUMPRODUCT($O607:AG607,N(1-$O636:AG636),N(OFFSET($O665:AG665,0,MAX(COLUMN($O665:AG665))-COLUMN($O665:AG665),1,1)))+AG636*AG607","v":0},{"$f":"SUMPRODUCT($O607:AH607,N(1-$O636:AH636),N(OFFSET($O665:AH665,0,MAX(COLUMN($O665:AH665))-COLUMN($O665:AH665),1,1)))+AH636*AH607","v":0},{"$f":"SUMPRODUCT($O607:AI607,N(1-$O636:AI636),N(OFFSET($O665:AI665,0,MAX(COLUMN($O665:AI665))-COLUMN($O665:AI665),1,1)))+AI636*AI607","v":0},{"$f":"SUMPRODUCT($O607:AJ607,N(1-$O636:AJ636),N(OFFSET($O665:AJ665,0,MAX(COLUMN($O665:AJ665))-COLUMN($O665:AJ665),1,1)))+AJ636*AJ607","v":0},{"$f":"SUMPRODUCT($O607:AK607,N(1-$O636:AK636),N(OFFSET($O665:AK665,0,MAX(COLUMN($O665:AK665))-COLUMN($O665:AK665),1,1)))+AK636*AK607","v":0},{"$f":"SUMPRODUCT($O607:AL607,N(1-$O636:AL636),N(OFFSET($O665:AL665,0,MAX(COLUMN($O665:AL665))-COLUMN($O665:AL665),1,1)))+AL636*AL607","v":0},{"$f":"SUMPRODUCT($O607:AM607,N(1-$O636:AM636),N(OFFSET($O665:AM665,0,MAX(COLUMN($O665:AM665))-COLUMN($O665:AM665),1,1)))+AM636*AM607","v":0},{"$f":"SUMPRODUCT($O607:AN607,N(1-$O636:AN636),N(OFFSET($O665:AN665,0,MAX(COLUMN($O665:AN665))-COLUMN($O665:AN665),1,1)))+AN636*AN607","v":0},{"$f":"SUMPRODUCT($O607:AO607,N(1-$O636:AO636),N(OFFSET($O665:AO665,0,MAX(COLUMN($O665:AO665))-COLUMN($O665:AO665),1,1)))+AO636*AO607","v":0},{"$f":"SUMPRODUCT($O607:AP607,N(1-$O636:AP636),N(OFFSET($O665:AP665,0,MAX(COLUMN($O665:AP665))-COLUMN($O665:AP665),1,1)))+AP636*AP607","v":0},{"$f":"SUMPRODUCT($O607:AQ607,N(1-$O636:AQ636),N(OFFSET($O665:AQ665,0,MAX(COLUMN($O665:AQ665))-COLUMN($O665:AQ665),1,1)))+AQ636*AQ607","v":0},{"$f":"SUMPRODUCT($O607:AR607,N(1-$O636:AR636),N(OFFSET($O665:AR665,0,MAX(COLUMN($O665:AR665))-COLUMN($O665:AR665),1,1)))+AR636*AR607","v":0},{"$f":"SUMPRODUCT($O607:AS607,N(1-$O636:AS636),N(OFFSET($O665:AS665,0,MAX(COLUMN($O665:AS665))-COLUMN($O665:AS665),1,1)))+AS636*AS607","v":0},{"$f":"SUMPRODUCT($O607:AT607,N(1-$O636:AT636),N(OFFSET($O665:AT665,0,MAX(COLUMN($O665:AT665))-COLUMN($O665:AT665),1,1)))+AT636*AT607","v":0},{"$f":"SUMPRODUCT($O607:AU607,N(1-$O636:AU636),N(OFFSET($O665:AU665,0,MAX(COLUMN($O665:AU665))-COLUMN($O665:AU665),1,1)))+AU636*AU607","v":0},{"$f":"SUMPRODUCT($O607:AV607,N(1-$O636:AV636),N(OFFSET($O665:AV665,0,MAX(COLUMN($O665:AV665))-COLUMN($O665:AV665),1,1)))+AV636*AV607","v":0},{"$f":"SUMPRODUCT($O607:AW607,N(1-$O636:AW636),N(OFFSET($O665:AW665,0,MAX(COLUMN($O665:AW665))-COLUMN($O665:AW665),1,1)))+AW636*AW607","v":0},{"$f":"SUMPRODUCT($O607:AX607,N(1-$O636:AX636),N(OFFSET($O665:AX665,0,MAX(COLUMN($O665:AX665))-COLUMN($O665:AX665),1,1)))+AX636*AX607","v":0},{"$f":"SUMPRODUCT($O607:AY607,N(1-$O636:AY636),N(OFFSET($O665:AY665,0,MAX(COLUMN($O665:AY665))-COLUMN($O665:AY665),1,1)))+AY636*AY607","v":0},{"$f":"SUMPRODUCT($O607:AZ607,N(1-$O636:AZ636),N(OFFSET($O665:AZ665,0,MAX(COLUMN($O665:AZ665))-COLUMN($O665:AZ665),1,1)))+AZ636*AZ607","v":0},{"$f":"SUMPRODUCT($O607:BA607,N(1-$O636:BA636),N(OFFSET($O665:BA665,0,MAX(COLUMN($O665:BA665))-COLUMN($O665:BA665),1,1)))+BA636*BA607","v":0},{"$f":"SUMPRODUCT($O607:BB607,N(1-$O636:BB636),N(OFFSET($O665:BB665,0,MAX(COLUMN($O665:BB665))-COLUMN($O665:BB665),1,1)))+BB636*BB607","v":0},{"$f":"SUMPRODUCT($O607:BC607,N(1-$O636:BC636),N(OFFSET($O665:BC665,0,MAX(COLUMN($O665:BC665))-COLUMN($O665:BC665),1,1)))+BC636*BC607","v":0},{"$f":"SUMPRODUCT($O607:BD607,N(1-$O636:BD636),N(OFFSET($O665:BD665,0,MAX(COLUMN($O665:BD665))-COLUMN($O665:BD665),1,1)))+BD636*BD607","v":0},{"$f":"SUMPRODUCT($O607:BE607,N(1-$O636:BE636),N(OFFSET($O665:BE665,0,MAX(COLUMN($O665:BE665))-COLUMN($O665:BE665),1,1)))+BE636*BE607","v":0},{"$f":"SUMPRODUCT($O607:BF607,N(1-$O636:BF636),N(OFFSET($O665:BF665,0,MAX(COLUMN($O665:BF665))-COLUMN($O665:BF665),1,1)))+BF636*BF607","v":0},{"$f":"SUMPRODUCT($O607:BG607,N(1-$O636:BG636),N(OFFSET($O665:BG665,0,MAX(COLUMN($O665:BG665))-COLUMN($O665:BG665),1,1)))+BG636*BG607","v":0},{"$f":"SUMPRODUCT($O607:BH607,N(1-$O636:BH636),N(OFFSET($O665:BH665,0,MAX(COLUMN($O665:BH665))-COLUMN($O665:BH665),1,1)))+BH636*BH607","v":0},{"$f":"SUMPRODUCT($O607:BI607,N(1-$O636:BI636),N(OFFSET($O665:BI665,0,MAX(COLUMN($O665:BI665))-COLUMN($O665:BI665),1,1)))+BI636*BI607","v":0},{"$f":"SUMPRODUCT($O607:BJ607,N(1-$O636:BJ636),N(OFFSET($O665:BJ665,0,MAX(COLUMN($O665:BJ665))-COLUMN($O665:BJ665),1,1)))+BJ636*BJ607","v":0},{"$f":"SUMPRODUCT($O607:BK607,N(1-$O636:BK636),N(OFFSET($O665:BK665,0,MAX(COLUMN($O665:BK665))-COLUMN($O665:BK665),1,1)))+BK636*BK607","v":0},{"$f":"SUMPRODUCT($O607:BL607,N(1-$O636:BL636),N(OFFSET($O665:BL665,0,MAX(COLUMN($O665:BL665))-COLUMN($O665:BL665),1,1)))+BL636*BL607","v":0},{"$f":"SUMPRODUCT($O607:BM607,N(1-$O636:BM636),N(OFFSET($O665:BM665,0,MAX(COLUMN($O665:BM665))-COLUMN($O665:BM665),1,1)))+BM636*BM607","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O608:O608,N(1-$O637:O637),N(OFFSET($O666:O666,0,MAX(COLUMN($O666:O666))-COLUMN($O666:O666),1,1)))+O637*O608","v":0},{"$f":"SUMPRODUCT($O608:P608,N(1-$O637:P637),N(OFFSET($O666:P666,0,MAX(COLUMN($O666:P666))-COLUMN($O666:P666),1,1)))+P637*P608","v":0},{"$f":"SUMPRODUCT($O608:Q608,N(1-$O637:Q637),N(OFFSET($O666:Q666,0,MAX(COLUMN($O666:Q666))-COLUMN($O666:Q666),1,1)))+Q637*Q608","v":0},{"$f":"SUMPRODUCT($O608:R608,N(1-$O637:R637),N(OFFSET($O666:R666,0,MAX(COLUMN($O666:R666))-COLUMN($O666:R666),1,1)))+R637*R608","v":0},{"$f":"SUMPRODUCT($O608:S608,N(1-$O637:S637),N(OFFSET($O666:S666,0,MAX(COLUMN($O666:S666))-COLUMN($O666:S666),1,1)))+S637*S608","v":0},{"$f":"SUMPRODUCT($O608:T608,N(1-$O637:T637),N(OFFSET($O666:T666,0,MAX(COLUMN($O666:T666))-COLUMN($O666:T666),1,1)))+T637*T608","v":0},{"$f":"SUMPRODUCT($O608:U608,N(1-$O637:U637),N(OFFSET($O666:U666,0,MAX(COLUMN($O666:U666))-COLUMN($O666:U666),1,1)))+U637*U608","v":0},{"$f":"SUMPRODUCT($O608:V608,N(1-$O637:V637),N(OFFSET($O666:V666,0,MAX(COLUMN($O666:V666))-COLUMN($O666:V666),1,1)))+V637*V608","v":0},{"$f":"SUMPRODUCT($O608:W608,N(1-$O637:W637),N(OFFSET($O666:W666,0,MAX(COLUMN($O666:W666))-COLUMN($O666:W666),1,1)))+W637*W608","v":0},{"$f":"SUMPRODUCT($O608:X608,N(1-$O637:X637),N(OFFSET($O666:X666,0,MAX(COLUMN($O666:X666))-COLUMN($O666:X666),1,1)))+X637*X608","v":0},{"$f":"SUMPRODUCT($O608:Y608,N(1-$O637:Y637),N(OFFSET($O666:Y666,0,MAX(COLUMN($O666:Y666))-COLUMN($O666:Y666),1,1)))+Y637*Y608","v":0},{"$f":"SUMPRODUCT($O608:Z608,N(1-$O637:Z637),N(OFFSET($O666:Z666,0,MAX(COLUMN($O666:Z666))-COLUMN($O666:Z666),1,1)))+Z637*Z608","v":0},{"$f":"SUMPRODUCT($O608:AA608,N(1-$O637:AA637),N(OFFSET($O666:AA666,0,MAX(COLUMN($O666:AA666))-COLUMN($O666:AA666),1,1)))+AA637*AA608","v":0},{"$f":"SUMPRODUCT($O608:AB608,N(1-$O637:AB637),N(OFFSET($O666:AB666,0,MAX(COLUMN($O666:AB666))-COLUMN($O666:AB666),1,1)))+AB637*AB608","v":0},{"$f":"SUMPRODUCT($O608:AC608,N(1-$O637:AC637),N(OFFSET($O666:AC666,0,MAX(COLUMN($O666:AC666))-COLUMN($O666:AC666),1,1)))+AC637*AC608","v":0},{"$f":"SUMPRODUCT($O608:AD608,N(1-$O637:AD637),N(OFFSET($O666:AD666,0,MAX(COLUMN($O666:AD666))-COLUMN($O666:AD666),1,1)))+AD637*AD608","v":0},{"$f":"SUMPRODUCT($O608:AE608,N(1-$O637:AE637),N(OFFSET($O666:AE666,0,MAX(COLUMN($O666:AE666))-COLUMN($O666:AE666),1,1)))+AE637*AE608","v":0},{"$f":"SUMPRODUCT($O608:AF608,N(1-$O637:AF637),N(OFFSET($O666:AF666,0,MAX(COLUMN($O666:AF666))-COLUMN($O666:AF666),1,1)))+AF637*AF608","v":0},{"$f":"SUMPRODUCT($O608:AG608,N(1-$O637:AG637),N(OFFSET($O666:AG666,0,MAX(COLUMN($O666:AG666))-COLUMN($O666:AG666),1,1)))+AG637*AG608","v":0},{"$f":"SUMPRODUCT($O608:AH608,N(1-$O637:AH637),N(OFFSET($O666:AH666,0,MAX(COLUMN($O666:AH666))-COLUMN($O666:AH666),1,1)))+AH637*AH608","v":0},{"$f":"SUMPRODUCT($O608:AI608,N(1-$O637:AI637),N(OFFSET($O666:AI666,0,MAX(COLUMN($O666:AI666))-COLUMN($O666:AI666),1,1)))+AI637*AI608","v":0},{"$f":"SUMPRODUCT($O608:AJ608,N(1-$O637:AJ637),N(OFFSET($O666:AJ666,0,MAX(COLUMN($O666:AJ666))-COLUMN($O666:AJ666),1,1)))+AJ637*AJ608","v":0},{"$f":"SUMPRODUCT($O608:AK608,N(1-$O637:AK637),N(OFFSET($O666:AK666,0,MAX(COLUMN($O666:AK666))-COLUMN($O666:AK666),1,1)))+AK637*AK608","v":0},{"$f":"SUMPRODUCT($O608:AL608,N(1-$O637:AL637),N(OFFSET($O666:AL666,0,MAX(COLUMN($O666:AL666))-COLUMN($O666:AL666),1,1)))+AL637*AL608","v":0},{"$f":"SUMPRODUCT($O608:AM608,N(1-$O637:AM637),N(OFFSET($O666:AM666,0,MAX(COLUMN($O666:AM666))-COLUMN($O666:AM666),1,1)))+AM637*AM608","v":0},{"$f":"SUMPRODUCT($O608:AN608,N(1-$O637:AN637),N(OFFSET($O666:AN666,0,MAX(COLUMN($O666:AN666))-COLUMN($O666:AN666),1,1)))+AN637*AN608","v":0},{"$f":"SUMPRODUCT($O608:AO608,N(1-$O637:AO637),N(OFFSET($O666:AO666,0,MAX(COLUMN($O666:AO666))-COLUMN($O666:AO666),1,1)))+AO637*AO608","v":0},{"$f":"SUMPRODUCT($O608:AP608,N(1-$O637:AP637),N(OFFSET($O666:AP666,0,MAX(COLUMN($O666:AP666))-COLUMN($O666:AP666),1,1)))+AP637*AP608","v":0},{"$f":"SUMPRODUCT($O608:AQ608,N(1-$O637:AQ637),N(OFFSET($O666:AQ666,0,MAX(COLUMN($O666:AQ666))-COLUMN($O666:AQ666),1,1)))+AQ637*AQ608","v":0},{"$f":"SUMPRODUCT($O608:AR608,N(1-$O637:AR637),N(OFFSET($O666:AR666,0,MAX(COLUMN($O666:AR666))-COLUMN($O666:AR666),1,1)))+AR637*AR608","v":0},{"$f":"SUMPRODUCT($O608:AS608,N(1-$O637:AS637),N(OFFSET($O666:AS666,0,MAX(COLUMN($O666:AS666))-COLUMN($O666:AS666),1,1)))+AS637*AS608","v":0},{"$f":"SUMPRODUCT($O608:AT608,N(1-$O637:AT637),N(OFFSET($O666:AT666,0,MAX(COLUMN($O666:AT666))-COLUMN($O666:AT666),1,1)))+AT637*AT608","v":0},{"$f":"SUMPRODUCT($O608:AU608,N(1-$O637:AU637),N(OFFSET($O666:AU666,0,MAX(COLUMN($O666:AU666))-COLUMN($O666:AU666),1,1)))+AU637*AU608","v":0},{"$f":"SUMPRODUCT($O608:AV608,N(1-$O637:AV637),N(OFFSET($O666:AV666,0,MAX(COLUMN($O666:AV666))-COLUMN($O666:AV666),1,1)))+AV637*AV608","v":0},{"$f":"SUMPRODUCT($O608:AW608,N(1-$O637:AW637),N(OFFSET($O666:AW666,0,MAX(COLUMN($O666:AW666))-COLUMN($O666:AW666),1,1)))+AW637*AW608","v":0},{"$f":"SUMPRODUCT($O608:AX608,N(1-$O637:AX637),N(OFFSET($O666:AX666,0,MAX(COLUMN($O666:AX666))-COLUMN($O666:AX666),1,1)))+AX637*AX608","v":0},{"$f":"SUMPRODUCT($O608:AY608,N(1-$O637:AY637),N(OFFSET($O666:AY666,0,MAX(COLUMN($O666:AY666))-COLUMN($O666:AY666),1,1)))+AY637*AY608","v":0},{"$f":"SUMPRODUCT($O608:AZ608,N(1-$O637:AZ637),N(OFFSET($O666:AZ666,0,MAX(COLUMN($O666:AZ666))-COLUMN($O666:AZ666),1,1)))+AZ637*AZ608","v":0},{"$f":"SUMPRODUCT($O608:BA608,N(1-$O637:BA637),N(OFFSET($O666:BA666,0,MAX(COLUMN($O666:BA666))-COLUMN($O666:BA666),1,1)))+BA637*BA608","v":0},{"$f":"SUMPRODUCT($O608:BB608,N(1-$O637:BB637),N(OFFSET($O666:BB666,0,MAX(COLUMN($O666:BB666))-COLUMN($O666:BB666),1,1)))+BB637*BB608","v":0},{"$f":"SUMPRODUCT($O608:BC608,N(1-$O637:BC637),N(OFFSET($O666:BC666,0,MAX(COLUMN($O666:BC666))-COLUMN($O666:BC666),1,1)))+BC637*BC608","v":0},{"$f":"SUMPRODUCT($O608:BD608,N(1-$O637:BD637),N(OFFSET($O666:BD666,0,MAX(COLUMN($O666:BD666))-COLUMN($O666:BD666),1,1)))+BD637*BD608","v":0},{"$f":"SUMPRODUCT($O608:BE608,N(1-$O637:BE637),N(OFFSET($O666:BE666,0,MAX(COLUMN($O666:BE666))-COLUMN($O666:BE666),1,1)))+BE637*BE608","v":0},{"$f":"SUMPRODUCT($O608:BF608,N(1-$O637:BF637),N(OFFSET($O666:BF666,0,MAX(COLUMN($O666:BF666))-COLUMN($O666:BF666),1,1)))+BF637*BF608","v":0},{"$f":"SUMPRODUCT($O608:BG608,N(1-$O637:BG637),N(OFFSET($O666:BG666,0,MAX(COLUMN($O666:BG666))-COLUMN($O666:BG666),1,1)))+BG637*BG608","v":0},{"$f":"SUMPRODUCT($O608:BH608,N(1-$O637:BH637),N(OFFSET($O666:BH666,0,MAX(COLUMN($O666:BH666))-COLUMN($O666:BH666),1,1)))+BH637*BH608","v":0},{"$f":"SUMPRODUCT($O608:BI608,N(1-$O637:BI637),N(OFFSET($O666:BI666,0,MAX(COLUMN($O666:BI666))-COLUMN($O666:BI666),1,1)))+BI637*BI608","v":0},{"$f":"SUMPRODUCT($O608:BJ608,N(1-$O637:BJ637),N(OFFSET($O666:BJ666,0,MAX(COLUMN($O666:BJ666))-COLUMN($O666:BJ666),1,1)))+BJ637*BJ608","v":0},{"$f":"SUMPRODUCT($O608:BK608,N(1-$O637:BK637),N(OFFSET($O666:BK666,0,MAX(COLUMN($O666:BK666))-COLUMN($O666:BK666),1,1)))+BK637*BK608","v":0},{"$f":"SUMPRODUCT($O608:BL608,N(1-$O637:BL637),N(OFFSET($O666:BL666,0,MAX(COLUMN($O666:BL666))-COLUMN($O666:BL666),1,1)))+BL637*BL608","v":0},{"$f":"SUMPRODUCT($O608:BM608,N(1-$O637:BM637),N(OFFSET($O666:BM666,0,MAX(COLUMN($O666:BM666))-COLUMN($O666:BM666),1,1)))+BM637*BM608","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O609:O609,N(1-$O638:O638),N(OFFSET($O667:O667,0,MAX(COLUMN($O667:O667))-COLUMN($O667:O667),1,1)))+O638*O609","v":0},{"$f":"SUMPRODUCT($O609:P609,N(1-$O638:P638),N(OFFSET($O667:P667,0,MAX(COLUMN($O667:P667))-COLUMN($O667:P667),1,1)))+P638*P609","v":0},{"$f":"SUMPRODUCT($O609:Q609,N(1-$O638:Q638),N(OFFSET($O667:Q667,0,MAX(COLUMN($O667:Q667))-COLUMN($O667:Q667),1,1)))+Q638*Q609","v":0},{"$f":"SUMPRODUCT($O609:R609,N(1-$O638:R638),N(OFFSET($O667:R667,0,MAX(COLUMN($O667:R667))-COLUMN($O667:R667),1,1)))+R638*R609","v":0},{"$f":"SUMPRODUCT($O609:S609,N(1-$O638:S638),N(OFFSET($O667:S667,0,MAX(COLUMN($O667:S667))-COLUMN($O667:S667),1,1)))+S638*S609","v":0},{"$f":"SUMPRODUCT($O609:T609,N(1-$O638:T638),N(OFFSET($O667:T667,0,MAX(COLUMN($O667:T667))-COLUMN($O667:T667),1,1)))+T638*T609","v":0},{"$f":"SUMPRODUCT($O609:U609,N(1-$O638:U638),N(OFFSET($O667:U667,0,MAX(COLUMN($O667:U667))-COLUMN($O667:U667),1,1)))+U638*U609","v":0},{"$f":"SUMPRODUCT($O609:V609,N(1-$O638:V638),N(OFFSET($O667:V667,0,MAX(COLUMN($O667:V667))-COLUMN($O667:V667),1,1)))+V638*V609","v":0},{"$f":"SUMPRODUCT($O609:W609,N(1-$O638:W638),N(OFFSET($O667:W667,0,MAX(COLUMN($O667:W667))-COLUMN($O667:W667),1,1)))+W638*W609","v":0},{"$f":"SUMPRODUCT($O609:X609,N(1-$O638:X638),N(OFFSET($O667:X667,0,MAX(COLUMN($O667:X667))-COLUMN($O667:X667),1,1)))+X638*X609","v":0},{"$f":"SUMPRODUCT($O609:Y609,N(1-$O638:Y638),N(OFFSET($O667:Y667,0,MAX(COLUMN($O667:Y667))-COLUMN($O667:Y667),1,1)))+Y638*Y609","v":0},{"$f":"SUMPRODUCT($O609:Z609,N(1-$O638:Z638),N(OFFSET($O667:Z667,0,MAX(COLUMN($O667:Z667))-COLUMN($O667:Z667),1,1)))+Z638*Z609","v":0},{"$f":"SUMPRODUCT($O609:AA609,N(1-$O638:AA638),N(OFFSET($O667:AA667,0,MAX(COLUMN($O667:AA667))-COLUMN($O667:AA667),1,1)))+AA638*AA609","v":0},{"$f":"SUMPRODUCT($O609:AB609,N(1-$O638:AB638),N(OFFSET($O667:AB667,0,MAX(COLUMN($O667:AB667))-COLUMN($O667:AB667),1,1)))+AB638*AB609","v":0},{"$f":"SUMPRODUCT($O609:AC609,N(1-$O638:AC638),N(OFFSET($O667:AC667,0,MAX(COLUMN($O667:AC667))-COLUMN($O667:AC667),1,1)))+AC638*AC609","v":0},{"$f":"SUMPRODUCT($O609:AD609,N(1-$O638:AD638),N(OFFSET($O667:AD667,0,MAX(COLUMN($O667:AD667))-COLUMN($O667:AD667),1,1)))+AD638*AD609","v":0},{"$f":"SUMPRODUCT($O609:AE609,N(1-$O638:AE638),N(OFFSET($O667:AE667,0,MAX(COLUMN($O667:AE667))-COLUMN($O667:AE667),1,1)))+AE638*AE609","v":0},{"$f":"SUMPRODUCT($O609:AF609,N(1-$O638:AF638),N(OFFSET($O667:AF667,0,MAX(COLUMN($O667:AF667))-COLUMN($O667:AF667),1,1)))+AF638*AF609","v":0},{"$f":"SUMPRODUCT($O609:AG609,N(1-$O638:AG638),N(OFFSET($O667:AG667,0,MAX(COLUMN($O667:AG667))-COLUMN($O667:AG667),1,1)))+AG638*AG609","v":0},{"$f":"SUMPRODUCT($O609:AH609,N(1-$O638:AH638),N(OFFSET($O667:AH667,0,MAX(COLUMN($O667:AH667))-COLUMN($O667:AH667),1,1)))+AH638*AH609","v":0},{"$f":"SUMPRODUCT($O609:AI609,N(1-$O638:AI638),N(OFFSET($O667:AI667,0,MAX(COLUMN($O667:AI667))-COLUMN($O667:AI667),1,1)))+AI638*AI609","v":0},{"$f":"SUMPRODUCT($O609:AJ609,N(1-$O638:AJ638),N(OFFSET($O667:AJ667,0,MAX(COLUMN($O667:AJ667))-COLUMN($O667:AJ667),1,1)))+AJ638*AJ609","v":0},{"$f":"SUMPRODUCT($O609:AK609,N(1-$O638:AK638),N(OFFSET($O667:AK667,0,MAX(COLUMN($O667:AK667))-COLUMN($O667:AK667),1,1)))+AK638*AK609","v":0},{"$f":"SUMPRODUCT($O609:AL609,N(1-$O638:AL638),N(OFFSET($O667:AL667,0,MAX(COLUMN($O667:AL667))-COLUMN($O667:AL667),1,1)))+AL638*AL609","v":0},{"$f":"SUMPRODUCT($O609:AM609,N(1-$O638:AM638),N(OFFSET($O667:AM667,0,MAX(COLUMN($O667:AM667))-COLUMN($O667:AM667),1,1)))+AM638*AM609","v":0},{"$f":"SUMPRODUCT($O609:AN609,N(1-$O638:AN638),N(OFFSET($O667:AN667,0,MAX(COLUMN($O667:AN667))-COLUMN($O667:AN667),1,1)))+AN638*AN609","v":0},{"$f":"SUMPRODUCT($O609:AO609,N(1-$O638:AO638),N(OFFSET($O667:AO667,0,MAX(COLUMN($O667:AO667))-COLUMN($O667:AO667),1,1)))+AO638*AO609","v":0},{"$f":"SUMPRODUCT($O609:AP609,N(1-$O638:AP638),N(OFFSET($O667:AP667,0,MAX(COLUMN($O667:AP667))-COLUMN($O667:AP667),1,1)))+AP638*AP609","v":0},{"$f":"SUMPRODUCT($O609:AQ609,N(1-$O638:AQ638),N(OFFSET($O667:AQ667,0,MAX(COLUMN($O667:AQ667))-COLUMN($O667:AQ667),1,1)))+AQ638*AQ609","v":0},{"$f":"SUMPRODUCT($O609:AR609,N(1-$O638:AR638),N(OFFSET($O667:AR667,0,MAX(COLUMN($O667:AR667))-COLUMN($O667:AR667),1,1)))+AR638*AR609","v":0},{"$f":"SUMPRODUCT($O609:AS609,N(1-$O638:AS638),N(OFFSET($O667:AS667,0,MAX(COLUMN($O667:AS667))-COLUMN($O667:AS667),1,1)))+AS638*AS609","v":0},{"$f":"SUMPRODUCT($O609:AT609,N(1-$O638:AT638),N(OFFSET($O667:AT667,0,MAX(COLUMN($O667:AT667))-COLUMN($O667:AT667),1,1)))+AT638*AT609","v":0},{"$f":"SUMPRODUCT($O609:AU609,N(1-$O638:AU638),N(OFFSET($O667:AU667,0,MAX(COLUMN($O667:AU667))-COLUMN($O667:AU667),1,1)))+AU638*AU609","v":0},{"$f":"SUMPRODUCT($O609:AV609,N(1-$O638:AV638),N(OFFSET($O667:AV667,0,MAX(COLUMN($O667:AV667))-COLUMN($O667:AV667),1,1)))+AV638*AV609","v":0},{"$f":"SUMPRODUCT($O609:AW609,N(1-$O638:AW638),N(OFFSET($O667:AW667,0,MAX(COLUMN($O667:AW667))-COLUMN($O667:AW667),1,1)))+AW638*AW609","v":0},{"$f":"SUMPRODUCT($O609:AX609,N(1-$O638:AX638),N(OFFSET($O667:AX667,0,MAX(COLUMN($O667:AX667))-COLUMN($O667:AX667),1,1)))+AX638*AX609","v":0},{"$f":"SUMPRODUCT($O609:AY609,N(1-$O638:AY638),N(OFFSET($O667:AY667,0,MAX(COLUMN($O667:AY667))-COLUMN($O667:AY667),1,1)))+AY638*AY609","v":0},{"$f":"SUMPRODUCT($O609:AZ609,N(1-$O638:AZ638),N(OFFSET($O667:AZ667,0,MAX(COLUMN($O667:AZ667))-COLUMN($O667:AZ667),1,1)))+AZ638*AZ609","v":0},{"$f":"SUMPRODUCT($O609:BA609,N(1-$O638:BA638),N(OFFSET($O667:BA667,0,MAX(COLUMN($O667:BA667))-COLUMN($O667:BA667),1,1)))+BA638*BA609","v":0},{"$f":"SUMPRODUCT($O609:BB609,N(1-$O638:BB638),N(OFFSET($O667:BB667,0,MAX(COLUMN($O667:BB667))-COLUMN($O667:BB667),1,1)))+BB638*BB609","v":0},{"$f":"SUMPRODUCT($O609:BC609,N(1-$O638:BC638),N(OFFSET($O667:BC667,0,MAX(COLUMN($O667:BC667))-COLUMN($O667:BC667),1,1)))+BC638*BC609","v":0},{"$f":"SUMPRODUCT($O609:BD609,N(1-$O638:BD638),N(OFFSET($O667:BD667,0,MAX(COLUMN($O667:BD667))-COLUMN($O667:BD667),1,1)))+BD638*BD609","v":0},{"$f":"SUMPRODUCT($O609:BE609,N(1-$O638:BE638),N(OFFSET($O667:BE667,0,MAX(COLUMN($O667:BE667))-COLUMN($O667:BE667),1,1)))+BE638*BE609","v":0},{"$f":"SUMPRODUCT($O609:BF609,N(1-$O638:BF638),N(OFFSET($O667:BF667,0,MAX(COLUMN($O667:BF667))-COLUMN($O667:BF667),1,1)))+BF638*BF609","v":0},{"$f":"SUMPRODUCT($O609:BG609,N(1-$O638:BG638),N(OFFSET($O667:BG667,0,MAX(COLUMN($O667:BG667))-COLUMN($O667:BG667),1,1)))+BG638*BG609","v":0},{"$f":"SUMPRODUCT($O609:BH609,N(1-$O638:BH638),N(OFFSET($O667:BH667,0,MAX(COLUMN($O667:BH667))-COLUMN($O667:BH667),1,1)))+BH638*BH609","v":0},{"$f":"SUMPRODUCT($O609:BI609,N(1-$O638:BI638),N(OFFSET($O667:BI667,0,MAX(COLUMN($O667:BI667))-COLUMN($O667:BI667),1,1)))+BI638*BI609","v":0},{"$f":"SUMPRODUCT($O609:BJ609,N(1-$O638:BJ638),N(OFFSET($O667:BJ667,0,MAX(COLUMN($O667:BJ667))-COLUMN($O667:BJ667),1,1)))+BJ638*BJ609","v":0},{"$f":"SUMPRODUCT($O609:BK609,N(1-$O638:BK638),N(OFFSET($O667:BK667,0,MAX(COLUMN($O667:BK667))-COLUMN($O667:BK667),1,1)))+BK638*BK609","v":0},{"$f":"SUMPRODUCT($O609:BL609,N(1-$O638:BL638),N(OFFSET($O667:BL667,0,MAX(COLUMN($O667:BL667))-COLUMN($O667:BL667),1,1)))+BL638*BL609","v":0},{"$f":"SUMPRODUCT($O609:BM609,N(1-$O638:BM638),N(OFFSET($O667:BM667,0,MAX(COLUMN($O667:BM667))-COLUMN($O667:BM667),1,1)))+BM638*BM609","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O610:O610,N(1-$O639:O639),N(OFFSET($O668:O668,0,MAX(COLUMN($O668:O668))-COLUMN($O668:O668),1,1)))+O639*O610","v":0},{"$f":"SUMPRODUCT($O610:P610,N(1-$O639:P639),N(OFFSET($O668:P668,0,MAX(COLUMN($O668:P668))-COLUMN($O668:P668),1,1)))+P639*P610","v":0},{"$f":"SUMPRODUCT($O610:Q610,N(1-$O639:Q639),N(OFFSET($O668:Q668,0,MAX(COLUMN($O668:Q668))-COLUMN($O668:Q668),1,1)))+Q639*Q610","v":0},{"$f":"SUMPRODUCT($O610:R610,N(1-$O639:R639),N(OFFSET($O668:R668,0,MAX(COLUMN($O668:R668))-COLUMN($O668:R668),1,1)))+R639*R610","v":0},{"$f":"SUMPRODUCT($O610:S610,N(1-$O639:S639),N(OFFSET($O668:S668,0,MAX(COLUMN($O668:S668))-COLUMN($O668:S668),1,1)))+S639*S610","v":0},{"$f":"SUMPRODUCT($O610:T610,N(1-$O639:T639),N(OFFSET($O668:T668,0,MAX(COLUMN($O668:T668))-COLUMN($O668:T668),1,1)))+T639*T610","v":0},{"$f":"SUMPRODUCT($O610:U610,N(1-$O639:U639),N(OFFSET($O668:U668,0,MAX(COLUMN($O668:U668))-COLUMN($O668:U668),1,1)))+U639*U610","v":0},{"$f":"SUMPRODUCT($O610:V610,N(1-$O639:V639),N(OFFSET($O668:V668,0,MAX(COLUMN($O668:V668))-COLUMN($O668:V668),1,1)))+V639*V610","v":0},{"$f":"SUMPRODUCT($O610:W610,N(1-$O639:W639),N(OFFSET($O668:W668,0,MAX(COLUMN($O668:W668))-COLUMN($O668:W668),1,1)))+W639*W610","v":0},{"$f":"SUMPRODUCT($O610:X610,N(1-$O639:X639),N(OFFSET($O668:X668,0,MAX(COLUMN($O668:X668))-COLUMN($O668:X668),1,1)))+X639*X610","v":0},{"$f":"SUMPRODUCT($O610:Y610,N(1-$O639:Y639),N(OFFSET($O668:Y668,0,MAX(COLUMN($O668:Y668))-COLUMN($O668:Y668),1,1)))+Y639*Y610","v":0},{"$f":"SUMPRODUCT($O610:Z610,N(1-$O639:Z639),N(OFFSET($O668:Z668,0,MAX(COLUMN($O668:Z668))-COLUMN($O668:Z668),1,1)))+Z639*Z610","v":0},{"$f":"SUMPRODUCT($O610:AA610,N(1-$O639:AA639),N(OFFSET($O668:AA668,0,MAX(COLUMN($O668:AA668))-COLUMN($O668:AA668),1,1)))+AA639*AA610","v":0},{"$f":"SUMPRODUCT($O610:AB610,N(1-$O639:AB639),N(OFFSET($O668:AB668,0,MAX(COLUMN($O668:AB668))-COLUMN($O668:AB668),1,1)))+AB639*AB610","v":0},{"$f":"SUMPRODUCT($O610:AC610,N(1-$O639:AC639),N(OFFSET($O668:AC668,0,MAX(COLUMN($O668:AC668))-COLUMN($O668:AC668),1,1)))+AC639*AC610","v":0},{"$f":"SUMPRODUCT($O610:AD610,N(1-$O639:AD639),N(OFFSET($O668:AD668,0,MAX(COLUMN($O668:AD668))-COLUMN($O668:AD668),1,1)))+AD639*AD610","v":0},{"$f":"SUMPRODUCT($O610:AE610,N(1-$O639:AE639),N(OFFSET($O668:AE668,0,MAX(COLUMN($O668:AE668))-COLUMN($O668:AE668),1,1)))+AE639*AE610","v":0},{"$f":"SUMPRODUCT($O610:AF610,N(1-$O639:AF639),N(OFFSET($O668:AF668,0,MAX(COLUMN($O668:AF668))-COLUMN($O668:AF668),1,1)))+AF639*AF610","v":0},{"$f":"SUMPRODUCT($O610:AG610,N(1-$O639:AG639),N(OFFSET($O668:AG668,0,MAX(COLUMN($O668:AG668))-COLUMN($O668:AG668),1,1)))+AG639*AG610","v":0},{"$f":"SUMPRODUCT($O610:AH610,N(1-$O639:AH639),N(OFFSET($O668:AH668,0,MAX(COLUMN($O668:AH668))-COLUMN($O668:AH668),1,1)))+AH639*AH610","v":0},{"$f":"SUMPRODUCT($O610:AI610,N(1-$O639:AI639),N(OFFSET($O668:AI668,0,MAX(COLUMN($O668:AI668))-COLUMN($O668:AI668),1,1)))+AI639*AI610","v":0},{"$f":"SUMPRODUCT($O610:AJ610,N(1-$O639:AJ639),N(OFFSET($O668:AJ668,0,MAX(COLUMN($O668:AJ668))-COLUMN($O668:AJ668),1,1)))+AJ639*AJ610","v":0},{"$f":"SUMPRODUCT($O610:AK610,N(1-$O639:AK639),N(OFFSET($O668:AK668,0,MAX(COLUMN($O668:AK668))-COLUMN($O668:AK668),1,1)))+AK639*AK610","v":0},{"$f":"SUMPRODUCT($O610:AL610,N(1-$O639:AL639),N(OFFSET($O668:AL668,0,MAX(COLUMN($O668:AL668))-COLUMN($O668:AL668),1,1)))+AL639*AL610","v":0},{"$f":"SUMPRODUCT($O610:AM610,N(1-$O639:AM639),N(OFFSET($O668:AM668,0,MAX(COLUMN($O668:AM668))-COLUMN($O668:AM668),1,1)))+AM639*AM610","v":0},{"$f":"SUMPRODUCT($O610:AN610,N(1-$O639:AN639),N(OFFSET($O668:AN668,0,MAX(COLUMN($O668:AN668))-COLUMN($O668:AN668),1,1)))+AN639*AN610","v":0},{"$f":"SUMPRODUCT($O610:AO610,N(1-$O639:AO639),N(OFFSET($O668:AO668,0,MAX(COLUMN($O668:AO668))-COLUMN($O668:AO668),1,1)))+AO639*AO610","v":0},{"$f":"SUMPRODUCT($O610:AP610,N(1-$O639:AP639),N(OFFSET($O668:AP668,0,MAX(COLUMN($O668:AP668))-COLUMN($O668:AP668),1,1)))+AP639*AP610","v":0},{"$f":"SUMPRODUCT($O610:AQ610,N(1-$O639:AQ639),N(OFFSET($O668:AQ668,0,MAX(COLUMN($O668:AQ668))-COLUMN($O668:AQ668),1,1)))+AQ639*AQ610","v":0},{"$f":"SUMPRODUCT($O610:AR610,N(1-$O639:AR639),N(OFFSET($O668:AR668,0,MAX(COLUMN($O668:AR668))-COLUMN($O668:AR668),1,1)))+AR639*AR610","v":0},{"$f":"SUMPRODUCT($O610:AS610,N(1-$O639:AS639),N(OFFSET($O668:AS668,0,MAX(COLUMN($O668:AS668))-COLUMN($O668:AS668),1,1)))+AS639*AS610","v":0},{"$f":"SUMPRODUCT($O610:AT610,N(1-$O639:AT639),N(OFFSET($O668:AT668,0,MAX(COLUMN($O668:AT668))-COLUMN($O668:AT668),1,1)))+AT639*AT610","v":0},{"$f":"SUMPRODUCT($O610:AU610,N(1-$O639:AU639),N(OFFSET($O668:AU668,0,MAX(COLUMN($O668:AU668))-COLUMN($O668:AU668),1,1)))+AU639*AU610","v":0},{"$f":"SUMPRODUCT($O610:AV610,N(1-$O639:AV639),N(OFFSET($O668:AV668,0,MAX(COLUMN($O668:AV668))-COLUMN($O668:AV668),1,1)))+AV639*AV610","v":0},{"$f":"SUMPRODUCT($O610:AW610,N(1-$O639:AW639),N(OFFSET($O668:AW668,0,MAX(COLUMN($O668:AW668))-COLUMN($O668:AW668),1,1)))+AW639*AW610","v":0},{"$f":"SUMPRODUCT($O610:AX610,N(1-$O639:AX639),N(OFFSET($O668:AX668,0,MAX(COLUMN($O668:AX668))-COLUMN($O668:AX668),1,1)))+AX639*AX610","v":0},{"$f":"SUMPRODUCT($O610:AY610,N(1-$O639:AY639),N(OFFSET($O668:AY668,0,MAX(COLUMN($O668:AY668))-COLUMN($O668:AY668),1,1)))+AY639*AY610","v":0},{"$f":"SUMPRODUCT($O610:AZ610,N(1-$O639:AZ639),N(OFFSET($O668:AZ668,0,MAX(COLUMN($O668:AZ668))-COLUMN($O668:AZ668),1,1)))+AZ639*AZ610","v":0},{"$f":"SUMPRODUCT($O610:BA610,N(1-$O639:BA639),N(OFFSET($O668:BA668,0,MAX(COLUMN($O668:BA668))-COLUMN($O668:BA668),1,1)))+BA639*BA610","v":0},{"$f":"SUMPRODUCT($O610:BB610,N(1-$O639:BB639),N(OFFSET($O668:BB668,0,MAX(COLUMN($O668:BB668))-COLUMN($O668:BB668),1,1)))+BB639*BB610","v":0},{"$f":"SUMPRODUCT($O610:BC610,N(1-$O639:BC639),N(OFFSET($O668:BC668,0,MAX(COLUMN($O668:BC668))-COLUMN($O668:BC668),1,1)))+BC639*BC610","v":0},{"$f":"SUMPRODUCT($O610:BD610,N(1-$O639:BD639),N(OFFSET($O668:BD668,0,MAX(COLUMN($O668:BD668))-COLUMN($O668:BD668),1,1)))+BD639*BD610","v":0},{"$f":"SUMPRODUCT($O610:BE610,N(1-$O639:BE639),N(OFFSET($O668:BE668,0,MAX(COLUMN($O668:BE668))-COLUMN($O668:BE668),1,1)))+BE639*BE610","v":0},{"$f":"SUMPRODUCT($O610:BF610,N(1-$O639:BF639),N(OFFSET($O668:BF668,0,MAX(COLUMN($O668:BF668))-COLUMN($O668:BF668),1,1)))+BF639*BF610","v":0},{"$f":"SUMPRODUCT($O610:BG610,N(1-$O639:BG639),N(OFFSET($O668:BG668,0,MAX(COLUMN($O668:BG668))-COLUMN($O668:BG668),1,1)))+BG639*BG610","v":0},{"$f":"SUMPRODUCT($O610:BH610,N(1-$O639:BH639),N(OFFSET($O668:BH668,0,MAX(COLUMN($O668:BH668))-COLUMN($O668:BH668),1,1)))+BH639*BH610","v":0},{"$f":"SUMPRODUCT($O610:BI610,N(1-$O639:BI639),N(OFFSET($O668:BI668,0,MAX(COLUMN($O668:BI668))-COLUMN($O668:BI668),1,1)))+BI639*BI610","v":0},{"$f":"SUMPRODUCT($O610:BJ610,N(1-$O639:BJ639),N(OFFSET($O668:BJ668,0,MAX(COLUMN($O668:BJ668))-COLUMN($O668:BJ668),1,1)))+BJ639*BJ610","v":0},{"$f":"SUMPRODUCT($O610:BK610,N(1-$O639:BK639),N(OFFSET($O668:BK668,0,MAX(COLUMN($O668:BK668))-COLUMN($O668:BK668),1,1)))+BK639*BK610","v":0},{"$f":"SUMPRODUCT($O610:BL610,N(1-$O639:BL639),N(OFFSET($O668:BL668,0,MAX(COLUMN($O668:BL668))-COLUMN($O668:BL668),1,1)))+BL639*BL610","v":0},{"$f":"SUMPRODUCT($O610:BM610,N(1-$O639:BM639),N(OFFSET($O668:BM668,0,MAX(COLUMN($O668:BM668))-COLUMN($O668:BM668),1,1)))+BM639*BM610","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O611:O611,N(1-$O640:O640),N(OFFSET($O669:O669,0,MAX(COLUMN($O669:O669))-COLUMN($O669:O669),1,1)))+O640*O611","v":0},{"$f":"SUMPRODUCT($O611:P611,N(1-$O640:P640),N(OFFSET($O669:P669,0,MAX(COLUMN($O669:P669))-COLUMN($O669:P669),1,1)))+P640*P611","v":0},{"$f":"SUMPRODUCT($O611:Q611,N(1-$O640:Q640),N(OFFSET($O669:Q669,0,MAX(COLUMN($O669:Q669))-COLUMN($O669:Q669),1,1)))+Q640*Q611","v":0},{"$f":"SUMPRODUCT($O611:R611,N(1-$O640:R640),N(OFFSET($O669:R669,0,MAX(COLUMN($O669:R669))-COLUMN($O669:R669),1,1)))+R640*R611","v":0},{"$f":"SUMPRODUCT($O611:S611,N(1-$O640:S640),N(OFFSET($O669:S669,0,MAX(COLUMN($O669:S669))-COLUMN($O669:S669),1,1)))+S640*S611","v":0},{"$f":"SUMPRODUCT($O611:T611,N(1-$O640:T640),N(OFFSET($O669:T669,0,MAX(COLUMN($O669:T669))-COLUMN($O669:T669),1,1)))+T640*T611","v":0},{"$f":"SUMPRODUCT($O611:U611,N(1-$O640:U640),N(OFFSET($O669:U669,0,MAX(COLUMN($O669:U669))-COLUMN($O669:U669),1,1)))+U640*U611","v":0},{"$f":"SUMPRODUCT($O611:V611,N(1-$O640:V640),N(OFFSET($O669:V669,0,MAX(COLUMN($O669:V669))-COLUMN($O669:V669),1,1)))+V640*V611","v":0},{"$f":"SUMPRODUCT($O611:W611,N(1-$O640:W640),N(OFFSET($O669:W669,0,MAX(COLUMN($O669:W669))-COLUMN($O669:W669),1,1)))+W640*W611","v":0},{"$f":"SUMPRODUCT($O611:X611,N(1-$O640:X640),N(OFFSET($O669:X669,0,MAX(COLUMN($O669:X669))-COLUMN($O669:X669),1,1)))+X640*X611","v":0},{"$f":"SUMPRODUCT($O611:Y611,N(1-$O640:Y640),N(OFFSET($O669:Y669,0,MAX(COLUMN($O669:Y669))-COLUMN($O669:Y669),1,1)))+Y640*Y611","v":0},{"$f":"SUMPRODUCT($O611:Z611,N(1-$O640:Z640),N(OFFSET($O669:Z669,0,MAX(COLUMN($O669:Z669))-COLUMN($O669:Z669),1,1)))+Z640*Z611","v":0},{"$f":"SUMPRODUCT($O611:AA611,N(1-$O640:AA640),N(OFFSET($O669:AA669,0,MAX(COLUMN($O669:AA669))-COLUMN($O669:AA669),1,1)))+AA640*AA611","v":0},{"$f":"SUMPRODUCT($O611:AB611,N(1-$O640:AB640),N(OFFSET($O669:AB669,0,MAX(COLUMN($O669:AB669))-COLUMN($O669:AB669),1,1)))+AB640*AB611","v":0},{"$f":"SUMPRODUCT($O611:AC611,N(1-$O640:AC640),N(OFFSET($O669:AC669,0,MAX(COLUMN($O669:AC669))-COLUMN($O669:AC669),1,1)))+AC640*AC611","v":0},{"$f":"SUMPRODUCT($O611:AD611,N(1-$O640:AD640),N(OFFSET($O669:AD669,0,MAX(COLUMN($O669:AD669))-COLUMN($O669:AD669),1,1)))+AD640*AD611","v":0},{"$f":"SUMPRODUCT($O611:AE611,N(1-$O640:AE640),N(OFFSET($O669:AE669,0,MAX(COLUMN($O669:AE669))-COLUMN($O669:AE669),1,1)))+AE640*AE611","v":0},{"$f":"SUMPRODUCT($O611:AF611,N(1-$O640:AF640),N(OFFSET($O669:AF669,0,MAX(COLUMN($O669:AF669))-COLUMN($O669:AF669),1,1)))+AF640*AF611","v":0},{"$f":"SUMPRODUCT($O611:AG611,N(1-$O640:AG640),N(OFFSET($O669:AG669,0,MAX(COLUMN($O669:AG669))-COLUMN($O669:AG669),1,1)))+AG640*AG611","v":0},{"$f":"SUMPRODUCT($O611:AH611,N(1-$O640:AH640),N(OFFSET($O669:AH669,0,MAX(COLUMN($O669:AH669))-COLUMN($O669:AH669),1,1)))+AH640*AH611","v":0},{"$f":"SUMPRODUCT($O611:AI611,N(1-$O640:AI640),N(OFFSET($O669:AI669,0,MAX(COLUMN($O669:AI669))-COLUMN($O669:AI669),1,1)))+AI640*AI611","v":0},{"$f":"SUMPRODUCT($O611:AJ611,N(1-$O640:AJ640),N(OFFSET($O669:AJ669,0,MAX(COLUMN($O669:AJ669))-COLUMN($O669:AJ669),1,1)))+AJ640*AJ611","v":0},{"$f":"SUMPRODUCT($O611:AK611,N(1-$O640:AK640),N(OFFSET($O669:AK669,0,MAX(COLUMN($O669:AK669))-COLUMN($O669:AK669),1,1)))+AK640*AK611","v":0},{"$f":"SUMPRODUCT($O611:AL611,N(1-$O640:AL640),N(OFFSET($O669:AL669,0,MAX(COLUMN($O669:AL669))-COLUMN($O669:AL669),1,1)))+AL640*AL611","v":0},{"$f":"SUMPRODUCT($O611:AM611,N(1-$O640:AM640),N(OFFSET($O669:AM669,0,MAX(COLUMN($O669:AM669))-COLUMN($O669:AM669),1,1)))+AM640*AM611","v":0},{"$f":"SUMPRODUCT($O611:AN611,N(1-$O640:AN640),N(OFFSET($O669:AN669,0,MAX(COLUMN($O669:AN669))-COLUMN($O669:AN669),1,1)))+AN640*AN611","v":0},{"$f":"SUMPRODUCT($O611:AO611,N(1-$O640:AO640),N(OFFSET($O669:AO669,0,MAX(COLUMN($O669:AO669))-COLUMN($O669:AO669),1,1)))+AO640*AO611","v":0},{"$f":"SUMPRODUCT($O611:AP611,N(1-$O640:AP640),N(OFFSET($O669:AP669,0,MAX(COLUMN($O669:AP669))-COLUMN($O669:AP669),1,1)))+AP640*AP611","v":0},{"$f":"SUMPRODUCT($O611:AQ611,N(1-$O640:AQ640),N(OFFSET($O669:AQ669,0,MAX(COLUMN($O669:AQ669))-COLUMN($O669:AQ669),1,1)))+AQ640*AQ611","v":0},{"$f":"SUMPRODUCT($O611:AR611,N(1-$O640:AR640),N(OFFSET($O669:AR669,0,MAX(COLUMN($O669:AR669))-COLUMN($O669:AR669),1,1)))+AR640*AR611","v":0},{"$f":"SUMPRODUCT($O611:AS611,N(1-$O640:AS640),N(OFFSET($O669:AS669,0,MAX(COLUMN($O669:AS669))-COLUMN($O669:AS669),1,1)))+AS640*AS611","v":0},{"$f":"SUMPRODUCT($O611:AT611,N(1-$O640:AT640),N(OFFSET($O669:AT669,0,MAX(COLUMN($O669:AT669))-COLUMN($O669:AT669),1,1)))+AT640*AT611","v":0},{"$f":"SUMPRODUCT($O611:AU611,N(1-$O640:AU640),N(OFFSET($O669:AU669,0,MAX(COLUMN($O669:AU669))-COLUMN($O669:AU669),1,1)))+AU640*AU611","v":0},{"$f":"SUMPRODUCT($O611:AV611,N(1-$O640:AV640),N(OFFSET($O669:AV669,0,MAX(COLUMN($O669:AV669))-COLUMN($O669:AV669),1,1)))+AV640*AV611","v":0},{"$f":"SUMPRODUCT($O611:AW611,N(1-$O640:AW640),N(OFFSET($O669:AW669,0,MAX(COLUMN($O669:AW669))-COLUMN($O669:AW669),1,1)))+AW640*AW611","v":0},{"$f":"SUMPRODUCT($O611:AX611,N(1-$O640:AX640),N(OFFSET($O669:AX669,0,MAX(COLUMN($O669:AX669))-COLUMN($O669:AX669),1,1)))+AX640*AX611","v":0},{"$f":"SUMPRODUCT($O611:AY611,N(1-$O640:AY640),N(OFFSET($O669:AY669,0,MAX(COLUMN($O669:AY669))-COLUMN($O669:AY669),1,1)))+AY640*AY611","v":0},{"$f":"SUMPRODUCT($O611:AZ611,N(1-$O640:AZ640),N(OFFSET($O669:AZ669,0,MAX(COLUMN($O669:AZ669))-COLUMN($O669:AZ669),1,1)))+AZ640*AZ611","v":0},{"$f":"SUMPRODUCT($O611:BA611,N(1-$O640:BA640),N(OFFSET($O669:BA669,0,MAX(COLUMN($O669:BA669))-COLUMN($O669:BA669),1,1)))+BA640*BA611","v":0},{"$f":"SUMPRODUCT($O611:BB611,N(1-$O640:BB640),N(OFFSET($O669:BB669,0,MAX(COLUMN($O669:BB669))-COLUMN($O669:BB669),1,1)))+BB640*BB611","v":0},{"$f":"SUMPRODUCT($O611:BC611,N(1-$O640:BC640),N(OFFSET($O669:BC669,0,MAX(COLUMN($O669:BC669))-COLUMN($O669:BC669),1,1)))+BC640*BC611","v":0},{"$f":"SUMPRODUCT($O611:BD611,N(1-$O640:BD640),N(OFFSET($O669:BD669,0,MAX(COLUMN($O669:BD669))-COLUMN($O669:BD669),1,1)))+BD640*BD611","v":0},{"$f":"SUMPRODUCT($O611:BE611,N(1-$O640:BE640),N(OFFSET($O669:BE669,0,MAX(COLUMN($O669:BE669))-COLUMN($O669:BE669),1,1)))+BE640*BE611","v":0},{"$f":"SUMPRODUCT($O611:BF611,N(1-$O640:BF640),N(OFFSET($O669:BF669,0,MAX(COLUMN($O669:BF669))-COLUMN($O669:BF669),1,1)))+BF640*BF611","v":0},{"$f":"SUMPRODUCT($O611:BG611,N(1-$O640:BG640),N(OFFSET($O669:BG669,0,MAX(COLUMN($O669:BG669))-COLUMN($O669:BG669),1,1)))+BG640*BG611","v":0},{"$f":"SUMPRODUCT($O611:BH611,N(1-$O640:BH640),N(OFFSET($O669:BH669,0,MAX(COLUMN($O669:BH669))-COLUMN($O669:BH669),1,1)))+BH640*BH611","v":0},{"$f":"SUMPRODUCT($O611:BI611,N(1-$O640:BI640),N(OFFSET($O669:BI669,0,MAX(COLUMN($O669:BI669))-COLUMN($O669:BI669),1,1)))+BI640*BI611","v":0},{"$f":"SUMPRODUCT($O611:BJ611,N(1-$O640:BJ640),N(OFFSET($O669:BJ669,0,MAX(COLUMN($O669:BJ669))-COLUMN($O669:BJ669),1,1)))+BJ640*BJ611","v":0},{"$f":"SUMPRODUCT($O611:BK611,N(1-$O640:BK640),N(OFFSET($O669:BK669,0,MAX(COLUMN($O669:BK669))-COLUMN($O669:BK669),1,1)))+BK640*BK611","v":0},{"$f":"SUMPRODUCT($O611:BL611,N(1-$O640:BL640),N(OFFSET($O669:BL669,0,MAX(COLUMN($O669:BL669))-COLUMN($O669:BL669),1,1)))+BL640*BL611","v":0},{"$f":"SUMPRODUCT($O611:BM611,N(1-$O640:BM640),N(OFFSET($O669:BM669,0,MAX(COLUMN($O669:BM669))-COLUMN($O669:BM669),1,1)))+BM640*BM611","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O612:O612,N(1-$O641:O641),N(OFFSET($O670:O670,0,MAX(COLUMN($O670:O670))-COLUMN($O670:O670),1,1)))+O641*O612","v":0},{"$f":"SUMPRODUCT($O612:P612,N(1-$O641:P641),N(OFFSET($O670:P670,0,MAX(COLUMN($O670:P670))-COLUMN($O670:P670),1,1)))+P641*P612","v":0},{"$f":"SUMPRODUCT($O612:Q612,N(1-$O641:Q641),N(OFFSET($O670:Q670,0,MAX(COLUMN($O670:Q670))-COLUMN($O670:Q670),1,1)))+Q641*Q612","v":0},{"$f":"SUMPRODUCT($O612:R612,N(1-$O641:R641),N(OFFSET($O670:R670,0,MAX(COLUMN($O670:R670))-COLUMN($O670:R670),1,1)))+R641*R612","v":0},{"$f":"SUMPRODUCT($O612:S612,N(1-$O641:S641),N(OFFSET($O670:S670,0,MAX(COLUMN($O670:S670))-COLUMN($O670:S670),1,1)))+S641*S612","v":0},{"$f":"SUMPRODUCT($O612:T612,N(1-$O641:T641),N(OFFSET($O670:T670,0,MAX(COLUMN($O670:T670))-COLUMN($O670:T670),1,1)))+T641*T612","v":0},{"$f":"SUMPRODUCT($O612:U612,N(1-$O641:U641),N(OFFSET($O670:U670,0,MAX(COLUMN($O670:U670))-COLUMN($O670:U670),1,1)))+U641*U612","v":0},{"$f":"SUMPRODUCT($O612:V612,N(1-$O641:V641),N(OFFSET($O670:V670,0,MAX(COLUMN($O670:V670))-COLUMN($O670:V670),1,1)))+V641*V612","v":0},{"$f":"SUMPRODUCT($O612:W612,N(1-$O641:W641),N(OFFSET($O670:W670,0,MAX(COLUMN($O670:W670))-COLUMN($O670:W670),1,1)))+W641*W612","v":0},{"$f":"SUMPRODUCT($O612:X612,N(1-$O641:X641),N(OFFSET($O670:X670,0,MAX(COLUMN($O670:X670))-COLUMN($O670:X670),1,1)))+X641*X612","v":0},{"$f":"SUMPRODUCT($O612:Y612,N(1-$O641:Y641),N(OFFSET($O670:Y670,0,MAX(COLUMN($O670:Y670))-COLUMN($O670:Y670),1,1)))+Y641*Y612","v":0},{"$f":"SUMPRODUCT($O612:Z612,N(1-$O641:Z641),N(OFFSET($O670:Z670,0,MAX(COLUMN($O670:Z670))-COLUMN($O670:Z670),1,1)))+Z641*Z612","v":0},{"$f":"SUMPRODUCT($O612:AA612,N(1-$O641:AA641),N(OFFSET($O670:AA670,0,MAX(COLUMN($O670:AA670))-COLUMN($O670:AA670),1,1)))+AA641*AA612","v":0},{"$f":"SUMPRODUCT($O612:AB612,N(1-$O641:AB641),N(OFFSET($O670:AB670,0,MAX(COLUMN($O670:AB670))-COLUMN($O670:AB670),1,1)))+AB641*AB612","v":0},{"$f":"SUMPRODUCT($O612:AC612,N(1-$O641:AC641),N(OFFSET($O670:AC670,0,MAX(COLUMN($O670:AC670))-COLUMN($O670:AC670),1,1)))+AC641*AC612","v":0},{"$f":"SUMPRODUCT($O612:AD612,N(1-$O641:AD641),N(OFFSET($O670:AD670,0,MAX(COLUMN($O670:AD670))-COLUMN($O670:AD670),1,1)))+AD641*AD612","v":0},{"$f":"SUMPRODUCT($O612:AE612,N(1-$O641:AE641),N(OFFSET($O670:AE670,0,MAX(COLUMN($O670:AE670))-COLUMN($O670:AE670),1,1)))+AE641*AE612","v":0},{"$f":"SUMPRODUCT($O612:AF612,N(1-$O641:AF641),N(OFFSET($O670:AF670,0,MAX(COLUMN($O670:AF670))-COLUMN($O670:AF670),1,1)))+AF641*AF612","v":0},{"$f":"SUMPRODUCT($O612:AG612,N(1-$O641:AG641),N(OFFSET($O670:AG670,0,MAX(COLUMN($O670:AG670))-COLUMN($O670:AG670),1,1)))+AG641*AG612","v":0},{"$f":"SUMPRODUCT($O612:AH612,N(1-$O641:AH641),N(OFFSET($O670:AH670,0,MAX(COLUMN($O670:AH670))-COLUMN($O670:AH670),1,1)))+AH641*AH612","v":0},{"$f":"SUMPRODUCT($O612:AI612,N(1-$O641:AI641),N(OFFSET($O670:AI670,0,MAX(COLUMN($O670:AI670))-COLUMN($O670:AI670),1,1)))+AI641*AI612","v":0},{"$f":"SUMPRODUCT($O612:AJ612,N(1-$O641:AJ641),N(OFFSET($O670:AJ670,0,MAX(COLUMN($O670:AJ670))-COLUMN($O670:AJ670),1,1)))+AJ641*AJ612","v":0},{"$f":"SUMPRODUCT($O612:AK612,N(1-$O641:AK641),N(OFFSET($O670:AK670,0,MAX(COLUMN($O670:AK670))-COLUMN($O670:AK670),1,1)))+AK641*AK612","v":0},{"$f":"SUMPRODUCT($O612:AL612,N(1-$O641:AL641),N(OFFSET($O670:AL670,0,MAX(COLUMN($O670:AL670))-COLUMN($O670:AL670),1,1)))+AL641*AL612","v":0},{"$f":"SUMPRODUCT($O612:AM612,N(1-$O641:AM641),N(OFFSET($O670:AM670,0,MAX(COLUMN($O670:AM670))-COLUMN($O670:AM670),1,1)))+AM641*AM612","v":0},{"$f":"SUMPRODUCT($O612:AN612,N(1-$O641:AN641),N(OFFSET($O670:AN670,0,MAX(COLUMN($O670:AN670))-COLUMN($O670:AN670),1,1)))+AN641*AN612","v":0},{"$f":"SUMPRODUCT($O612:AO612,N(1-$O641:AO641),N(OFFSET($O670:AO670,0,MAX(COLUMN($O670:AO670))-COLUMN($O670:AO670),1,1)))+AO641*AO612","v":0},{"$f":"SUMPRODUCT($O612:AP612,N(1-$O641:AP641),N(OFFSET($O670:AP670,0,MAX(COLUMN($O670:AP670))-COLUMN($O670:AP670),1,1)))+AP641*AP612","v":0},{"$f":"SUMPRODUCT($O612:AQ612,N(1-$O641:AQ641),N(OFFSET($O670:AQ670,0,MAX(COLUMN($O670:AQ670))-COLUMN($O670:AQ670),1,1)))+AQ641*AQ612","v":0},{"$f":"SUMPRODUCT($O612:AR612,N(1-$O641:AR641),N(OFFSET($O670:AR670,0,MAX(COLUMN($O670:AR670))-COLUMN($O670:AR670),1,1)))+AR641*AR612","v":0},{"$f":"SUMPRODUCT($O612:AS612,N(1-$O641:AS641),N(OFFSET($O670:AS670,0,MAX(COLUMN($O670:AS670))-COLUMN($O670:AS670),1,1)))+AS641*AS612","v":0},{"$f":"SUMPRODUCT($O612:AT612,N(1-$O641:AT641),N(OFFSET($O670:AT670,0,MAX(COLUMN($O670:AT670))-COLUMN($O670:AT670),1,1)))+AT641*AT612","v":0},{"$f":"SUMPRODUCT($O612:AU612,N(1-$O641:AU641),N(OFFSET($O670:AU670,0,MAX(COLUMN($O670:AU670))-COLUMN($O670:AU670),1,1)))+AU641*AU612","v":0},{"$f":"SUMPRODUCT($O612:AV612,N(1-$O641:AV641),N(OFFSET($O670:AV670,0,MAX(COLUMN($O670:AV670))-COLUMN($O670:AV670),1,1)))+AV641*AV612","v":0},{"$f":"SUMPRODUCT($O612:AW612,N(1-$O641:AW641),N(OFFSET($O670:AW670,0,MAX(COLUMN($O670:AW670))-COLUMN($O670:AW670),1,1)))+AW641*AW612","v":0},{"$f":"SUMPRODUCT($O612:AX612,N(1-$O641:AX641),N(OFFSET($O670:AX670,0,MAX(COLUMN($O670:AX670))-COLUMN($O670:AX670),1,1)))+AX641*AX612","v":0},{"$f":"SUMPRODUCT($O612:AY612,N(1-$O641:AY641),N(OFFSET($O670:AY670,0,MAX(COLUMN($O670:AY670))-COLUMN($O670:AY670),1,1)))+AY641*AY612","v":0},{"$f":"SUMPRODUCT($O612:AZ612,N(1-$O641:AZ641),N(OFFSET($O670:AZ670,0,MAX(COLUMN($O670:AZ670))-COLUMN($O670:AZ670),1,1)))+AZ641*AZ612","v":0},{"$f":"SUMPRODUCT($O612:BA612,N(1-$O641:BA641),N(OFFSET($O670:BA670,0,MAX(COLUMN($O670:BA670))-COLUMN($O670:BA670),1,1)))+BA641*BA612","v":0},{"$f":"SUMPRODUCT($O612:BB612,N(1-$O641:BB641),N(OFFSET($O670:BB670,0,MAX(COLUMN($O670:BB670))-COLUMN($O670:BB670),1,1)))+BB641*BB612","v":0},{"$f":"SUMPRODUCT($O612:BC612,N(1-$O641:BC641),N(OFFSET($O670:BC670,0,MAX(COLUMN($O670:BC670))-COLUMN($O670:BC670),1,1)))+BC641*BC612","v":0},{"$f":"SUMPRODUCT($O612:BD612,N(1-$O641:BD641),N(OFFSET($O670:BD670,0,MAX(COLUMN($O670:BD670))-COLUMN($O670:BD670),1,1)))+BD641*BD612","v":0},{"$f":"SUMPRODUCT($O612:BE612,N(1-$O641:BE641),N(OFFSET($O670:BE670,0,MAX(COLUMN($O670:BE670))-COLUMN($O670:BE670),1,1)))+BE641*BE612","v":0},{"$f":"SUMPRODUCT($O612:BF612,N(1-$O641:BF641),N(OFFSET($O670:BF670,0,MAX(COLUMN($O670:BF670))-COLUMN($O670:BF670),1,1)))+BF641*BF612","v":0},{"$f":"SUMPRODUCT($O612:BG612,N(1-$O641:BG641),N(OFFSET($O670:BG670,0,MAX(COLUMN($O670:BG670))-COLUMN($O670:BG670),1,1)))+BG641*BG612","v":0},{"$f":"SUMPRODUCT($O612:BH612,N(1-$O641:BH641),N(OFFSET($O670:BH670,0,MAX(COLUMN($O670:BH670))-COLUMN($O670:BH670),1,1)))+BH641*BH612","v":0},{"$f":"SUMPRODUCT($O612:BI612,N(1-$O641:BI641),N(OFFSET($O670:BI670,0,MAX(COLUMN($O670:BI670))-COLUMN($O670:BI670),1,1)))+BI641*BI612","v":0},{"$f":"SUMPRODUCT($O612:BJ612,N(1-$O641:BJ641),N(OFFSET($O670:BJ670,0,MAX(COLUMN($O670:BJ670))-COLUMN($O670:BJ670),1,1)))+BJ641*BJ612","v":0},{"$f":"SUMPRODUCT($O612:BK612,N(1-$O641:BK641),N(OFFSET($O670:BK670,0,MAX(COLUMN($O670:BK670))-COLUMN($O670:BK670),1,1)))+BK641*BK612","v":0},{"$f":"SUMPRODUCT($O612:BL612,N(1-$O641:BL641),N(OFFSET($O670:BL670,0,MAX(COLUMN($O670:BL670))-COLUMN($O670:BL670),1,1)))+BL641*BL612","v":0},{"$f":"SUMPRODUCT($O612:BM612,N(1-$O641:BM641),N(OFFSET($O670:BM670,0,MAX(COLUMN($O670:BM670))-COLUMN($O670:BM670),1,1)))+BM641*BM612","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O613:O613,N(1-$O642:O642),N(OFFSET($O671:O671,0,MAX(COLUMN($O671:O671))-COLUMN($O671:O671),1,1)))+O642*O613","v":0},{"$f":"SUMPRODUCT($O613:P613,N(1-$O642:P642),N(OFFSET($O671:P671,0,MAX(COLUMN($O671:P671))-COLUMN($O671:P671),1,1)))+P642*P613","v":0},{"$f":"SUMPRODUCT($O613:Q613,N(1-$O642:Q642),N(OFFSET($O671:Q671,0,MAX(COLUMN($O671:Q671))-COLUMN($O671:Q671),1,1)))+Q642*Q613","v":0},{"$f":"SUMPRODUCT($O613:R613,N(1-$O642:R642),N(OFFSET($O671:R671,0,MAX(COLUMN($O671:R671))-COLUMN($O671:R671),1,1)))+R642*R613","v":0},{"$f":"SUMPRODUCT($O613:S613,N(1-$O642:S642),N(OFFSET($O671:S671,0,MAX(COLUMN($O671:S671))-COLUMN($O671:S671),1,1)))+S642*S613","v":0},{"$f":"SUMPRODUCT($O613:T613,N(1-$O642:T642),N(OFFSET($O671:T671,0,MAX(COLUMN($O671:T671))-COLUMN($O671:T671),1,1)))+T642*T613","v":0},{"$f":"SUMPRODUCT($O613:U613,N(1-$O642:U642),N(OFFSET($O671:U671,0,MAX(COLUMN($O671:U671))-COLUMN($O671:U671),1,1)))+U642*U613","v":0},{"$f":"SUMPRODUCT($O613:V613,N(1-$O642:V642),N(OFFSET($O671:V671,0,MAX(COLUMN($O671:V671))-COLUMN($O671:V671),1,1)))+V642*V613","v":0},{"$f":"SUMPRODUCT($O613:W613,N(1-$O642:W642),N(OFFSET($O671:W671,0,MAX(COLUMN($O671:W671))-COLUMN($O671:W671),1,1)))+W642*W613","v":0},{"$f":"SUMPRODUCT($O613:X613,N(1-$O642:X642),N(OFFSET($O671:X671,0,MAX(COLUMN($O671:X671))-COLUMN($O671:X671),1,1)))+X642*X613","v":0},{"$f":"SUMPRODUCT($O613:Y613,N(1-$O642:Y642),N(OFFSET($O671:Y671,0,MAX(COLUMN($O671:Y671))-COLUMN($O671:Y671),1,1)))+Y642*Y613","v":0},{"$f":"SUMPRODUCT($O613:Z613,N(1-$O642:Z642),N(OFFSET($O671:Z671,0,MAX(COLUMN($O671:Z671))-COLUMN($O671:Z671),1,1)))+Z642*Z613","v":0},{"$f":"SUMPRODUCT($O613:AA613,N(1-$O642:AA642),N(OFFSET($O671:AA671,0,MAX(COLUMN($O671:AA671))-COLUMN($O671:AA671),1,1)))+AA642*AA613","v":0},{"$f":"SUMPRODUCT($O613:AB613,N(1-$O642:AB642),N(OFFSET($O671:AB671,0,MAX(COLUMN($O671:AB671))-COLUMN($O671:AB671),1,1)))+AB642*AB613","v":0},{"$f":"SUMPRODUCT($O613:AC613,N(1-$O642:AC642),N(OFFSET($O671:AC671,0,MAX(COLUMN($O671:AC671))-COLUMN($O671:AC671),1,1)))+AC642*AC613","v":0},{"$f":"SUMPRODUCT($O613:AD613,N(1-$O642:AD642),N(OFFSET($O671:AD671,0,MAX(COLUMN($O671:AD671))-COLUMN($O671:AD671),1,1)))+AD642*AD613","v":0},{"$f":"SUMPRODUCT($O613:AE613,N(1-$O642:AE642),N(OFFSET($O671:AE671,0,MAX(COLUMN($O671:AE671))-COLUMN($O671:AE671),1,1)))+AE642*AE613","v":0},{"$f":"SUMPRODUCT($O613:AF613,N(1-$O642:AF642),N(OFFSET($O671:AF671,0,MAX(COLUMN($O671:AF671))-COLUMN($O671:AF671),1,1)))+AF642*AF613","v":0},{"$f":"SUMPRODUCT($O613:AG613,N(1-$O642:AG642),N(OFFSET($O671:AG671,0,MAX(COLUMN($O671:AG671))-COLUMN($O671:AG671),1,1)))+AG642*AG613","v":0},{"$f":"SUMPRODUCT($O613:AH613,N(1-$O642:AH642),N(OFFSET($O671:AH671,0,MAX(COLUMN($O671:AH671))-COLUMN($O671:AH671),1,1)))+AH642*AH613","v":0},{"$f":"SUMPRODUCT($O613:AI613,N(1-$O642:AI642),N(OFFSET($O671:AI671,0,MAX(COLUMN($O671:AI671))-COLUMN($O671:AI671),1,1)))+AI642*AI613","v":0},{"$f":"SUMPRODUCT($O613:AJ613,N(1-$O642:AJ642),N(OFFSET($O671:AJ671,0,MAX(COLUMN($O671:AJ671))-COLUMN($O671:AJ671),1,1)))+AJ642*AJ613","v":0},{"$f":"SUMPRODUCT($O613:AK613,N(1-$O642:AK642),N(OFFSET($O671:AK671,0,MAX(COLUMN($O671:AK671))-COLUMN($O671:AK671),1,1)))+AK642*AK613","v":0},{"$f":"SUMPRODUCT($O613:AL613,N(1-$O642:AL642),N(OFFSET($O671:AL671,0,MAX(COLUMN($O671:AL671))-COLUMN($O671:AL671),1,1)))+AL642*AL613","v":0},{"$f":"SUMPRODUCT($O613:AM613,N(1-$O642:AM642),N(OFFSET($O671:AM671,0,MAX(COLUMN($O671:AM671))-COLUMN($O671:AM671),1,1)))+AM642*AM613","v":0},{"$f":"SUMPRODUCT($O613:AN613,N(1-$O642:AN642),N(OFFSET($O671:AN671,0,MAX(COLUMN($O671:AN671))-COLUMN($O671:AN671),1,1)))+AN642*AN613","v":0},{"$f":"SUMPRODUCT($O613:AO613,N(1-$O642:AO642),N(OFFSET($O671:AO671,0,MAX(COLUMN($O671:AO671))-COLUMN($O671:AO671),1,1)))+AO642*AO613","v":0},{"$f":"SUMPRODUCT($O613:AP613,N(1-$O642:AP642),N(OFFSET($O671:AP671,0,MAX(COLUMN($O671:AP671))-COLUMN($O671:AP671),1,1)))+AP642*AP613","v":0},{"$f":"SUMPRODUCT($O613:AQ613,N(1-$O642:AQ642),N(OFFSET($O671:AQ671,0,MAX(COLUMN($O671:AQ671))-COLUMN($O671:AQ671),1,1)))+AQ642*AQ613","v":0},{"$f":"SUMPRODUCT($O613:AR613,N(1-$O642:AR642),N(OFFSET($O671:AR671,0,MAX(COLUMN($O671:AR671))-COLUMN($O671:AR671),1,1)))+AR642*AR613","v":0},{"$f":"SUMPRODUCT($O613:AS613,N(1-$O642:AS642),N(OFFSET($O671:AS671,0,MAX(COLUMN($O671:AS671))-COLUMN($O671:AS671),1,1)))+AS642*AS613","v":0},{"$f":"SUMPRODUCT($O613:AT613,N(1-$O642:AT642),N(OFFSET($O671:AT671,0,MAX(COLUMN($O671:AT671))-COLUMN($O671:AT671),1,1)))+AT642*AT613","v":0},{"$f":"SUMPRODUCT($O613:AU613,N(1-$O642:AU642),N(OFFSET($O671:AU671,0,MAX(COLUMN($O671:AU671))-COLUMN($O671:AU671),1,1)))+AU642*AU613","v":0},{"$f":"SUMPRODUCT($O613:AV613,N(1-$O642:AV642),N(OFFSET($O671:AV671,0,MAX(COLUMN($O671:AV671))-COLUMN($O671:AV671),1,1)))+AV642*AV613","v":0},{"$f":"SUMPRODUCT($O613:AW613,N(1-$O642:AW642),N(OFFSET($O671:AW671,0,MAX(COLUMN($O671:AW671))-COLUMN($O671:AW671),1,1)))+AW642*AW613","v":0},{"$f":"SUMPRODUCT($O613:AX613,N(1-$O642:AX642),N(OFFSET($O671:AX671,0,MAX(COLUMN($O671:AX671))-COLUMN($O671:AX671),1,1)))+AX642*AX613","v":0},{"$f":"SUMPRODUCT($O613:AY613,N(1-$O642:AY642),N(OFFSET($O671:AY671,0,MAX(COLUMN($O671:AY671))-COLUMN($O671:AY671),1,1)))+AY642*AY613","v":0},{"$f":"SUMPRODUCT($O613:AZ613,N(1-$O642:AZ642),N(OFFSET($O671:AZ671,0,MAX(COLUMN($O671:AZ671))-COLUMN($O671:AZ671),1,1)))+AZ642*AZ613","v":0},{"$f":"SUMPRODUCT($O613:BA613,N(1-$O642:BA642),N(OFFSET($O671:BA671,0,MAX(COLUMN($O671:BA671))-COLUMN($O671:BA671),1,1)))+BA642*BA613","v":0},{"$f":"SUMPRODUCT($O613:BB613,N(1-$O642:BB642),N(OFFSET($O671:BB671,0,MAX(COLUMN($O671:BB671))-COLUMN($O671:BB671),1,1)))+BB642*BB613","v":0},{"$f":"SUMPRODUCT($O613:BC613,N(1-$O642:BC642),N(OFFSET($O671:BC671,0,MAX(COLUMN($O671:BC671))-COLUMN($O671:BC671),1,1)))+BC642*BC613","v":0},{"$f":"SUMPRODUCT($O613:BD613,N(1-$O642:BD642),N(OFFSET($O671:BD671,0,MAX(COLUMN($O671:BD671))-COLUMN($O671:BD671),1,1)))+BD642*BD613","v":0},{"$f":"SUMPRODUCT($O613:BE613,N(1-$O642:BE642),N(OFFSET($O671:BE671,0,MAX(COLUMN($O671:BE671))-COLUMN($O671:BE671),1,1)))+BE642*BE613","v":0},{"$f":"SUMPRODUCT($O613:BF613,N(1-$O642:BF642),N(OFFSET($O671:BF671,0,MAX(COLUMN($O671:BF671))-COLUMN($O671:BF671),1,1)))+BF642*BF613","v":0},{"$f":"SUMPRODUCT($O613:BG613,N(1-$O642:BG642),N(OFFSET($O671:BG671,0,MAX(COLUMN($O671:BG671))-COLUMN($O671:BG671),1,1)))+BG642*BG613","v":0},{"$f":"SUMPRODUCT($O613:BH613,N(1-$O642:BH642),N(OFFSET($O671:BH671,0,MAX(COLUMN($O671:BH671))-COLUMN($O671:BH671),1,1)))+BH642*BH613","v":0},{"$f":"SUMPRODUCT($O613:BI613,N(1-$O642:BI642),N(OFFSET($O671:BI671,0,MAX(COLUMN($O671:BI671))-COLUMN($O671:BI671),1,1)))+BI642*BI613","v":0},{"$f":"SUMPRODUCT($O613:BJ613,N(1-$O642:BJ642),N(OFFSET($O671:BJ671,0,MAX(COLUMN($O671:BJ671))-COLUMN($O671:BJ671),1,1)))+BJ642*BJ613","v":0},{"$f":"SUMPRODUCT($O613:BK613,N(1-$O642:BK642),N(OFFSET($O671:BK671,0,MAX(COLUMN($O671:BK671))-COLUMN($O671:BK671),1,1)))+BK642*BK613","v":0},{"$f":"SUMPRODUCT($O613:BL613,N(1-$O642:BL642),N(OFFSET($O671:BL671,0,MAX(COLUMN($O671:BL671))-COLUMN($O671:BL671),1,1)))+BL642*BL613","v":0},{"$f":"SUMPRODUCT($O613:BM613,N(1-$O642:BM642),N(OFFSET($O671:BM671,0,MAX(COLUMN($O671:BM671))-COLUMN($O671:BM671),1,1)))+BM642*BM613","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O614:O614,N(1-$O643:O643),N(OFFSET($O672:O672,0,MAX(COLUMN($O672:O672))-COLUMN($O672:O672),1,1)))+O643*O614","v":0},{"$f":"SUMPRODUCT($O614:P614,N(1-$O643:P643),N(OFFSET($O672:P672,0,MAX(COLUMN($O672:P672))-COLUMN($O672:P672),1,1)))+P643*P614","v":0},{"$f":"SUMPRODUCT($O614:Q614,N(1-$O643:Q643),N(OFFSET($O672:Q672,0,MAX(COLUMN($O672:Q672))-COLUMN($O672:Q672),1,1)))+Q643*Q614","v":0},{"$f":"SUMPRODUCT($O614:R614,N(1-$O643:R643),N(OFFSET($O672:R672,0,MAX(COLUMN($O672:R672))-COLUMN($O672:R672),1,1)))+R643*R614","v":0},{"$f":"SUMPRODUCT($O614:S614,N(1-$O643:S643),N(OFFSET($O672:S672,0,MAX(COLUMN($O672:S672))-COLUMN($O672:S672),1,1)))+S643*S614","v":0},{"$f":"SUMPRODUCT($O614:T614,N(1-$O643:T643),N(OFFSET($O672:T672,0,MAX(COLUMN($O672:T672))-COLUMN($O672:T672),1,1)))+T643*T614","v":0},{"$f":"SUMPRODUCT($O614:U614,N(1-$O643:U643),N(OFFSET($O672:U672,0,MAX(COLUMN($O672:U672))-COLUMN($O672:U672),1,1)))+U643*U614","v":0},{"$f":"SUMPRODUCT($O614:V614,N(1-$O643:V643),N(OFFSET($O672:V672,0,MAX(COLUMN($O672:V672))-COLUMN($O672:V672),1,1)))+V643*V614","v":0},{"$f":"SUMPRODUCT($O614:W614,N(1-$O643:W643),N(OFFSET($O672:W672,0,MAX(COLUMN($O672:W672))-COLUMN($O672:W672),1,1)))+W643*W614","v":0},{"$f":"SUMPRODUCT($O614:X614,N(1-$O643:X643),N(OFFSET($O672:X672,0,MAX(COLUMN($O672:X672))-COLUMN($O672:X672),1,1)))+X643*X614","v":0},{"$f":"SUMPRODUCT($O614:Y614,N(1-$O643:Y643),N(OFFSET($O672:Y672,0,MAX(COLUMN($O672:Y672))-COLUMN($O672:Y672),1,1)))+Y643*Y614","v":0},{"$f":"SUMPRODUCT($O614:Z614,N(1-$O643:Z643),N(OFFSET($O672:Z672,0,MAX(COLUMN($O672:Z672))-COLUMN($O672:Z672),1,1)))+Z643*Z614","v":0},{"$f":"SUMPRODUCT($O614:AA614,N(1-$O643:AA643),N(OFFSET($O672:AA672,0,MAX(COLUMN($O672:AA672))-COLUMN($O672:AA672),1,1)))+AA643*AA614","v":0},{"$f":"SUMPRODUCT($O614:AB614,N(1-$O643:AB643),N(OFFSET($O672:AB672,0,MAX(COLUMN($O672:AB672))-COLUMN($O672:AB672),1,1)))+AB643*AB614","v":0},{"$f":"SUMPRODUCT($O614:AC614,N(1-$O643:AC643),N(OFFSET($O672:AC672,0,MAX(COLUMN($O672:AC672))-COLUMN($O672:AC672),1,1)))+AC643*AC614","v":0},{"$f":"SUMPRODUCT($O614:AD614,N(1-$O643:AD643),N(OFFSET($O672:AD672,0,MAX(COLUMN($O672:AD672))-COLUMN($O672:AD672),1,1)))+AD643*AD614","v":0},{"$f":"SUMPRODUCT($O614:AE614,N(1-$O643:AE643),N(OFFSET($O672:AE672,0,MAX(COLUMN($O672:AE672))-COLUMN($O672:AE672),1,1)))+AE643*AE614","v":0},{"$f":"SUMPRODUCT($O614:AF614,N(1-$O643:AF643),N(OFFSET($O672:AF672,0,MAX(COLUMN($O672:AF672))-COLUMN($O672:AF672),1,1)))+AF643*AF614","v":0},{"$f":"SUMPRODUCT($O614:AG614,N(1-$O643:AG643),N(OFFSET($O672:AG672,0,MAX(COLUMN($O672:AG672))-COLUMN($O672:AG672),1,1)))+AG643*AG614","v":0},{"$f":"SUMPRODUCT($O614:AH614,N(1-$O643:AH643),N(OFFSET($O672:AH672,0,MAX(COLUMN($O672:AH672))-COLUMN($O672:AH672),1,1)))+AH643*AH614","v":0},{"$f":"SUMPRODUCT($O614:AI614,N(1-$O643:AI643),N(OFFSET($O672:AI672,0,MAX(COLUMN($O672:AI672))-COLUMN($O672:AI672),1,1)))+AI643*AI614","v":0},{"$f":"SUMPRODUCT($O614:AJ614,N(1-$O643:AJ643),N(OFFSET($O672:AJ672,0,MAX(COLUMN($O672:AJ672))-COLUMN($O672:AJ672),1,1)))+AJ643*AJ614","v":0},{"$f":"SUMPRODUCT($O614:AK614,N(1-$O643:AK643),N(OFFSET($O672:AK672,0,MAX(COLUMN($O672:AK672))-COLUMN($O672:AK672),1,1)))+AK643*AK614","v":0},{"$f":"SUMPRODUCT($O614:AL614,N(1-$O643:AL643),N(OFFSET($O672:AL672,0,MAX(COLUMN($O672:AL672))-COLUMN($O672:AL672),1,1)))+AL643*AL614","v":0},{"$f":"SUMPRODUCT($O614:AM614,N(1-$O643:AM643),N(OFFSET($O672:AM672,0,MAX(COLUMN($O672:AM672))-COLUMN($O672:AM672),1,1)))+AM643*AM614","v":0},{"$f":"SUMPRODUCT($O614:AN614,N(1-$O643:AN643),N(OFFSET($O672:AN672,0,MAX(COLUMN($O672:AN672))-COLUMN($O672:AN672),1,1)))+AN643*AN614","v":0},{"$f":"SUMPRODUCT($O614:AO614,N(1-$O643:AO643),N(OFFSET($O672:AO672,0,MAX(COLUMN($O672:AO672))-COLUMN($O672:AO672),1,1)))+AO643*AO614","v":0},{"$f":"SUMPRODUCT($O614:AP614,N(1-$O643:AP643),N(OFFSET($O672:AP672,0,MAX(COLUMN($O672:AP672))-COLUMN($O672:AP672),1,1)))+AP643*AP614","v":0},{"$f":"SUMPRODUCT($O614:AQ614,N(1-$O643:AQ643),N(OFFSET($O672:AQ672,0,MAX(COLUMN($O672:AQ672))-COLUMN($O672:AQ672),1,1)))+AQ643*AQ614","v":0},{"$f":"SUMPRODUCT($O614:AR614,N(1-$O643:AR643),N(OFFSET($O672:AR672,0,MAX(COLUMN($O672:AR672))-COLUMN($O672:AR672),1,1)))+AR643*AR614","v":0},{"$f":"SUMPRODUCT($O614:AS614,N(1-$O643:AS643),N(OFFSET($O672:AS672,0,MAX(COLUMN($O672:AS672))-COLUMN($O672:AS672),1,1)))+AS643*AS614","v":0},{"$f":"SUMPRODUCT($O614:AT614,N(1-$O643:AT643),N(OFFSET($O672:AT672,0,MAX(COLUMN($O672:AT672))-COLUMN($O672:AT672),1,1)))+AT643*AT614","v":0},{"$f":"SUMPRODUCT($O614:AU614,N(1-$O643:AU643),N(OFFSET($O672:AU672,0,MAX(COLUMN($O672:AU672))-COLUMN($O672:AU672),1,1)))+AU643*AU614","v":0},{"$f":"SUMPRODUCT($O614:AV614,N(1-$O643:AV643),N(OFFSET($O672:AV672,0,MAX(COLUMN($O672:AV672))-COLUMN($O672:AV672),1,1)))+AV643*AV614","v":0},{"$f":"SUMPRODUCT($O614:AW614,N(1-$O643:AW643),N(OFFSET($O672:AW672,0,MAX(COLUMN($O672:AW672))-COLUMN($O672:AW672),1,1)))+AW643*AW614","v":0},{"$f":"SUMPRODUCT($O614:AX614,N(1-$O643:AX643),N(OFFSET($O672:AX672,0,MAX(COLUMN($O672:AX672))-COLUMN($O672:AX672),1,1)))+AX643*AX614","v":0},{"$f":"SUMPRODUCT($O614:AY614,N(1-$O643:AY643),N(OFFSET($O672:AY672,0,MAX(COLUMN($O672:AY672))-COLUMN($O672:AY672),1,1)))+AY643*AY614","v":0},{"$f":"SUMPRODUCT($O614:AZ614,N(1-$O643:AZ643),N(OFFSET($O672:AZ672,0,MAX(COLUMN($O672:AZ672))-COLUMN($O672:AZ672),1,1)))+AZ643*AZ614","v":0},{"$f":"SUMPRODUCT($O614:BA614,N(1-$O643:BA643),N(OFFSET($O672:BA672,0,MAX(COLUMN($O672:BA672))-COLUMN($O672:BA672),1,1)))+BA643*BA614","v":0},{"$f":"SUMPRODUCT($O614:BB614,N(1-$O643:BB643),N(OFFSET($O672:BB672,0,MAX(COLUMN($O672:BB672))-COLUMN($O672:BB672),1,1)))+BB643*BB614","v":0},{"$f":"SUMPRODUCT($O614:BC614,N(1-$O643:BC643),N(OFFSET($O672:BC672,0,MAX(COLUMN($O672:BC672))-COLUMN($O672:BC672),1,1)))+BC643*BC614","v":0},{"$f":"SUMPRODUCT($O614:BD614,N(1-$O643:BD643),N(OFFSET($O672:BD672,0,MAX(COLUMN($O672:BD672))-COLUMN($O672:BD672),1,1)))+BD643*BD614","v":0},{"$f":"SUMPRODUCT($O614:BE614,N(1-$O643:BE643),N(OFFSET($O672:BE672,0,MAX(COLUMN($O672:BE672))-COLUMN($O672:BE672),1,1)))+BE643*BE614","v":0},{"$f":"SUMPRODUCT($O614:BF614,N(1-$O643:BF643),N(OFFSET($O672:BF672,0,MAX(COLUMN($O672:BF672))-COLUMN($O672:BF672),1,1)))+BF643*BF614","v":0},{"$f":"SUMPRODUCT($O614:BG614,N(1-$O643:BG643),N(OFFSET($O672:BG672,0,MAX(COLUMN($O672:BG672))-COLUMN($O672:BG672),1,1)))+BG643*BG614","v":0},{"$f":"SUMPRODUCT($O614:BH614,N(1-$O643:BH643),N(OFFSET($O672:BH672,0,MAX(COLUMN($O672:BH672))-COLUMN($O672:BH672),1,1)))+BH643*BH614","v":0},{"$f":"SUMPRODUCT($O614:BI614,N(1-$O643:BI643),N(OFFSET($O672:BI672,0,MAX(COLUMN($O672:BI672))-COLUMN($O672:BI672),1,1)))+BI643*BI614","v":0},{"$f":"SUMPRODUCT($O614:BJ614,N(1-$O643:BJ643),N(OFFSET($O672:BJ672,0,MAX(COLUMN($O672:BJ672))-COLUMN($O672:BJ672),1,1)))+BJ643*BJ614","v":0},{"$f":"SUMPRODUCT($O614:BK614,N(1-$O643:BK643),N(OFFSET($O672:BK672,0,MAX(COLUMN($O672:BK672))-COLUMN($O672:BK672),1,1)))+BK643*BK614","v":0},{"$f":"SUMPRODUCT($O614:BL614,N(1-$O643:BL643),N(OFFSET($O672:BL672,0,MAX(COLUMN($O672:BL672))-COLUMN($O672:BL672),1,1)))+BL643*BL614","v":0},{"$f":"SUMPRODUCT($O614:BM614,N(1-$O643:BM643),N(OFFSET($O672:BM672,0,MAX(COLUMN($O672:BM672))-COLUMN($O672:BM672),1,1)))+BM643*BM614","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O615:O615,N(1-$O644:O644),N(OFFSET($O673:O673,0,MAX(COLUMN($O673:O673))-COLUMN($O673:O673),1,1)))+O644*O615","v":0},{"$f":"SUMPRODUCT($O615:P615,N(1-$O644:P644),N(OFFSET($O673:P673,0,MAX(COLUMN($O673:P673))-COLUMN($O673:P673),1,1)))+P644*P615","v":0},{"$f":"SUMPRODUCT($O615:Q615,N(1-$O644:Q644),N(OFFSET($O673:Q673,0,MAX(COLUMN($O673:Q673))-COLUMN($O673:Q673),1,1)))+Q644*Q615","v":0},{"$f":"SUMPRODUCT($O615:R615,N(1-$O644:R644),N(OFFSET($O673:R673,0,MAX(COLUMN($O673:R673))-COLUMN($O673:R673),1,1)))+R644*R615","v":0},{"$f":"SUMPRODUCT($O615:S615,N(1-$O644:S644),N(OFFSET($O673:S673,0,MAX(COLUMN($O673:S673))-COLUMN($O673:S673),1,1)))+S644*S615","v":0},{"$f":"SUMPRODUCT($O615:T615,N(1-$O644:T644),N(OFFSET($O673:T673,0,MAX(COLUMN($O673:T673))-COLUMN($O673:T673),1,1)))+T644*T615","v":0},{"$f":"SUMPRODUCT($O615:U615,N(1-$O644:U644),N(OFFSET($O673:U673,0,MAX(COLUMN($O673:U673))-COLUMN($O673:U673),1,1)))+U644*U615","v":0},{"$f":"SUMPRODUCT($O615:V615,N(1-$O644:V644),N(OFFSET($O673:V673,0,MAX(COLUMN($O673:V673))-COLUMN($O673:V673),1,1)))+V644*V615","v":0},{"$f":"SUMPRODUCT($O615:W615,N(1-$O644:W644),N(OFFSET($O673:W673,0,MAX(COLUMN($O673:W673))-COLUMN($O673:W673),1,1)))+W644*W615","v":0},{"$f":"SUMPRODUCT($O615:X615,N(1-$O644:X644),N(OFFSET($O673:X673,0,MAX(COLUMN($O673:X673))-COLUMN($O673:X673),1,1)))+X644*X615","v":0},{"$f":"SUMPRODUCT($O615:Y615,N(1-$O644:Y644),N(OFFSET($O673:Y673,0,MAX(COLUMN($O673:Y673))-COLUMN($O673:Y673),1,1)))+Y644*Y615","v":0},{"$f":"SUMPRODUCT($O615:Z615,N(1-$O644:Z644),N(OFFSET($O673:Z673,0,MAX(COLUMN($O673:Z673))-COLUMN($O673:Z673),1,1)))+Z644*Z615","v":0},{"$f":"SUMPRODUCT($O615:AA615,N(1-$O644:AA644),N(OFFSET($O673:AA673,0,MAX(COLUMN($O673:AA673))-COLUMN($O673:AA673),1,1)))+AA644*AA615","v":0},{"$f":"SUMPRODUCT($O615:AB615,N(1-$O644:AB644),N(OFFSET($O673:AB673,0,MAX(COLUMN($O673:AB673))-COLUMN($O673:AB673),1,1)))+AB644*AB615","v":0},{"$f":"SUMPRODUCT($O615:AC615,N(1-$O644:AC644),N(OFFSET($O673:AC673,0,MAX(COLUMN($O673:AC673))-COLUMN($O673:AC673),1,1)))+AC644*AC615","v":0},{"$f":"SUMPRODUCT($O615:AD615,N(1-$O644:AD644),N(OFFSET($O673:AD673,0,MAX(COLUMN($O673:AD673))-COLUMN($O673:AD673),1,1)))+AD644*AD615","v":0},{"$f":"SUMPRODUCT($O615:AE615,N(1-$O644:AE644),N(OFFSET($O673:AE673,0,MAX(COLUMN($O673:AE673))-COLUMN($O673:AE673),1,1)))+AE644*AE615","v":0},{"$f":"SUMPRODUCT($O615:AF615,N(1-$O644:AF644),N(OFFSET($O673:AF673,0,MAX(COLUMN($O673:AF673))-COLUMN($O673:AF673),1,1)))+AF644*AF615","v":0},{"$f":"SUMPRODUCT($O615:AG615,N(1-$O644:AG644),N(OFFSET($O673:AG673,0,MAX(COLUMN($O673:AG673))-COLUMN($O673:AG673),1,1)))+AG644*AG615","v":0},{"$f":"SUMPRODUCT($O615:AH615,N(1-$O644:AH644),N(OFFSET($O673:AH673,0,MAX(COLUMN($O673:AH673))-COLUMN($O673:AH673),1,1)))+AH644*AH615","v":0},{"$f":"SUMPRODUCT($O615:AI615,N(1-$O644:AI644),N(OFFSET($O673:AI673,0,MAX(COLUMN($O673:AI673))-COLUMN($O673:AI673),1,1)))+AI644*AI615","v":0},{"$f":"SUMPRODUCT($O615:AJ615,N(1-$O644:AJ644),N(OFFSET($O673:AJ673,0,MAX(COLUMN($O673:AJ673))-COLUMN($O673:AJ673),1,1)))+AJ644*AJ615","v":0},{"$f":"SUMPRODUCT($O615:AK615,N(1-$O644:AK644),N(OFFSET($O673:AK673,0,MAX(COLUMN($O673:AK673))-COLUMN($O673:AK673),1,1)))+AK644*AK615","v":0},{"$f":"SUMPRODUCT($O615:AL615,N(1-$O644:AL644),N(OFFSET($O673:AL673,0,MAX(COLUMN($O673:AL673))-COLUMN($O673:AL673),1,1)))+AL644*AL615","v":0},{"$f":"SUMPRODUCT($O615:AM615,N(1-$O644:AM644),N(OFFSET($O673:AM673,0,MAX(COLUMN($O673:AM673))-COLUMN($O673:AM673),1,1)))+AM644*AM615","v":0},{"$f":"SUMPRODUCT($O615:AN615,N(1-$O644:AN644),N(OFFSET($O673:AN673,0,MAX(COLUMN($O673:AN673))-COLUMN($O673:AN673),1,1)))+AN644*AN615","v":0},{"$f":"SUMPRODUCT($O615:AO615,N(1-$O644:AO644),N(OFFSET($O673:AO673,0,MAX(COLUMN($O673:AO673))-COLUMN($O673:AO673),1,1)))+AO644*AO615","v":0},{"$f":"SUMPRODUCT($O615:AP615,N(1-$O644:AP644),N(OFFSET($O673:AP673,0,MAX(COLUMN($O673:AP673))-COLUMN($O673:AP673),1,1)))+AP644*AP615","v":0},{"$f":"SUMPRODUCT($O615:AQ615,N(1-$O644:AQ644),N(OFFSET($O673:AQ673,0,MAX(COLUMN($O673:AQ673))-COLUMN($O673:AQ673),1,1)))+AQ644*AQ615","v":0},{"$f":"SUMPRODUCT($O615:AR615,N(1-$O644:AR644),N(OFFSET($O673:AR673,0,MAX(COLUMN($O673:AR673))-COLUMN($O673:AR673),1,1)))+AR644*AR615","v":0},{"$f":"SUMPRODUCT($O615:AS615,N(1-$O644:AS644),N(OFFSET($O673:AS673,0,MAX(COLUMN($O673:AS673))-COLUMN($O673:AS673),1,1)))+AS644*AS615","v":0},{"$f":"SUMPRODUCT($O615:AT615,N(1-$O644:AT644),N(OFFSET($O673:AT673,0,MAX(COLUMN($O673:AT673))-COLUMN($O673:AT673),1,1)))+AT644*AT615","v":0},{"$f":"SUMPRODUCT($O615:AU615,N(1-$O644:AU644),N(OFFSET($O673:AU673,0,MAX(COLUMN($O673:AU673))-COLUMN($O673:AU673),1,1)))+AU644*AU615","v":0},{"$f":"SUMPRODUCT($O615:AV615,N(1-$O644:AV644),N(OFFSET($O673:AV673,0,MAX(COLUMN($O673:AV673))-COLUMN($O673:AV673),1,1)))+AV644*AV615","v":0},{"$f":"SUMPRODUCT($O615:AW615,N(1-$O644:AW644),N(OFFSET($O673:AW673,0,MAX(COLUMN($O673:AW673))-COLUMN($O673:AW673),1,1)))+AW644*AW615","v":0},{"$f":"SUMPRODUCT($O615:AX615,N(1-$O644:AX644),N(OFFSET($O673:AX673,0,MAX(COLUMN($O673:AX673))-COLUMN($O673:AX673),1,1)))+AX644*AX615","v":0},{"$f":"SUMPRODUCT($O615:AY615,N(1-$O644:AY644),N(OFFSET($O673:AY673,0,MAX(COLUMN($O673:AY673))-COLUMN($O673:AY673),1,1)))+AY644*AY615","v":0},{"$f":"SUMPRODUCT($O615:AZ615,N(1-$O644:AZ644),N(OFFSET($O673:AZ673,0,MAX(COLUMN($O673:AZ673))-COLUMN($O673:AZ673),1,1)))+AZ644*AZ615","v":0},{"$f":"SUMPRODUCT($O615:BA615,N(1-$O644:BA644),N(OFFSET($O673:BA673,0,MAX(COLUMN($O673:BA673))-COLUMN($O673:BA673),1,1)))+BA644*BA615","v":0},{"$f":"SUMPRODUCT($O615:BB615,N(1-$O644:BB644),N(OFFSET($O673:BB673,0,MAX(COLUMN($O673:BB673))-COLUMN($O673:BB673),1,1)))+BB644*BB615","v":0},{"$f":"SUMPRODUCT($O615:BC615,N(1-$O644:BC644),N(OFFSET($O673:BC673,0,MAX(COLUMN($O673:BC673))-COLUMN($O673:BC673),1,1)))+BC644*BC615","v":0},{"$f":"SUMPRODUCT($O615:BD615,N(1-$O644:BD644),N(OFFSET($O673:BD673,0,MAX(COLUMN($O673:BD673))-COLUMN($O673:BD673),1,1)))+BD644*BD615","v":0},{"$f":"SUMPRODUCT($O615:BE615,N(1-$O644:BE644),N(OFFSET($O673:BE673,0,MAX(COLUMN($O673:BE673))-COLUMN($O673:BE673),1,1)))+BE644*BE615","v":0},{"$f":"SUMPRODUCT($O615:BF615,N(1-$O644:BF644),N(OFFSET($O673:BF673,0,MAX(COLUMN($O673:BF673))-COLUMN($O673:BF673),1,1)))+BF644*BF615","v":0},{"$f":"SUMPRODUCT($O615:BG615,N(1-$O644:BG644),N(OFFSET($O673:BG673,0,MAX(COLUMN($O673:BG673))-COLUMN($O673:BG673),1,1)))+BG644*BG615","v":0},{"$f":"SUMPRODUCT($O615:BH615,N(1-$O644:BH644),N(OFFSET($O673:BH673,0,MAX(COLUMN($O673:BH673))-COLUMN($O673:BH673),1,1)))+BH644*BH615","v":0},{"$f":"SUMPRODUCT($O615:BI615,N(1-$O644:BI644),N(OFFSET($O673:BI673,0,MAX(COLUMN($O673:BI673))-COLUMN($O673:BI673),1,1)))+BI644*BI615","v":0},{"$f":"SUMPRODUCT($O615:BJ615,N(1-$O644:BJ644),N(OFFSET($O673:BJ673,0,MAX(COLUMN($O673:BJ673))-COLUMN($O673:BJ673),1,1)))+BJ644*BJ615","v":0},{"$f":"SUMPRODUCT($O615:BK615,N(1-$O644:BK644),N(OFFSET($O673:BK673,0,MAX(COLUMN($O673:BK673))-COLUMN($O673:BK673),1,1)))+BK644*BK615","v":0},{"$f":"SUMPRODUCT($O615:BL615,N(1-$O644:BL644),N(OFFSET($O673:BL673,0,MAX(COLUMN($O673:BL673))-COLUMN($O673:BL673),1,1)))+BL644*BL615","v":0},{"$f":"SUMPRODUCT($O615:BM615,N(1-$O644:BM644),N(OFFSET($O673:BM673,0,MAX(COLUMN($O673:BM673))-COLUMN($O673:BM673),1,1)))+BM644*BM615","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O616:O616,N(1-$O645:O645),N(OFFSET($O674:O674,0,MAX(COLUMN($O674:O674))-COLUMN($O674:O674),1,1)))+O645*O616","v":0},{"$f":"SUMPRODUCT($O616:P616,N(1-$O645:P645),N(OFFSET($O674:P674,0,MAX(COLUMN($O674:P674))-COLUMN($O674:P674),1,1)))+P645*P616","v":0},{"$f":"SUMPRODUCT($O616:Q616,N(1-$O645:Q645),N(OFFSET($O674:Q674,0,MAX(COLUMN($O674:Q674))-COLUMN($O674:Q674),1,1)))+Q645*Q616","v":0},{"$f":"SUMPRODUCT($O616:R616,N(1-$O645:R645),N(OFFSET($O674:R674,0,MAX(COLUMN($O674:R674))-COLUMN($O674:R674),1,1)))+R645*R616","v":0},{"$f":"SUMPRODUCT($O616:S616,N(1-$O645:S645),N(OFFSET($O674:S674,0,MAX(COLUMN($O674:S674))-COLUMN($O674:S674),1,1)))+S645*S616","v":0},{"$f":"SUMPRODUCT($O616:T616,N(1-$O645:T645),N(OFFSET($O674:T674,0,MAX(COLUMN($O674:T674))-COLUMN($O674:T674),1,1)))+T645*T616","v":0},{"$f":"SUMPRODUCT($O616:U616,N(1-$O645:U645),N(OFFSET($O674:U674,0,MAX(COLUMN($O674:U674))-COLUMN($O674:U674),1,1)))+U645*U616","v":0},{"$f":"SUMPRODUCT($O616:V616,N(1-$O645:V645),N(OFFSET($O674:V674,0,MAX(COLUMN($O674:V674))-COLUMN($O674:V674),1,1)))+V645*V616","v":0},{"$f":"SUMPRODUCT($O616:W616,N(1-$O645:W645),N(OFFSET($O674:W674,0,MAX(COLUMN($O674:W674))-COLUMN($O674:W674),1,1)))+W645*W616","v":0},{"$f":"SUMPRODUCT($O616:X616,N(1-$O645:X645),N(OFFSET($O674:X674,0,MAX(COLUMN($O674:X674))-COLUMN($O674:X674),1,1)))+X645*X616","v":0},{"$f":"SUMPRODUCT($O616:Y616,N(1-$O645:Y645),N(OFFSET($O674:Y674,0,MAX(COLUMN($O674:Y674))-COLUMN($O674:Y674),1,1)))+Y645*Y616","v":0},{"$f":"SUMPRODUCT($O616:Z616,N(1-$O645:Z645),N(OFFSET($O674:Z674,0,MAX(COLUMN($O674:Z674))-COLUMN($O674:Z674),1,1)))+Z645*Z616","v":0},{"$f":"SUMPRODUCT($O616:AA616,N(1-$O645:AA645),N(OFFSET($O674:AA674,0,MAX(COLUMN($O674:AA674))-COLUMN($O674:AA674),1,1)))+AA645*AA616","v":0},{"$f":"SUMPRODUCT($O616:AB616,N(1-$O645:AB645),N(OFFSET($O674:AB674,0,MAX(COLUMN($O674:AB674))-COLUMN($O674:AB674),1,1)))+AB645*AB616","v":0},{"$f":"SUMPRODUCT($O616:AC616,N(1-$O645:AC645),N(OFFSET($O674:AC674,0,MAX(COLUMN($O674:AC674))-COLUMN($O674:AC674),1,1)))+AC645*AC616","v":0},{"$f":"SUMPRODUCT($O616:AD616,N(1-$O645:AD645),N(OFFSET($O674:AD674,0,MAX(COLUMN($O674:AD674))-COLUMN($O674:AD674),1,1)))+AD645*AD616","v":0},{"$f":"SUMPRODUCT($O616:AE616,N(1-$O645:AE645),N(OFFSET($O674:AE674,0,MAX(COLUMN($O674:AE674))-COLUMN($O674:AE674),1,1)))+AE645*AE616","v":0},{"$f":"SUMPRODUCT($O616:AF616,N(1-$O645:AF645),N(OFFSET($O674:AF674,0,MAX(COLUMN($O674:AF674))-COLUMN($O674:AF674),1,1)))+AF645*AF616","v":0},{"$f":"SUMPRODUCT($O616:AG616,N(1-$O645:AG645),N(OFFSET($O674:AG674,0,MAX(COLUMN($O674:AG674))-COLUMN($O674:AG674),1,1)))+AG645*AG616","v":0},{"$f":"SUMPRODUCT($O616:AH616,N(1-$O645:AH645),N(OFFSET($O674:AH674,0,MAX(COLUMN($O674:AH674))-COLUMN($O674:AH674),1,1)))+AH645*AH616","v":0},{"$f":"SUMPRODUCT($O616:AI616,N(1-$O645:AI645),N(OFFSET($O674:AI674,0,MAX(COLUMN($O674:AI674))-COLUMN($O674:AI674),1,1)))+AI645*AI616","v":0},{"$f":"SUMPRODUCT($O616:AJ616,N(1-$O645:AJ645),N(OFFSET($O674:AJ674,0,MAX(COLUMN($O674:AJ674))-COLUMN($O674:AJ674),1,1)))+AJ645*AJ616","v":0},{"$f":"SUMPRODUCT($O616:AK616,N(1-$O645:AK645),N(OFFSET($O674:AK674,0,MAX(COLUMN($O674:AK674))-COLUMN($O674:AK674),1,1)))+AK645*AK616","v":0},{"$f":"SUMPRODUCT($O616:AL616,N(1-$O645:AL645),N(OFFSET($O674:AL674,0,MAX(COLUMN($O674:AL674))-COLUMN($O674:AL674),1,1)))+AL645*AL616","v":0},{"$f":"SUMPRODUCT($O616:AM616,N(1-$O645:AM645),N(OFFSET($O674:AM674,0,MAX(COLUMN($O674:AM674))-COLUMN($O674:AM674),1,1)))+AM645*AM616","v":0},{"$f":"SUMPRODUCT($O616:AN616,N(1-$O645:AN645),N(OFFSET($O674:AN674,0,MAX(COLUMN($O674:AN674))-COLUMN($O674:AN674),1,1)))+AN645*AN616","v":0},{"$f":"SUMPRODUCT($O616:AO616,N(1-$O645:AO645),N(OFFSET($O674:AO674,0,MAX(COLUMN($O674:AO674))-COLUMN($O674:AO674),1,1)))+AO645*AO616","v":0},{"$f":"SUMPRODUCT($O616:AP616,N(1-$O645:AP645),N(OFFSET($O674:AP674,0,MAX(COLUMN($O674:AP674))-COLUMN($O674:AP674),1,1)))+AP645*AP616","v":0},{"$f":"SUMPRODUCT($O616:AQ616,N(1-$O645:AQ645),N(OFFSET($O674:AQ674,0,MAX(COLUMN($O674:AQ674))-COLUMN($O674:AQ674),1,1)))+AQ645*AQ616","v":0},{"$f":"SUMPRODUCT($O616:AR616,N(1-$O645:AR645),N(OFFSET($O674:AR674,0,MAX(COLUMN($O674:AR674))-COLUMN($O674:AR674),1,1)))+AR645*AR616","v":0},{"$f":"SUMPRODUCT($O616:AS616,N(1-$O645:AS645),N(OFFSET($O674:AS674,0,MAX(COLUMN($O674:AS674))-COLUMN($O674:AS674),1,1)))+AS645*AS616","v":0},{"$f":"SUMPRODUCT($O616:AT616,N(1-$O645:AT645),N(OFFSET($O674:AT674,0,MAX(COLUMN($O674:AT674))-COLUMN($O674:AT674),1,1)))+AT645*AT616","v":0},{"$f":"SUMPRODUCT($O616:AU616,N(1-$O645:AU645),N(OFFSET($O674:AU674,0,MAX(COLUMN($O674:AU674))-COLUMN($O674:AU674),1,1)))+AU645*AU616","v":0},{"$f":"SUMPRODUCT($O616:AV616,N(1-$O645:AV645),N(OFFSET($O674:AV674,0,MAX(COLUMN($O674:AV674))-COLUMN($O674:AV674),1,1)))+AV645*AV616","v":0},{"$f":"SUMPRODUCT($O616:AW616,N(1-$O645:AW645),N(OFFSET($O674:AW674,0,MAX(COLUMN($O674:AW674))-COLUMN($O674:AW674),1,1)))+AW645*AW616","v":0},{"$f":"SUMPRODUCT($O616:AX616,N(1-$O645:AX645),N(OFFSET($O674:AX674,0,MAX(COLUMN($O674:AX674))-COLUMN($O674:AX674),1,1)))+AX645*AX616","v":0},{"$f":"SUMPRODUCT($O616:AY616,N(1-$O645:AY645),N(OFFSET($O674:AY674,0,MAX(COLUMN($O674:AY674))-COLUMN($O674:AY674),1,1)))+AY645*AY616","v":0},{"$f":"SUMPRODUCT($O616:AZ616,N(1-$O645:AZ645),N(OFFSET($O674:AZ674,0,MAX(COLUMN($O674:AZ674))-COLUMN($O674:AZ674),1,1)))+AZ645*AZ616","v":0},{"$f":"SUMPRODUCT($O616:BA616,N(1-$O645:BA645),N(OFFSET($O674:BA674,0,MAX(COLUMN($O674:BA674))-COLUMN($O674:BA674),1,1)))+BA645*BA616","v":0},{"$f":"SUMPRODUCT($O616:BB616,N(1-$O645:BB645),N(OFFSET($O674:BB674,0,MAX(COLUMN($O674:BB674))-COLUMN($O674:BB674),1,1)))+BB645*BB616","v":0},{"$f":"SUMPRODUCT($O616:BC616,N(1-$O645:BC645),N(OFFSET($O674:BC674,0,MAX(COLUMN($O674:BC674))-COLUMN($O674:BC674),1,1)))+BC645*BC616","v":0},{"$f":"SUMPRODUCT($O616:BD616,N(1-$O645:BD645),N(OFFSET($O674:BD674,0,MAX(COLUMN($O674:BD674))-COLUMN($O674:BD674),1,1)))+BD645*BD616","v":0},{"$f":"SUMPRODUCT($O616:BE616,N(1-$O645:BE645),N(OFFSET($O674:BE674,0,MAX(COLUMN($O674:BE674))-COLUMN($O674:BE674),1,1)))+BE645*BE616","v":0},{"$f":"SUMPRODUCT($O616:BF616,N(1-$O645:BF645),N(OFFSET($O674:BF674,0,MAX(COLUMN($O674:BF674))-COLUMN($O674:BF674),1,1)))+BF645*BF616","v":0},{"$f":"SUMPRODUCT($O616:BG616,N(1-$O645:BG645),N(OFFSET($O674:BG674,0,MAX(COLUMN($O674:BG674))-COLUMN($O674:BG674),1,1)))+BG645*BG616","v":0},{"$f":"SUMPRODUCT($O616:BH616,N(1-$O645:BH645),N(OFFSET($O674:BH674,0,MAX(COLUMN($O674:BH674))-COLUMN($O674:BH674),1,1)))+BH645*BH616","v":0},{"$f":"SUMPRODUCT($O616:BI616,N(1-$O645:BI645),N(OFFSET($O674:BI674,0,MAX(COLUMN($O674:BI674))-COLUMN($O674:BI674),1,1)))+BI645*BI616","v":0},{"$f":"SUMPRODUCT($O616:BJ616,N(1-$O645:BJ645),N(OFFSET($O674:BJ674,0,MAX(COLUMN($O674:BJ674))-COLUMN($O674:BJ674),1,1)))+BJ645*BJ616","v":0},{"$f":"SUMPRODUCT($O616:BK616,N(1-$O645:BK645),N(OFFSET($O674:BK674,0,MAX(COLUMN($O674:BK674))-COLUMN($O674:BK674),1,1)))+BK645*BK616","v":0},{"$f":"SUMPRODUCT($O616:BL616,N(1-$O645:BL645),N(OFFSET($O674:BL674,0,MAX(COLUMN($O674:BL674))-COLUMN($O674:BL674),1,1)))+BL645*BL616","v":0},{"$f":"SUMPRODUCT($O616:BM616,N(1-$O645:BM645),N(OFFSET($O674:BM674,0,MAX(COLUMN($O674:BM674))-COLUMN($O674:BM674),1,1)))+BM645*BM616","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O617:O617,N(1-$O646:O646),N(OFFSET($O675:O675,0,MAX(COLUMN($O675:O675))-COLUMN($O675:O675),1,1)))+O646*O617","v":0},{"$f":"SUMPRODUCT($O617:P617,N(1-$O646:P646),N(OFFSET($O675:P675,0,MAX(COLUMN($O675:P675))-COLUMN($O675:P675),1,1)))+P646*P617","v":0},{"$f":"SUMPRODUCT($O617:Q617,N(1-$O646:Q646),N(OFFSET($O675:Q675,0,MAX(COLUMN($O675:Q675))-COLUMN($O675:Q675),1,1)))+Q646*Q617","v":0},{"$f":"SUMPRODUCT($O617:R617,N(1-$O646:R646),N(OFFSET($O675:R675,0,MAX(COLUMN($O675:R675))-COLUMN($O675:R675),1,1)))+R646*R617","v":0},{"$f":"SUMPRODUCT($O617:S617,N(1-$O646:S646),N(OFFSET($O675:S675,0,MAX(COLUMN($O675:S675))-COLUMN($O675:S675),1,1)))+S646*S617","v":0},{"$f":"SUMPRODUCT($O617:T617,N(1-$O646:T646),N(OFFSET($O675:T675,0,MAX(COLUMN($O675:T675))-COLUMN($O675:T675),1,1)))+T646*T617","v":0},{"$f":"SUMPRODUCT($O617:U617,N(1-$O646:U646),N(OFFSET($O675:U675,0,MAX(COLUMN($O675:U675))-COLUMN($O675:U675),1,1)))+U646*U617","v":0},{"$f":"SUMPRODUCT($O617:V617,N(1-$O646:V646),N(OFFSET($O675:V675,0,MAX(COLUMN($O675:V675))-COLUMN($O675:V675),1,1)))+V646*V617","v":0},{"$f":"SUMPRODUCT($O617:W617,N(1-$O646:W646),N(OFFSET($O675:W675,0,MAX(COLUMN($O675:W675))-COLUMN($O675:W675),1,1)))+W646*W617","v":0},{"$f":"SUMPRODUCT($O617:X617,N(1-$O646:X646),N(OFFSET($O675:X675,0,MAX(COLUMN($O675:X675))-COLUMN($O675:X675),1,1)))+X646*X617","v":0},{"$f":"SUMPRODUCT($O617:Y617,N(1-$O646:Y646),N(OFFSET($O675:Y675,0,MAX(COLUMN($O675:Y675))-COLUMN($O675:Y675),1,1)))+Y646*Y617","v":0},{"$f":"SUMPRODUCT($O617:Z617,N(1-$O646:Z646),N(OFFSET($O675:Z675,0,MAX(COLUMN($O675:Z675))-COLUMN($O675:Z675),1,1)))+Z646*Z617","v":0},{"$f":"SUMPRODUCT($O617:AA617,N(1-$O646:AA646),N(OFFSET($O675:AA675,0,MAX(COLUMN($O675:AA675))-COLUMN($O675:AA675),1,1)))+AA646*AA617","v":0},{"$f":"SUMPRODUCT($O617:AB617,N(1-$O646:AB646),N(OFFSET($O675:AB675,0,MAX(COLUMN($O675:AB675))-COLUMN($O675:AB675),1,1)))+AB646*AB617","v":0},{"$f":"SUMPRODUCT($O617:AC617,N(1-$O646:AC646),N(OFFSET($O675:AC675,0,MAX(COLUMN($O675:AC675))-COLUMN($O675:AC675),1,1)))+AC646*AC617","v":0},{"$f":"SUMPRODUCT($O617:AD617,N(1-$O646:AD646),N(OFFSET($O675:AD675,0,MAX(COLUMN($O675:AD675))-COLUMN($O675:AD675),1,1)))+AD646*AD617","v":0},{"$f":"SUMPRODUCT($O617:AE617,N(1-$O646:AE646),N(OFFSET($O675:AE675,0,MAX(COLUMN($O675:AE675))-COLUMN($O675:AE675),1,1)))+AE646*AE617","v":0},{"$f":"SUMPRODUCT($O617:AF617,N(1-$O646:AF646),N(OFFSET($O675:AF675,0,MAX(COLUMN($O675:AF675))-COLUMN($O675:AF675),1,1)))+AF646*AF617","v":0},{"$f":"SUMPRODUCT($O617:AG617,N(1-$O646:AG646),N(OFFSET($O675:AG675,0,MAX(COLUMN($O675:AG675))-COLUMN($O675:AG675),1,1)))+AG646*AG617","v":0},{"$f":"SUMPRODUCT($O617:AH617,N(1-$O646:AH646),N(OFFSET($O675:AH675,0,MAX(COLUMN($O675:AH675))-COLUMN($O675:AH675),1,1)))+AH646*AH617","v":0},{"$f":"SUMPRODUCT($O617:AI617,N(1-$O646:AI646),N(OFFSET($O675:AI675,0,MAX(COLUMN($O675:AI675))-COLUMN($O675:AI675),1,1)))+AI646*AI617","v":0},{"$f":"SUMPRODUCT($O617:AJ617,N(1-$O646:AJ646),N(OFFSET($O675:AJ675,0,MAX(COLUMN($O675:AJ675))-COLUMN($O675:AJ675),1,1)))+AJ646*AJ617","v":0},{"$f":"SUMPRODUCT($O617:AK617,N(1-$O646:AK646),N(OFFSET($O675:AK675,0,MAX(COLUMN($O675:AK675))-COLUMN($O675:AK675),1,1)))+AK646*AK617","v":0},{"$f":"SUMPRODUCT($O617:AL617,N(1-$O646:AL646),N(OFFSET($O675:AL675,0,MAX(COLUMN($O675:AL675))-COLUMN($O675:AL675),1,1)))+AL646*AL617","v":0},{"$f":"SUMPRODUCT($O617:AM617,N(1-$O646:AM646),N(OFFSET($O675:AM675,0,MAX(COLUMN($O675:AM675))-COLUMN($O675:AM675),1,1)))+AM646*AM617","v":0},{"$f":"SUMPRODUCT($O617:AN617,N(1-$O646:AN646),N(OFFSET($O675:AN675,0,MAX(COLUMN($O675:AN675))-COLUMN($O675:AN675),1,1)))+AN646*AN617","v":0},{"$f":"SUMPRODUCT($O617:AO617,N(1-$O646:AO646),N(OFFSET($O675:AO675,0,MAX(COLUMN($O675:AO675))-COLUMN($O675:AO675),1,1)))+AO646*AO617","v":0},{"$f":"SUMPRODUCT($O617:AP617,N(1-$O646:AP646),N(OFFSET($O675:AP675,0,MAX(COLUMN($O675:AP675))-COLUMN($O675:AP675),1,1)))+AP646*AP617","v":0},{"$f":"SUMPRODUCT($O617:AQ617,N(1-$O646:AQ646),N(OFFSET($O675:AQ675,0,MAX(COLUMN($O675:AQ675))-COLUMN($O675:AQ675),1,1)))+AQ646*AQ617","v":0},{"$f":"SUMPRODUCT($O617:AR617,N(1-$O646:AR646),N(OFFSET($O675:AR675,0,MAX(COLUMN($O675:AR675))-COLUMN($O675:AR675),1,1)))+AR646*AR617","v":0},{"$f":"SUMPRODUCT($O617:AS617,N(1-$O646:AS646),N(OFFSET($O675:AS675,0,MAX(COLUMN($O675:AS675))-COLUMN($O675:AS675),1,1)))+AS646*AS617","v":0},{"$f":"SUMPRODUCT($O617:AT617,N(1-$O646:AT646),N(OFFSET($O675:AT675,0,MAX(COLUMN($O675:AT675))-COLUMN($O675:AT675),1,1)))+AT646*AT617","v":0},{"$f":"SUMPRODUCT($O617:AU617,N(1-$O646:AU646),N(OFFSET($O675:AU675,0,MAX(COLUMN($O675:AU675))-COLUMN($O675:AU675),1,1)))+AU646*AU617","v":0},{"$f":"SUMPRODUCT($O617:AV617,N(1-$O646:AV646),N(OFFSET($O675:AV675,0,MAX(COLUMN($O675:AV675))-COLUMN($O675:AV675),1,1)))+AV646*AV617","v":0},{"$f":"SUMPRODUCT($O617:AW617,N(1-$O646:AW646),N(OFFSET($O675:AW675,0,MAX(COLUMN($O675:AW675))-COLUMN($O675:AW675),1,1)))+AW646*AW617","v":0},{"$f":"SUMPRODUCT($O617:AX617,N(1-$O646:AX646),N(OFFSET($O675:AX675,0,MAX(COLUMN($O675:AX675))-COLUMN($O675:AX675),1,1)))+AX646*AX617","v":0},{"$f":"SUMPRODUCT($O617:AY617,N(1-$O646:AY646),N(OFFSET($O675:AY675,0,MAX(COLUMN($O675:AY675))-COLUMN($O675:AY675),1,1)))+AY646*AY617","v":0},{"$f":"SUMPRODUCT($O617:AZ617,N(1-$O646:AZ646),N(OFFSET($O675:AZ675,0,MAX(COLUMN($O675:AZ675))-COLUMN($O675:AZ675),1,1)))+AZ646*AZ617","v":0},{"$f":"SUMPRODUCT($O617:BA617,N(1-$O646:BA646),N(OFFSET($O675:BA675,0,MAX(COLUMN($O675:BA675))-COLUMN($O675:BA675),1,1)))+BA646*BA617","v":0},{"$f":"SUMPRODUCT($O617:BB617,N(1-$O646:BB646),N(OFFSET($O675:BB675,0,MAX(COLUMN($O675:BB675))-COLUMN($O675:BB675),1,1)))+BB646*BB617","v":0},{"$f":"SUMPRODUCT($O617:BC617,N(1-$O646:BC646),N(OFFSET($O675:BC675,0,MAX(COLUMN($O675:BC675))-COLUMN($O675:BC675),1,1)))+BC646*BC617","v":0},{"$f":"SUMPRODUCT($O617:BD617,N(1-$O646:BD646),N(OFFSET($O675:BD675,0,MAX(COLUMN($O675:BD675))-COLUMN($O675:BD675),1,1)))+BD646*BD617","v":0},{"$f":"SUMPRODUCT($O617:BE617,N(1-$O646:BE646),N(OFFSET($O675:BE675,0,MAX(COLUMN($O675:BE675))-COLUMN($O675:BE675),1,1)))+BE646*BE617","v":0},{"$f":"SUMPRODUCT($O617:BF617,N(1-$O646:BF646),N(OFFSET($O675:BF675,0,MAX(COLUMN($O675:BF675))-COLUMN($O675:BF675),1,1)))+BF646*BF617","v":0},{"$f":"SUMPRODUCT($O617:BG617,N(1-$O646:BG646),N(OFFSET($O675:BG675,0,MAX(COLUMN($O675:BG675))-COLUMN($O675:BG675),1,1)))+BG646*BG617","v":0},{"$f":"SUMPRODUCT($O617:BH617,N(1-$O646:BH646),N(OFFSET($O675:BH675,0,MAX(COLUMN($O675:BH675))-COLUMN($O675:BH675),1,1)))+BH646*BH617","v":0},{"$f":"SUMPRODUCT($O617:BI617,N(1-$O646:BI646),N(OFFSET($O675:BI675,0,MAX(COLUMN($O675:BI675))-COLUMN($O675:BI675),1,1)))+BI646*BI617","v":0},{"$f":"SUMPRODUCT($O617:BJ617,N(1-$O646:BJ646),N(OFFSET($O675:BJ675,0,MAX(COLUMN($O675:BJ675))-COLUMN($O675:BJ675),1,1)))+BJ646*BJ617","v":0},{"$f":"SUMPRODUCT($O617:BK617,N(1-$O646:BK646),N(OFFSET($O675:BK675,0,MAX(COLUMN($O675:BK675))-COLUMN($O675:BK675),1,1)))+BK646*BK617","v":0},{"$f":"SUMPRODUCT($O617:BL617,N(1-$O646:BL646),N(OFFSET($O675:BL675,0,MAX(COLUMN($O675:BL675))-COLUMN($O675:BL675),1,1)))+BL646*BL617","v":0},{"$f":"SUMPRODUCT($O617:BM617,N(1-$O646:BM646),N(OFFSET($O675:BM675,0,MAX(COLUMN($O675:BM675))-COLUMN($O675:BM675),1,1)))+BM646*BM617","v":0}]
[null,null,null,{"$f":"\"Total \"&D679","v":"Total Tax Depreciation"},null,null,null,null,null,null,863747.96227990987,1000000,null,null,{"$f":"SUM(O680:O704)","v":0},{"$f":"SUM(P680:P704)","v":520000},{"$f":"SUM(Q680:Q704)","v":192000},{"$f":"SUM(R680:R704)","v":115200},{"$f":"SUM(S680:S704)","v":69120},{"$f":"SUM(T680:T704)","v":69120},{"$f":"SUM(U680:U704)","v":34560.000000000058},{"$f":"SUM(V680:V704)","v":0},{"$f":"SUM(W680:W704)","v":0},{"$f":"SUM(X680:X704)","v":0},{"$f":"SUM(Y680:Y704)","v":0},{"$f":"SUM(Z680:Z704)","v":0},{"$f":"SUM(AA680:AA704)","v":0},{"$f":"SUM(AB680:AB704)","v":0},{"$f":"SUM(AC680:AC704)","v":0},{"$f":"SUM(AD680:AD704)","v":0},{"$f":"SUM(AE680:AE704)","v":0},{"$f":"SUM(AF680:AF704)","v":0},{"$f":"SUM(AG680:AG704)","v":0},{"$f":"SUM(AH680:AH704)","v":0},{"$f":"SUM(AI680:AI704)","v":0},{"$f":"SUM(AJ680:AJ704)","v":0},{"$f":"SUM(AK680:AK704)","v":0},{"$f":"SUM(AL680:AL704)","v":0},{"$f":"SUM(AM680:AM704)","v":0},{"$f":"SUM(AN680:AN704)","v":0},{"$f":"SUM(AO680:AO704)","v":0},{"$f":"SUM(AP680:AP704)","v":0},{"$f":"SUM(AQ680:AQ704)","v":0},{"$f":"SUM(AR680:AR704)","v":0},{"$f":"SUM(AS680:AS704)","v":0},{"$f":"SUM(AT680:AT704)","v":0},{"$f":"SUM(AU680:AU704)","v":0},{"$f":"SUM(AV680:AV704)","v":0},{"$f":"SUM(AW680:AW704)","v":0},{"$f":"SUM(AX680:AX704)","v":0},{"$f":"SUM(AY680:AY704)","v":0},{"$f":"SUM(AZ680:AZ704)","v":0},{"$f":"SUM(BA680:BA704)","v":0},{"$f":"SUM(BB680:BB704)","v":0},{"$f":"SUM(BC680:BC704)","v":0},{"$f":"SUM(BD680:BD704)","v":0},{"$f":"SUM(BE680:BE704)","v":0},{"$f":"SUM(BF680:BF704)","v":0},{"$f":"SUM(BG680:BG704)","v":0},{"$f":"SUM(BH680:BH704)","v":0},{"$f":"SUM(BI680:BI704)","v":0},{"$f":"SUM(BJ680:BJ704)","v":0},{"$f":"SUM(BK680:BK704)","v":0},{"$f":"SUM(BL680:BL704)","v":0},{"$f":"SUM(BM680:BM704)","v":0}]
[]
[]
[null,null,null,"Net Tax Basis"]
[null,null,{"$f":"C708+1","v":1},{"$f":"INDEX(D$59:D$83,$C709,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C709,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUM($O593:O593)-SUM($O680:O680)","v":0},{"$f":"SUM($O593:P593)-SUM($O680:P680)","v":480000},{"$f":"SUM($O593:Q593)-SUM($O680:Q680)","v":288000},{"$f":"SUM($O593:R593)-SUM($O680:R680)","v":172800},{"$f":"SUM($O593:S593)-SUM($O680:S680)","v":103680},{"$f":"SUM($O593:T593)-SUM($O680:T680)","v":34560},{"$f":"SUM($O593:U593)-SUM($O680:U680)","v":0},{"$f":"SUM($O593:V593)-SUM($O680:V680)","v":0},{"$f":"SUM($O593:W593)-SUM($O680:W680)","v":0},{"$f":"SUM($O593:X593)-SUM($O680:X680)","v":0},{"$f":"SUM($O593:Y593)-SUM($O680:Y680)","v":0},{"$f":"SUM($O593:Z593)-SUM($O680:Z680)","v":0},{"$f":"SUM($O593:AA593)-SUM($O680:AA680)","v":0},{"$f":"SUM($O593:AB593)-SUM($O680:AB680)","v":0},{"$f":"SUM($O593:AC593)-SUM($O680:AC680)","v":0},{"$f":"SUM($O593:AD593)-SUM($O680:AD680)","v":0},{"$f":"SUM($O593:AE593)-SUM($O680:AE680)","v":0},{"$f":"SUM($O593:AF593)-SUM($O680:AF680)","v":0},{"$f":"SUM($O593:AG593)-SUM($O680:AG680)","v":0},{"$f":"SUM($O593:AH593)-SUM($O680:AH680)","v":0},{"$f":"SUM($O593:AI593)-SUM($O680:AI680)","v":0},{"$f":"SUM($O593:AJ593)-SUM($O680:AJ680)","v":0},{"$f":"SUM($O593:AK593)-SUM($O680:AK680)","v":0},{"$f":"SUM($O593:AL593)-SUM($O680:AL680)","v":0},{"$f":"SUM($O593:AM593)-SUM($O680:AM680)","v":0},{"$f":"SUM($O593:AN593)-SUM($O680:AN680)","v":0},{"$f":"SUM($O593:AO593)-SUM($O680:AO680)","v":0},{"$f":"SUM($O593:AP593)-SUM($O680:AP680)","v":0},{"$f":"SUM($O593:AQ593)-SUM($O680:AQ680)","v":0},{"$f":"SUM($O593:AR593)-SUM($O680:AR680)","v":0},{"$f":"SUM($O593:AS593)-SUM($O680:AS680)","v":0},{"$f":"SUM($O593:AT593)-SUM($O680:AT680)","v":0},{"$f":"SUM($O593:AU593)-SUM($O680:AU680)","v":0},{"$f":"SUM($O593:AV593)-SUM($O680:AV680)","v":0},{"$f":"SUM($O593:AW593)-SUM($O680:AW680)","v":0},{"$f":"SUM($O593:AX593)-SUM($O680:AX680)","v":0},{"$f":"SUM($O593:AY593)-SUM($O680:AY680)","v":0},{"$f":"SUM($O593:AZ593)-SUM($O680:AZ680)","v":0},{"$f":"SUM($O593:BA593)-SUM($O680:BA680)","v":0},{"$f":"SUM($O593:BB593)-SUM($O680:BB680)","v":0},{"$f":"SUM($O593:BC593)-SUM($O680:BC680)","v":0},{"$f":"SUM($O593:BD593)-SUM($O680:BD680)","v":0},{"$f":"SUM($O593:BE593)-SUM($O680:BE680)","v":0},{"$f":"SUM($O593:BF593)-SUM($O680:BF680)","v":0},{"$f":"SUM($O593:BG593)-SUM($O680:BG680)","v":0},{"$f":"SUM($O593:BH593)-SUM($O680:BH680)","v":0},{"$f":"SUM($O593:BI593)-SUM($O680:BI680)","v":0},{"$f":"SUM($O593:BJ593)-SUM($O680:BJ680)","v":0},{"$f":"SUM($O593:BK593)-SUM($O680:BK680)","v":0},{"$f":"SUM($O593:BL593)-SUM($O680:BL680)","v":0},{"$f":"SUM($O593:BM593)-SUM($O680:BM680)","v":0}]
[null,null,{"$f":"C709+1","v":2},{"$f":"INDEX(D$59:D$83,$C710,1)","v":"item 2"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O594:O594)-SUM($O681:O681)","v":0},{"$f":"SUM($O594:P594)-SUM($O681:P681)","v":0},{"$f":"SUM($O594:Q594)-SUM($O681:Q681)","v":0},{"$f":"SUM($O594:R594)-SUM($O681:R681)","v":0},{"$f":"SUM($O594:S594)-SUM($O681:S681)","v":0},{"$f":"SUM($O594:T594)-SUM($O681:T681)","v":0},{"$f":"SUM($O594:U594)-SUM($O681:U681)","v":0},{"$f":"SUM($O594:V594)-SUM($O681:V681)","v":0},{"$f":"SUM($O594:W594)-SUM($O681:W681)","v":0},{"$f":"SUM($O594:X594)-SUM($O681:X681)","v":0},{"$f":"SUM($O594:Y594)-SUM($O681:Y681)","v":0},{"$f":"SUM($O594:Z594)-SUM($O681:Z681)","v":0},{"$f":"SUM($O594:AA594)-SUM($O681:AA681)","v":0},{"$f":"SUM($O594:AB594)-SUM($O681:AB681)","v":0},{"$f":"SUM($O594:AC594)-SUM($O681:AC681)","v":0},{"$f":"SUM($O594:AD594)-SUM($O681:AD681)","v":0},{"$f":"SUM($O594:AE594)-SUM($O681:AE681)","v":0},{"$f":"SUM($O594:AF594)-SUM($O681:AF681)","v":0},{"$f":"SUM($O594:AG594)-SUM($O681:AG681)","v":0},{"$f":"SUM($O594:AH594)-SUM($O681:AH681)","v":0},{"$f":"SUM($O594:AI594)-SUM($O681:AI681)","v":0},{"$f":"SUM($O594:AJ594)-SUM($O681:AJ681)","v":0},{"$f":"SUM($O594:AK594)-SUM($O681:AK681)","v":0},{"$f":"SUM($O594:AL594)-SUM($O681:AL681)","v":0},{"$f":"SUM($O594:AM594)-SUM($O681:AM681)","v":0},{"$f":"SUM($O594:AN594)-SUM($O681:AN681)","v":0},{"$f":"SUM($O594:AO594)-SUM($O681:AO681)","v":0},{"$f":"SUM($O594:AP594)-SUM($O681:AP681)","v":0},{"$f":"SUM($O594:AQ594)-SUM($O681:AQ681)","v":0},{"$f":"SUM($O594:AR594)-SUM($O681:AR681)","v":0},{"$f":"SUM($O594:AS594)-SUM($O681:AS681)","v":0},{"$f":"SUM($O594:AT594)-SUM($O681:AT681)","v":0},{"$f":"SUM($O594:AU594)-SUM($O681:AU681)","v":0},{"$f":"SUM($O594:AV594)-SUM($O681:AV681)","v":0},{"$f":"SUM($O594:AW594)-SUM($O681:AW681)","v":0},{"$f":"SUM($O594:AX594)-SUM($O681:AX681)","v":0},{"$f":"SUM($O594:AY594)-SUM($O681:AY681)","v":0},{"$f":"SUM($O594:AZ594)-SUM($O681:AZ681)","v":0},{"$f":"SUM($O594:BA594)-SUM($O681:BA681)","v":0},{"$f":"SUM($O594:BB594)-SUM($O681:BB681)","v":0},{"$f":"SUM($O594:BC594)-SUM($O681:BC681)","v":0},{"$f":"SUM($O594:BD594)-SUM($O681:BD681)","v":0},{"$f":"SUM($O594:BE594)-SUM($O681:BE681)","v":0},{"$f":"SUM($O594:BF594)-SUM($O681:BF681)","v":0},{"$f":"SUM($O594:BG594)-SUM($O681:BG681)","v":0},{"$f":"SUM($O594:BH594)-SUM($O681:BH681)","v":0},{"$f":"SUM($O594:BI594)-SUM($O681:BI681)","v":0},{"$f":"SUM($O594:BJ594)-SUM($O681:BJ681)","v":0},{"$f":"SUM($O594:BK594)-SUM($O681:BK681)","v":0},{"$f":"SUM($O594:BL594)-SUM($O681:BL681)","v":0},{"$f":"SUM($O594:BM594)-SUM($O681:BM681)","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O595:O595)-SUM($O682:O682)","v":0},{"$f":"SUM($O595:P595)-SUM($O682:P682)","v":0},{"$f":"SUM($O595:Q595)-SUM($O682:Q682)","v":0},{"$f":"SUM($O595:R595)-SUM($O682:R682)","v":0},{"$f":"SUM($O595:S595)-SUM($O682:S682)","v":0},{"$f":"SUM($O595:T595)-SUM($O682:T682)","v":0},{"$f":"SUM($O595:U595)-SUM($O682:U682)","v":0},{"$f":"SUM($O595:V595)-SUM($O682:V682)","v":0},{"$f":"SUM($O595:W595)-SUM($O682:W682)","v":0},{"$f":"SUM($O595:X595)-SUM($O682:X682)","v":0},{"$f":"SUM($O595:Y595)-SUM($O682:Y682)","v":0},{"$f":"SUM($O595:Z595)-SUM($O682:Z682)","v":0},{"$f":"SUM($O595:AA595)-SUM($O682:AA682)","v":0},{"$f":"SUM($O595:AB595)-SUM($O682:AB682)","v":0},{"$f":"SUM($O595:AC595)-SUM($O682:AC682)","v":0},{"$f":"SUM($O595:AD595)-SUM($O682:AD682)","v":0},{"$f":"SUM($O595:AE595)-SUM($O682:AE682)","v":0},{"$f":"SUM($O595:AF595)-SUM($O682:AF682)","v":0},{"$f":"SUM($O595:AG595)-SUM($O682:AG682)","v":0},{"$f":"SUM($O595:AH595)-SUM($O682:AH682)","v":0},{"$f":"SUM($O595:AI595)-SUM($O682:AI682)","v":0},{"$f":"SUM($O595:AJ595)-SUM($O682:AJ682)","v":0},{"$f":"SUM($O595:AK595)-SUM($O682:AK682)","v":0},{"$f":"SUM($O595:AL595)-SUM($O682:AL682)","v":0},{"$f":"SUM($O595:AM595)-SUM($O682:AM682)","v":0},{"$f":"SUM($O595:AN595)-SUM($O682:AN682)","v":0},{"$f":"SUM($O595:AO595)-SUM($O682:AO682)","v":0},{"$f":"SUM($O595:AP595)-SUM($O682:AP682)","v":0},{"$f":"SUM($O595:AQ595)-SUM($O682:AQ682)","v":0},{"$f":"SUM($O595:AR595)-SUM($O682:AR682)","v":0},{"$f":"SUM($O595:AS595)-SUM($O682:AS682)","v":0},{"$f":"SUM($O595:AT595)-SUM($O682:AT682)","v":0},{"$f":"SUM($O595:AU595)-SUM($O682:AU682)","v":0},{"$f":"SUM($O595:AV595)-SUM($O682:AV682)","v":0},{"$f":"SUM($O595:AW595)-SUM($O682:AW682)","v":0},{"$f":"SUM($O595:AX595)-SUM($O682:AX682)","v":0},{"$f":"SUM($O595:AY595)-SUM($O682:AY682)","v":0},{"$f":"SUM($O595:AZ595)-SUM($O682:AZ682)","v":0},{"$f":"SUM($O595:BA595)-SUM($O682:BA682)","v":0},{"$f":"SUM($O595:BB595)-SUM($O682:BB682)","v":0},{"$f":"SUM($O595:BC595)-SUM($O682:BC682)","v":0},{"$f":"SUM($O595:BD595)-SUM($O682:BD682)","v":0},{"$f":"SUM($O595:BE595)-SUM($O682:BE682)","v":0},{"$f":"SUM($O595:BF595)-SUM($O682:BF682)","v":0},{"$f":"SUM($O595:BG595)-SUM($O682:BG682)","v":0},{"$f":"SUM($O595:BH595)-SUM($O682:BH682)","v":0},{"$f":"SUM($O595:BI595)-SUM($O682:BI682)","v":0},{"$f":"SUM($O595:BJ595)-SUM($O682:BJ682)","v":0},{"$f":"SUM($O595:BK595)-SUM($O682:BK682)","v":0},{"$f":"SUM($O595:BL595)-SUM($O682:BL682)","v":0},{"$f":"SUM($O595:BM595)-SUM($O682:BM682)","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O596:O596)-SUM($O683:O683)","v":0},{"$f":"SUM($O596:P596)-SUM($O683:P683)","v":0},{"$f":"SUM($O596:Q596)-SUM($O683:Q683)","v":0},{"$f":"SUM($O596:R596)-SUM($O683:R683)","v":0},{"$f":"SUM($O596:S596)-SUM($O683:S683)","v":0},{"$f":"SUM($O596:T596)-SUM($O683:T683)","v":0},{"$f":"SUM($O596:U596)-SUM($O683:U683)","v":0},{"$f":"SUM($O596:V596)-SUM($O683:V683)","v":0},{"$f":"SUM($O596:W596)-SUM($O683:W683)","v":0},{"$f":"SUM($O596:X596)-SUM($O683:X683)","v":0},{"$f":"SUM($O596:Y596)-SUM($O683:Y683)","v":0},{"$f":"SUM($O596:Z596)-SUM($O683:Z683)","v":0},{"$f":"SUM($O596:AA596)-SUM($O683:AA683)","v":0},{"$f":"SUM($O596:AB596)-SUM($O683:AB683)","v":0},{"$f":"SUM($O596:AC596)-SUM($O683:AC683)","v":0},{"$f":"SUM($O596:AD596)-SUM($O683:AD683)","v":0},{"$f":"SUM($O596:AE596)-SUM($O683:AE683)","v":0},{"$f":"SUM($O596:AF596)-SUM($O683:AF683)","v":0},{"$f":"SUM($O596:AG596)-SUM($O683:AG683)","v":0},{"$f":"SUM($O596:AH596)-SUM($O683:AH683)","v":0},{"$f":"SUM($O596:AI596)-SUM($O683:AI683)","v":0},{"$f":"SUM($O596:AJ596)-SUM($O683:AJ683)","v":0},{"$f":"SUM($O596:AK596)-SUM($O683:AK683)","v":0},{"$f":"SUM($O596:AL596)-SUM($O683:AL683)","v":0},{"$f":"SUM($O596:AM596)-SUM($O683:AM683)","v":0},{"$f":"SUM($O596:AN596)-SUM($O683:AN683)","v":0},{"$f":"SUM($O596:AO596)-SUM($O683:AO683)","v":0},{"$f":"SUM($O596:AP596)-SUM($O683:AP683)","v":0},{"$f":"SUM($O596:AQ596)-SUM($O683:AQ683)","v":0},{"$f":"SUM($O596:AR596)-SUM($O683:AR683)","v":0},{"$f":"SUM($O596:AS596)-SUM($O683:AS683)","v":0},{"$f":"SUM($O596:AT596)-SUM($O683:AT683)","v":0},{"$f":"SUM($O596:AU596)-SUM($O683:AU683)","v":0},{"$f":"SUM($O596:AV596)-SUM($O683:AV683)","v":0},{"$f":"SUM($O596:AW596)-SUM($O683:AW683)","v":0},{"$f":"SUM($O596:AX596)-SUM($O683:AX683)","v":0},{"$f":"SUM($O596:AY596)-SUM($O683:AY683)","v":0},{"$f":"SUM($O596:AZ596)-SUM($O683:AZ683)","v":0},{"$f":"SUM($O596:BA596)-SUM($O683:BA683)","v":0},{"$f":"SUM($O596:BB596)-SUM($O683:BB683)","v":0},{"$f":"SUM($O596:BC596)-SUM($O683:BC683)","v":0},{"$f":"SUM($O596:BD596)-SUM($O683:BD683)","v":0},{"$f":"SUM($O596:BE596)-SUM($O683:BE683)","v":0},{"$f":"SUM($O596:BF596)-SUM($O683:BF683)","v":0},{"$f":"SUM($O596:BG596)-SUM($O683:BG683)","v":0},{"$f":"SUM($O596:BH596)-SUM($O683:BH683)","v":0},{"$f":"SUM($O596:BI596)-SUM($O683:BI683)","v":0},{"$f":"SUM($O596:BJ596)-SUM($O683:BJ683)","v":0},{"$f":"SUM($O596:BK596)-SUM($O683:BK683)","v":0},{"$f":"SUM($O596:BL596)-SUM($O683:BL683)","v":0},{"$f":"SUM($O596:BM596)-SUM($O683:BM683)","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O597:O597)-SUM($O684:O684)","v":0},{"$f":"SUM($O597:P597)-SUM($O684:P684)","v":0},{"$f":"SUM($O597:Q597)-SUM($O684:Q684)","v":0},{"$f":"SUM($O597:R597)-SUM($O684:R684)","v":0},{"$f":"SUM($O597:S597)-SUM($O684:S684)","v":0},{"$f":"SUM($O597:T597)-SUM($O684:T684)","v":0},{"$f":"SUM($O597:U597)-SUM($O684:U684)","v":0},{"$f":"SUM($O597:V597)-SUM($O684:V684)","v":0},{"$f":"SUM($O597:W597)-SUM($O684:W684)","v":0},{"$f":"SUM($O597:X597)-SUM($O684:X684)","v":0},{"$f":"SUM($O597:Y597)-SUM($O684:Y684)","v":0},{"$f":"SUM($O597:Z597)-SUM($O684:Z684)","v":0},{"$f":"SUM($O597:AA597)-SUM($O684:AA684)","v":0},{"$f":"SUM($O597:AB597)-SUM($O684:AB684)","v":0},{"$f":"SUM($O597:AC597)-SUM($O684:AC684)","v":0},{"$f":"SUM($O597:AD597)-SUM($O684:AD684)","v":0},{"$f":"SUM($O597:AE597)-SUM($O684:AE684)","v":0},{"$f":"SUM($O597:AF597)-SUM($O684:AF684)","v":0},{"$f":"SUM($O597:AG597)-SUM($O684:AG684)","v":0},{"$f":"SUM($O597:AH597)-SUM($O684:AH684)","v":0},{"$f":"SUM($O597:AI597)-SUM($O684:AI684)","v":0},{"$f":"SUM($O597:AJ597)-SUM($O684:AJ684)","v":0},{"$f":"SUM($O597:AK597)-SUM($O684:AK684)","v":0},{"$f":"SUM($O597:AL597)-SUM($O684:AL684)","v":0},{"$f":"SUM($O597:AM597)-SUM($O684:AM684)","v":0},{"$f":"SUM($O597:AN597)-SUM($O684:AN684)","v":0},{"$f":"SUM($O597:AO597)-SUM($O684:AO684)","v":0},{"$f":"SUM($O597:AP597)-SUM($O684:AP684)","v":0},{"$f":"SUM($O597:AQ597)-SUM($O684:AQ684)","v":0},{"$f":"SUM($O597:AR597)-SUM($O684:AR684)","v":0},{"$f":"SUM($O597:AS597)-SUM($O684:AS684)","v":0},{"$f":"SUM($O597:AT597)-SUM($O684:AT684)","v":0},{"$f":"SUM($O597:AU597)-SUM($O684:AU684)","v":0},{"$f":"SUM($O597:AV597)-SUM($O684:AV684)","v":0},{"$f":"SUM($O597:AW597)-SUM($O684:AW684)","v":0},{"$f":"SUM($O597:AX597)-SUM($O684:AX684)","v":0},{"$f":"SUM($O597:AY597)-SUM($O684:AY684)","v":0},{"$f":"SUM($O597:AZ597)-SUM($O684:AZ684)","v":0},{"$f":"SUM($O597:BA597)-SUM($O684:BA684)","v":0},{"$f":"SUM($O597:BB597)-SUM($O684:BB684)","v":0},{"$f":"SUM($O597:BC597)-SUM($O684:BC684)","v":0},{"$f":"SUM($O597:BD597)-SUM($O684:BD684)","v":0},{"$f":"SUM($O597:BE597)-SUM($O684:BE684)","v":0},{"$f":"SUM($O597:BF597)-SUM($O684:BF684)","v":0},{"$f":"SUM($O597:BG597)-SUM($O684:BG684)","v":0},{"$f":"SUM($O597:BH597)-SUM($O684:BH684)","v":0},{"$f":"SUM($O597:BI597)-SUM($O684:BI684)","v":0},{"$f":"SUM($O597:BJ597)-SUM($O684:BJ684)","v":0},{"$f":"SUM($O597:BK597)-SUM($O684:BK684)","v":0},{"$f":"SUM($O597:BL597)-SUM($O684:BL684)","v":0},{"$f":"SUM($O597:BM597)-SUM($O684:BM684)","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O598:O598)-SUM($O685:O685)","v":0},{"$f":"SUM($O598:P598)-SUM($O685:P685)","v":0},{"$f":"SUM($O598:Q598)-SUM($O685:Q685)","v":0},{"$f":"SUM($O598:R598)-SUM($O685:R685)","v":0},{"$f":"SUM($O598:S598)-SUM($O685:S685)","v":0},{"$f":"SUM($O598:T598)-SUM($O685:T685)","v":0},{"$f":"SUM($O598:U598)-SUM($O685:U685)","v":0},{"$f":"SUM($O598:V598)-SUM($O685:V685)","v":0},{"$f":"SUM($O598:W598)-SUM($O685:W685)","v":0},{"$f":"SUM($O598:X598)-SUM($O685:X685)","v":0},{"$f":"SUM($O598:Y598)-SUM($O685:Y685)","v":0},{"$f":"SUM($O598:Z598)-SUM($O685:Z685)","v":0},{"$f":"SUM($O598:AA598)-SUM($O685:AA685)","v":0},{"$f":"SUM($O598:AB598)-SUM($O685:AB685)","v":0},{"$f":"SUM($O598:AC598)-SUM($O685:AC685)","v":0},{"$f":"SUM($O598:AD598)-SUM($O685:AD685)","v":0},{"$f":"SUM($O598:AE598)-SUM($O685:AE685)","v":0},{"$f":"SUM($O598:AF598)-SUM($O685:AF685)","v":0},{"$f":"SUM($O598:AG598)-SUM($O685:AG685)","v":0},{"$f":"SUM($O598:AH598)-SUM($O685:AH685)","v":0},{"$f":"SUM($O598:AI598)-SUM($O685:AI685)","v":0},{"$f":"SUM($O598:AJ598)-SUM($O685:AJ685)","v":0},{"$f":"SUM($O598:AK598)-SUM($O685:AK685)","v":0},{"$f":"SUM($O598:AL598)-SUM($O685:AL685)","v":0},{"$f":"SUM($O598:AM598)-SUM($O685:AM685)","v":0},{"$f":"SUM($O598:AN598)-SUM($O685:AN685)","v":0},{"$f":"SUM($O598:AO598)-SUM($O685:AO685)","v":0},{"$f":"SUM($O598:AP598)-SUM($O685:AP685)","v":0},{"$f":"SUM($O598:AQ598)-SUM($O685:AQ685)","v":0},{"$f":"SUM($O598:AR598)-SUM($O685:AR685)","v":0},{"$f":"SUM($O598:AS598)-SUM($O685:AS685)","v":0},{"$f":"SUM($O598:AT598)-SUM($O685:AT685)","v":0},{"$f":"SUM($O598:AU598)-SUM($O685:AU685)","v":0},{"$f":"SUM($O598:AV598)-SUM($O685:AV685)","v":0},{"$f":"SUM($O598:AW598)-SUM($O685:AW685)","v":0},{"$f":"SUM($O598:AX598)-SUM($O685:AX685)","v":0},{"$f":"SUM($O598:AY598)-SUM($O685:AY685)","v":0},{"$f":"SUM($O598:AZ598)-SUM($O685:AZ685)","v":0},{"$f":"SUM($O598:BA598)-SUM($O685:BA685)","v":0},{"$f":"SUM($O598:BB598)-SUM($O685:BB685)","v":0},{"$f":"SUM($O598:BC598)-SUM($O685:BC685)","v":0},{"$f":"SUM($O598:BD598)-SUM($O685:BD685)","v":0},{"$f":"SUM($O598:BE598)-SUM($O685:BE685)","v":0},{"$f":"SUM($O598:BF598)-SUM($O685:BF685)","v":0},{"$f":"SUM($O598:BG598)-SUM($O685:BG685)","v":0},{"$f":"SUM($O598:BH598)-SUM($O685:BH685)","v":0},{"$f":"SUM($O598:BI598)-SUM($O685:BI685)","v":0},{"$f":"SUM($O598:BJ598)-SUM($O685:BJ685)","v":0},{"$f":"SUM($O598:BK598)-SUM($O685:BK685)","v":0},{"$f":"SUM($O598:BL598)-SUM($O685:BL685)","v":0},{"$f":"SUM($O598:BM598)-SUM($O685:BM685)","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O599:O599)-SUM($O686:O686)","v":0},{"$f":"SUM($O599:P599)-SUM($O686:P686)","v":0},{"$f":"SUM($O599:Q599)-SUM($O686:Q686)","v":0},{"$f":"SUM($O599:R599)-SUM($O686:R686)","v":0},{"$f":"SUM($O599:S599)-SUM($O686:S686)","v":0},{"$f":"SUM($O599:T599)-SUM($O686:T686)","v":0},{"$f":"SUM($O599:U599)-SUM($O686:U686)","v":0},{"$f":"SUM($O599:V599)-SUM($O686:V686)","v":0},{"$f":"SUM($O599:W599)-SUM($O686:W686)","v":0},{"$f":"SUM($O599:X599)-SUM($O686:X686)","v":0},{"$f":"SUM($O599:Y599)-SUM($O686:Y686)","v":0},{"$f":"SUM($O599:Z599)-SUM($O686:Z686)","v":0},{"$f":"SUM($O599:AA599)-SUM($O686:AA686)","v":0},{"$f":"SUM($O599:AB599)-SUM($O686:AB686)","v":0},{"$f":"SUM($O599:AC599)-SUM($O686:AC686)","v":0},{"$f":"SUM($O599:AD599)-SUM($O686:AD686)","v":0},{"$f":"SUM($O599:AE599)-SUM($O686:AE686)","v":0},{"$f":"SUM($O599:AF599)-SUM($O686:AF686)","v":0},{"$f":"SUM($O599:AG599)-SUM($O686:AG686)","v":0},{"$f":"SUM($O599:AH599)-SUM($O686:AH686)","v":0},{"$f":"SUM($O599:AI599)-SUM($O686:AI686)","v":0},{"$f":"SUM($O599:AJ599)-SUM($O686:AJ686)","v":0},{"$f":"SUM($O599:AK599)-SUM($O686:AK686)","v":0},{"$f":"SUM($O599:AL599)-SUM($O686:AL686)","v":0},{"$f":"SUM($O599:AM599)-SUM($O686:AM686)","v":0},{"$f":"SUM($O599:AN599)-SUM($O686:AN686)","v":0},{"$f":"SUM($O599:AO599)-SUM($O686:AO686)","v":0},{"$f":"SUM($O599:AP599)-SUM($O686:AP686)","v":0},{"$f":"SUM($O599:AQ599)-SUM($O686:AQ686)","v":0},{"$f":"SUM($O599:AR599)-SUM($O686:AR686)","v":0},{"$f":"SUM($O599:AS599)-SUM($O686:AS686)","v":0},{"$f":"SUM($O599:AT599)-SUM($O686:AT686)","v":0},{"$f":"SUM($O599:AU599)-SUM($O686:AU686)","v":0},{"$f":"SUM($O599:AV599)-SUM($O686:AV686)","v":0},{"$f":"SUM($O599:AW599)-SUM($O686:AW686)","v":0},{"$f":"SUM($O599:AX599)-SUM($O686:AX686)","v":0},{"$f":"SUM($O599:AY599)-SUM($O686:AY686)","v":0},{"$f":"SUM($O599:AZ599)-SUM($O686:AZ686)","v":0},{"$f":"SUM($O599:BA599)-SUM($O686:BA686)","v":0},{"$f":"SUM($O599:BB599)-SUM($O686:BB686)","v":0},{"$f":"SUM($O599:BC599)-SUM($O686:BC686)","v":0},{"$f":"SUM($O599:BD599)-SUM($O686:BD686)","v":0},{"$f":"SUM($O599:BE599)-SUM($O686:BE686)","v":0},{"$f":"SUM($O599:BF599)-SUM($O686:BF686)","v":0},{"$f":"SUM($O599:BG599)-SUM($O686:BG686)","v":0},{"$f":"SUM($O599:BH599)-SUM($O686:BH686)","v":0},{"$f":"SUM($O599:BI599)-SUM($O686:BI686)","v":0},{"$f":"SUM($O599:BJ599)-SUM($O686:BJ686)","v":0},{"$f":"SUM($O599:BK599)-SUM($O686:BK686)","v":0},{"$f":"SUM($O599:BL599)-SUM($O686:BL686)","v":0},{"$f":"SUM($O599:BM599)-SUM($O686:BM686)","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O600:O600)-SUM($O687:O687)","v":0},{"$f":"SUM($O600:P600)-SUM($O687:P687)","v":0},{"$f":"SUM($O600:Q600)-SUM($O687:Q687)","v":0},{"$f":"SUM($O600:R600)-SUM($O687:R687)","v":0},{"$f":"SUM($O600:S600)-SUM($O687:S687)","v":0},{"$f":"SUM($O600:T600)-SUM($O687:T687)","v":0},{"$f":"SUM($O600:U600)-SUM($O687:U687)","v":0},{"$f":"SUM($O600:V600)-SUM($O687:V687)","v":0},{"$f":"SUM($O600:W600)-SUM($O687:W687)","v":0},{"$f":"SUM($O600:X600)-SUM($O687:X687)","v":0},{"$f":"SUM($O600:Y600)-SUM($O687:Y687)","v":0},{"$f":"SUM($O600:Z600)-SUM($O687:Z687)","v":0},{"$f":"SUM($O600:AA600)-SUM($O687:AA687)","v":0},{"$f":"SUM($O600:AB600)-SUM($O687:AB687)","v":0},{"$f":"SUM($O600:AC600)-SUM($O687:AC687)","v":0},{"$f":"SUM($O600:AD600)-SUM($O687:AD687)","v":0},{"$f":"SUM($O600:AE600)-SUM($O687:AE687)","v":0},{"$f":"SUM($O600:AF600)-SUM($O687:AF687)","v":0},{"$f":"SUM($O600:AG600)-SUM($O687:AG687)","v":0},{"$f":"SUM($O600:AH600)-SUM($O687:AH687)","v":0},{"$f":"SUM($O600:AI600)-SUM($O687:AI687)","v":0},{"$f":"SUM($O600:AJ600)-SUM($O687:AJ687)","v":0},{"$f":"SUM($O600:AK600)-SUM($O687:AK687)","v":0},{"$f":"SUM($O600:AL600)-SUM($O687:AL687)","v":0},{"$f":"SUM($O600:AM600)-SUM($O687:AM687)","v":0},{"$f":"SUM($O600:AN600)-SUM($O687:AN687)","v":0},{"$f":"SUM($O600:AO600)-SUM($O687:AO687)","v":0},{"$f":"SUM($O600:AP600)-SUM($O687:AP687)","v":0},{"$f":"SUM($O600:AQ600)-SUM($O687:AQ687)","v":0},{"$f":"SUM($O600:AR600)-SUM($O687:AR687)","v":0},{"$f":"SUM($O600:AS600)-SUM($O687:AS687)","v":0},{"$f":"SUM($O600:AT600)-SUM($O687:AT687)","v":0},{"$f":"SUM($O600:AU600)-SUM($O687:AU687)","v":0},{"$f":"SUM($O600:AV600)-SUM($O687:AV687)","v":0},{"$f":"SUM($O600:AW600)-SUM($O687:AW687)","v":0},{"$f":"SUM($O600:AX600)-SUM($O687:AX687)","v":0},{"$f":"SUM($O600:AY600)-SUM($O687:AY687)","v":0},{"$f":"SUM($O600:AZ600)-SUM($O687:AZ687)","v":0},{"$f":"SUM($O600:BA600)-SUM($O687:BA687)","v":0},{"$f":"SUM($O600:BB600)-SUM($O687:BB687)","v":0},{"$f":"SUM($O600:BC600)-SUM($O687:BC687)","v":0},{"$f":"SUM($O600:BD600)-SUM($O687:BD687)","v":0},{"$f":"SUM($O600:BE600)-SUM($O687:BE687)","v":0},{"$f":"SUM($O600:BF600)-SUM($O687:BF687)","v":0},{"$f":"SUM($O600:BG600)-SUM($O687:BG687)","v":0},{"$f":"SUM($O600:BH600)-SUM($O687:BH687)","v":0},{"$f":"SUM($O600:BI600)-SUM($O687:BI687)","v":0},{"$f":"SUM($O600:BJ600)-SUM($O687:BJ687)","v":0},{"$f":"SUM($O600:BK600)-SUM($O687:BK687)","v":0},{"$f":"SUM($O600:BL600)-SUM($O687:BL687)","v":0},{"$f":"SUM($O600:BM600)-SUM($O687:BM687)","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O601:O601)-SUM($O688:O688)","v":0},{"$f":"SUM($O601:P601)-SUM($O688:P688)","v":0},{"$f":"SUM($O601:Q601)-SUM($O688:Q688)","v":0},{"$f":"SUM($O601:R601)-SUM($O688:R688)","v":0},{"$f":"SUM($O601:S601)-SUM($O688:S688)","v":0},{"$f":"SUM($O601:T601)-SUM($O688:T688)","v":0},{"$f":"SUM($O601:U601)-SUM($O688:U688)","v":0},{"$f":"SUM($O601:V601)-SUM($O688:V688)","v":0},{"$f":"SUM($O601:W601)-SUM($O688:W688)","v":0},{"$f":"SUM($O601:X601)-SUM($O688:X688)","v":0},{"$f":"SUM($O601:Y601)-SUM($O688:Y688)","v":0},{"$f":"SUM($O601:Z601)-SUM($O688:Z688)","v":0},{"$f":"SUM($O601:AA601)-SUM($O688:AA688)","v":0},{"$f":"SUM($O601:AB601)-SUM($O688:AB688)","v":0},{"$f":"SUM($O601:AC601)-SUM($O688:AC688)","v":0},{"$f":"SUM($O601:AD601)-SUM($O688:AD688)","v":0},{"$f":"SUM($O601:AE601)-SUM($O688:AE688)","v":0},{"$f":"SUM($O601:AF601)-SUM($O688:AF688)","v":0},{"$f":"SUM($O601:AG601)-SUM($O688:AG688)","v":0},{"$f":"SUM($O601:AH601)-SUM($O688:AH688)","v":0},{"$f":"SUM($O601:AI601)-SUM($O688:AI688)","v":0},{"$f":"SUM($O601:AJ601)-SUM($O688:AJ688)","v":0},{"$f":"SUM($O601:AK601)-SUM($O688:AK688)","v":0},{"$f":"SUM($O601:AL601)-SUM($O688:AL688)","v":0},{"$f":"SUM($O601:AM601)-SUM($O688:AM688)","v":0},{"$f":"SUM($O601:AN601)-SUM($O688:AN688)","v":0},{"$f":"SUM($O601:AO601)-SUM($O688:AO688)","v":0},{"$f":"SUM($O601:AP601)-SUM($O688:AP688)","v":0},{"$f":"SUM($O601:AQ601)-SUM($O688:AQ688)","v":0},{"$f":"SUM($O601:AR601)-SUM($O688:AR688)","v":0},{"$f":"SUM($O601:AS601)-SUM($O688:AS688)","v":0},{"$f":"SUM($O601:AT601)-SUM($O688:AT688)","v":0},{"$f":"SUM($O601:AU601)-SUM($O688:AU688)","v":0},{"$f":"SUM($O601:AV601)-SUM($O688:AV688)","v":0},{"$f":"SUM($O601:AW601)-SUM($O688:AW688)","v":0},{"$f":"SUM($O601:AX601)-SUM($O688:AX688)","v":0},{"$f":"SUM($O601:AY601)-SUM($O688:AY688)","v":0},{"$f":"SUM($O601:AZ601)-SUM($O688:AZ688)","v":0},{"$f":"SUM($O601:BA601)-SUM($O688:BA688)","v":0},{"$f":"SUM($O601:BB601)-SUM($O688:BB688)","v":0},{"$f":"SUM($O601:BC601)-SUM($O688:BC688)","v":0},{"$f":"SUM($O601:BD601)-SUM($O688:BD688)","v":0},{"$f":"SUM($O601:BE601)-SUM($O688:BE688)","v":0},{"$f":"SUM($O601:BF601)-SUM($O688:BF688)","v":0},{"$f":"SUM($O601:BG601)-SUM($O688:BG688)","v":0},{"$f":"SUM($O601:BH601)-SUM($O688:BH688)","v":0},{"$f":"SUM($O601:BI601)-SUM($O688:BI688)","v":0},{"$f":"SUM($O601:BJ601)-SUM($O688:BJ688)","v":0},{"$f":"SUM($O601:BK601)-SUM($O688:BK688)","v":0},{"$f":"SUM($O601:BL601)-SUM($O688:BL688)","v":0},{"$f":"SUM($O601:BM601)-SUM($O688:BM688)","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUM($O602:O602)-SUM($O689:O689)","v":0},{"$f":"SUM($O602:P602)-SUM($O689:P689)","v":0},{"$f":"SUM($O602:Q602)-SUM($O689:Q689)","v":0},{"$f":"SUM($O602:R602)-SUM($O689:R689)","v":0},{"$f":"SUM($O602:S602)-SUM($O689:S689)","v":0},{"$f":"SUM($O602:T602)-SUM($O689:T689)","v":0},{"$f":"SUM($O602:U602)-SUM($O689:U689)","v":0},{"$f":"SUM($O602:V602)-SUM($O689:V689)","v":0},{"$f":"SUM($O602:W602)-SUM($O689:W689)","v":0},{"$f":"SUM($O602:X602)-SUM($O689:X689)","v":0},{"$f":"SUM($O602:Y602)-SUM($O689:Y689)","v":0},{"$f":"SUM($O602:Z602)-SUM($O689:Z689)","v":0},{"$f":"SUM($O602:AA602)-SUM($O689:AA689)","v":0},{"$f":"SUM($O602:AB602)-SUM($O689:AB689)","v":0},{"$f":"SUM($O602:AC602)-SUM($O689:AC689)","v":0},{"$f":"SUM($O602:AD602)-SUM($O689:AD689)","v":0},{"$f":"SUM($O602:AE602)-SUM($O689:AE689)","v":0},{"$f":"SUM($O602:AF602)-SUM($O689:AF689)","v":0},{"$f":"SUM($O602:AG602)-SUM($O689:AG689)","v":0},{"$f":"SUM($O602:AH602)-SUM($O689:AH689)","v":0},{"$f":"SUM($O602:AI602)-SUM($O689:AI689)","v":0},{"$f":"SUM($O602:AJ602)-SUM($O689:AJ689)","v":0},{"$f":"SUM($O602:AK602)-SUM($O689:AK689)","v":0},{"$f":"SUM($O602:AL602)-SUM($O689:AL689)","v":0},{"$f":"SUM($O602:AM602)-SUM($O689:AM689)","v":0},{"$f":"SUM($O602:AN602)-SUM($O689:AN689)","v":0},{"$f":"SUM($O602:AO602)-SUM($O689:AO689)","v":0},{"$f":"SUM($O602:AP602)-SUM($O689:AP689)","v":0},{"$f":"SUM($O602:AQ602)-SUM($O689:AQ689)","v":0},{"$f":"SUM($O602:AR602)-SUM($O689:AR689)","v":0},{"$f":"SUM($O602:AS602)-SUM($O689:AS689)","v":0},{"$f":"SUM($O602:AT602)-SUM($O689:AT689)","v":0},{"$f":"SUM($O602:AU602)-SUM($O689:AU689)","v":0},{"$f":"SUM($O602:AV602)-SUM($O689:AV689)","v":0},{"$f":"SUM($O602:AW602)-SUM($O689:AW689)","v":0},{"$f":"SUM($O602:AX602)-SUM($O689:AX689)","v":0},{"$f":"SUM($O602:AY602)-SUM($O689:AY689)","v":0},{"$f":"SUM($O602:AZ602)-SUM($O689:AZ689)","v":0},{"$f":"SUM($O602:BA602)-SUM($O689:BA689)","v":0},{"$f":"SUM($O602:BB602)-SUM($O689:BB689)","v":0},{"$f":"SUM($O602:BC602)-SUM($O689:BC689)","v":0},{"$f":"SUM($O602:BD602)-SUM($O689:BD689)","v":0},{"$f":"SUM($O602:BE602)-SUM($O689:BE689)","v":0},{"$f":"SUM($O602:BF602)-SUM($O689:BF689)","v":0},{"$f":"SUM($O602:BG602)-SUM($O689:BG689)","v":0},{"$f":"SUM($O602:BH602)-SUM($O689:BH689)","v":0},{"$f":"SUM($O602:BI602)-SUM($O689:BI689)","v":0},{"$f":"SUM($O602:BJ602)-SUM($O689:BJ689)","v":0},{"$f":"SUM($O602:BK602)-SUM($O689:BK689)","v":0},{"$f":"SUM($O602:BL602)-SUM($O689:BL689)","v":0},{"$f":"SUM($O602:BM602)-SUM($O689:BM689)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O603:O603)-SUM($O690:O690)","v":0},{"$f":"SUM($O603:P603)-SUM($O690:P690)","v":0},{"$f":"SUM($O603:Q603)-SUM($O690:Q690)","v":0},{"$f":"SUM($O603:R603)-SUM($O690:R690)","v":0},{"$f":"SUM($O603:S603)-SUM($O690:S690)","v":0},{"$f":"SUM($O603:T603)-SUM($O690:T690)","v":0},{"$f":"SUM($O603:U603)-SUM($O690:U690)","v":0},{"$f":"SUM($O603:V603)-SUM($O690:V690)","v":0},{"$f":"SUM($O603:W603)-SUM($O690:W690)","v":0},{"$f":"SUM($O603:X603)-SUM($O690:X690)","v":0},{"$f":"SUM($O603:Y603)-SUM($O690:Y690)","v":0},{"$f":"SUM($O603:Z603)-SUM($O690:Z690)","v":0},{"$f":"SUM($O603:AA603)-SUM($O690:AA690)","v":0},{"$f":"SUM($O603:AB603)-SUM($O690:AB690)","v":0},{"$f":"SUM($O603:AC603)-SUM($O690:AC690)","v":0},{"$f":"SUM($O603:AD603)-SUM($O690:AD690)","v":0},{"$f":"SUM($O603:AE603)-SUM($O690:AE690)","v":0},{"$f":"SUM($O603:AF603)-SUM($O690:AF690)","v":0},{"$f":"SUM($O603:AG603)-SUM($O690:AG690)","v":0},{"$f":"SUM($O603:AH603)-SUM($O690:AH690)","v":0},{"$f":"SUM($O603:AI603)-SUM($O690:AI690)","v":0},{"$f":"SUM($O603:AJ603)-SUM($O690:AJ690)","v":0},{"$f":"SUM($O603:AK603)-SUM($O690:AK690)","v":0},{"$f":"SUM($O603:AL603)-SUM($O690:AL690)","v":0},{"$f":"SUM($O603:AM603)-SUM($O690:AM690)","v":0},{"$f":"SUM($O603:AN603)-SUM($O690:AN690)","v":0},{"$f":"SUM($O603:AO603)-SUM($O690:AO690)","v":0},{"$f":"SUM($O603:AP603)-SUM($O690:AP690)","v":0},{"$f":"SUM($O603:AQ603)-SUM($O690:AQ690)","v":0},{"$f":"SUM($O603:AR603)-SUM($O690:AR690)","v":0},{"$f":"SUM($O603:AS603)-SUM($O690:AS690)","v":0},{"$f":"SUM($O603:AT603)-SUM($O690:AT690)","v":0},{"$f":"SUM($O603:AU603)-SUM($O690:AU690)","v":0},{"$f":"SUM($O603:AV603)-SUM($O690:AV690)","v":0},{"$f":"SUM($O603:AW603)-SUM($O690:AW690)","v":0},{"$f":"SUM($O603:AX603)-SUM($O690:AX690)","v":0},{"$f":"SUM($O603:AY603)-SUM($O690:AY690)","v":0},{"$f":"SUM($O603:AZ603)-SUM($O690:AZ690)","v":0},{"$f":"SUM($O603:BA603)-SUM($O690:BA690)","v":0},{"$f":"SUM($O603:BB603)-SUM($O690:BB690)","v":0},{"$f":"SUM($O603:BC603)-SUM($O690:BC690)","v":0},{"$f":"SUM($O603:BD603)-SUM($O690:BD690)","v":0},{"$f":"SUM($O603:BE603)-SUM($O690:BE690)","v":0},{"$f":"SUM($O603:BF603)-SUM($O690:BF690)","v":0},{"$f":"SUM($O603:BG603)-SUM($O690:BG690)","v":0},{"$f":"SUM($O603:BH603)-SUM($O690:BH690)","v":0},{"$f":"SUM($O603:BI603)-SUM($O690:BI690)","v":0},{"$f":"SUM($O603:BJ603)-SUM($O690:BJ690)","v":0},{"$f":"SUM($O603:BK603)-SUM($O690:BK690)","v":0},{"$f":"SUM($O603:BL603)-SUM($O690:BL690)","v":0},{"$f":"SUM($O603:BM603)-SUM($O690:BM690)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O604:O604)-SUM($O691:O691)","v":0},{"$f":"SUM($O604:P604)-SUM($O691:P691)","v":0},{"$f":"SUM($O604:Q604)-SUM($O691:Q691)","v":0},{"$f":"SUM($O604:R604)-SUM($O691:R691)","v":0},{"$f":"SUM($O604:S604)-SUM($O691:S691)","v":0},{"$f":"SUM($O604:T604)-SUM($O691:T691)","v":0},{"$f":"SUM($O604:U604)-SUM($O691:U691)","v":0},{"$f":"SUM($O604:V604)-SUM($O691:V691)","v":0},{"$f":"SUM($O604:W604)-SUM($O691:W691)","v":0},{"$f":"SUM($O604:X604)-SUM($O691:X691)","v":0},{"$f":"SUM($O604:Y604)-SUM($O691:Y691)","v":0},{"$f":"SUM($O604:Z604)-SUM($O691:Z691)","v":0},{"$f":"SUM($O604:AA604)-SUM($O691:AA691)","v":0},{"$f":"SUM($O604:AB604)-SUM($O691:AB691)","v":0},{"$f":"SUM($O604:AC604)-SUM($O691:AC691)","v":0},{"$f":"SUM($O604:AD604)-SUM($O691:AD691)","v":0},{"$f":"SUM($O604:AE604)-SUM($O691:AE691)","v":0},{"$f":"SUM($O604:AF604)-SUM($O691:AF691)","v":0},{"$f":"SUM($O604:AG604)-SUM($O691:AG691)","v":0},{"$f":"SUM($O604:AH604)-SUM($O691:AH691)","v":0},{"$f":"SUM($O604:AI604)-SUM($O691:AI691)","v":0},{"$f":"SUM($O604:AJ604)-SUM($O691:AJ691)","v":0},{"$f":"SUM($O604:AK604)-SUM($O691:AK691)","v":0},{"$f":"SUM($O604:AL604)-SUM($O691:AL691)","v":0},{"$f":"SUM($O604:AM604)-SUM($O691:AM691)","v":0},{"$f":"SUM($O604:AN604)-SUM($O691:AN691)","v":0},{"$f":"SUM($O604:AO604)-SUM($O691:AO691)","v":0},{"$f":"SUM($O604:AP604)-SUM($O691:AP691)","v":0},{"$f":"SUM($O604:AQ604)-SUM($O691:AQ691)","v":0},{"$f":"SUM($O604:AR604)-SUM($O691:AR691)","v":0},{"$f":"SUM($O604:AS604)-SUM($O691:AS691)","v":0},{"$f":"SUM($O604:AT604)-SUM($O691:AT691)","v":0},{"$f":"SUM($O604:AU604)-SUM($O691:AU691)","v":0},{"$f":"SUM($O604:AV604)-SUM($O691:AV691)","v":0},{"$f":"SUM($O604:AW604)-SUM($O691:AW691)","v":0},{"$f":"SUM($O604:AX604)-SUM($O691:AX691)","v":0},{"$f":"SUM($O604:AY604)-SUM($O691:AY691)","v":0},{"$f":"SUM($O604:AZ604)-SUM($O691:AZ691)","v":0},{"$f":"SUM($O604:BA604)-SUM($O691:BA691)","v":0},{"$f":"SUM($O604:BB604)-SUM($O691:BB691)","v":0},{"$f":"SUM($O604:BC604)-SUM($O691:BC691)","v":0},{"$f":"SUM($O604:BD604)-SUM($O691:BD691)","v":0},{"$f":"SUM($O604:BE604)-SUM($O691:BE691)","v":0},{"$f":"SUM($O604:BF604)-SUM($O691:BF691)","v":0},{"$f":"SUM($O604:BG604)-SUM($O691:BG691)","v":0},{"$f":"SUM($O604:BH604)-SUM($O691:BH691)","v":0},{"$f":"SUM($O604:BI604)-SUM($O691:BI691)","v":0},{"$f":"SUM($O604:BJ604)-SUM($O691:BJ691)","v":0},{"$f":"SUM($O604:BK604)-SUM($O691:BK691)","v":0},{"$f":"SUM($O604:BL604)-SUM($O691:BL691)","v":0},{"$f":"SUM($O604:BM604)-SUM($O691:BM691)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O605:O605)-SUM($O692:O692)","v":0},{"$f":"SUM($O605:P605)-SUM($O692:P692)","v":0},{"$f":"SUM($O605:Q605)-SUM($O692:Q692)","v":0},{"$f":"SUM($O605:R605)-SUM($O692:R692)","v":0},{"$f":"SUM($O605:S605)-SUM($O692:S692)","v":0},{"$f":"SUM($O605:T605)-SUM($O692:T692)","v":0},{"$f":"SUM($O605:U605)-SUM($O692:U692)","v":0},{"$f":"SUM($O605:V605)-SUM($O692:V692)","v":0},{"$f":"SUM($O605:W605)-SUM($O692:W692)","v":0},{"$f":"SUM($O605:X605)-SUM($O692:X692)","v":0},{"$f":"SUM($O605:Y605)-SUM($O692:Y692)","v":0},{"$f":"SUM($O605:Z605)-SUM($O692:Z692)","v":0},{"$f":"SUM($O605:AA605)-SUM($O692:AA692)","v":0},{"$f":"SUM($O605:AB605)-SUM($O692:AB692)","v":0},{"$f":"SUM($O605:AC605)-SUM($O692:AC692)","v":0},{"$f":"SUM($O605:AD605)-SUM($O692:AD692)","v":0},{"$f":"SUM($O605:AE605)-SUM($O692:AE692)","v":0},{"$f":"SUM($O605:AF605)-SUM($O692:AF692)","v":0},{"$f":"SUM($O605:AG605)-SUM($O692:AG692)","v":0},{"$f":"SUM($O605:AH605)-SUM($O692:AH692)","v":0},{"$f":"SUM($O605:AI605)-SUM($O692:AI692)","v":0},{"$f":"SUM($O605:AJ605)-SUM($O692:AJ692)","v":0},{"$f":"SUM($O605:AK605)-SUM($O692:AK692)","v":0},{"$f":"SUM($O605:AL605)-SUM($O692:AL692)","v":0},{"$f":"SUM($O605:AM605)-SUM($O692:AM692)","v":0},{"$f":"SUM($O605:AN605)-SUM($O692:AN692)","v":0},{"$f":"SUM($O605:AO605)-SUM($O692:AO692)","v":0},{"$f":"SUM($O605:AP605)-SUM($O692:AP692)","v":0},{"$f":"SUM($O605:AQ605)-SUM($O692:AQ692)","v":0},{"$f":"SUM($O605:AR605)-SUM($O692:AR692)","v":0},{"$f":"SUM($O605:AS605)-SUM($O692:AS692)","v":0},{"$f":"SUM($O605:AT605)-SUM($O692:AT692)","v":0},{"$f":"SUM($O605:AU605)-SUM($O692:AU692)","v":0},{"$f":"SUM($O605:AV605)-SUM($O692:AV692)","v":0},{"$f":"SUM($O605:AW605)-SUM($O692:AW692)","v":0},{"$f":"SUM($O605:AX605)-SUM($O692:AX692)","v":0},{"$f":"SUM($O605:AY605)-SUM($O692:AY692)","v":0},{"$f":"SUM($O605:AZ605)-SUM($O692:AZ692)","v":0},{"$f":"SUM($O605:BA605)-SUM($O692:BA692)","v":0},{"$f":"SUM($O605:BB605)-SUM($O692:BB692)","v":0},{"$f":"SUM($O605:BC605)-SUM($O692:BC692)","v":0},{"$f":"SUM($O605:BD605)-SUM($O692:BD692)","v":0},{"$f":"SUM($O605:BE605)-SUM($O692:BE692)","v":0},{"$f":"SUM($O605:BF605)-SUM($O692:BF692)","v":0},{"$f":"SUM($O605:BG605)-SUM($O692:BG692)","v":0},{"$f":"SUM($O605:BH605)-SUM($O692:BH692)","v":0},{"$f":"SUM($O605:BI605)-SUM($O692:BI692)","v":0},{"$f":"SUM($O605:BJ605)-SUM($O692:BJ692)","v":0},{"$f":"SUM($O605:BK605)-SUM($O692:BK692)","v":0},{"$f":"SUM($O605:BL605)-SUM($O692:BL692)","v":0},{"$f":"SUM($O605:BM605)-SUM($O692:BM692)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O606:O606)-SUM($O693:O693)","v":0},{"$f":"SUM($O606:P606)-SUM($O693:P693)","v":0},{"$f":"SUM($O606:Q606)-SUM($O693:Q693)","v":0},{"$f":"SUM($O606:R606)-SUM($O693:R693)","v":0},{"$f":"SUM($O606:S606)-SUM($O693:S693)","v":0},{"$f":"SUM($O606:T606)-SUM($O693:T693)","v":0},{"$f":"SUM($O606:U606)-SUM($O693:U693)","v":0},{"$f":"SUM($O606:V606)-SUM($O693:V693)","v":0},{"$f":"SUM($O606:W606)-SUM($O693:W693)","v":0},{"$f":"SUM($O606:X606)-SUM($O693:X693)","v":0},{"$f":"SUM($O606:Y606)-SUM($O693:Y693)","v":0},{"$f":"SUM($O606:Z606)-SUM($O693:Z693)","v":0},{"$f":"SUM($O606:AA606)-SUM($O693:AA693)","v":0},{"$f":"SUM($O606:AB606)-SUM($O693:AB693)","v":0},{"$f":"SUM($O606:AC606)-SUM($O693:AC693)","v":0},{"$f":"SUM($O606:AD606)-SUM($O693:AD693)","v":0},{"$f":"SUM($O606:AE606)-SUM($O693:AE693)","v":0},{"$f":"SUM($O606:AF606)-SUM($O693:AF693)","v":0},{"$f":"SUM($O606:AG606)-SUM($O693:AG693)","v":0},{"$f":"SUM($O606:AH606)-SUM($O693:AH693)","v":0},{"$f":"SUM($O606:AI606)-SUM($O693:AI693)","v":0},{"$f":"SUM($O606:AJ606)-SUM($O693:AJ693)","v":0},{"$f":"SUM($O606:AK606)-SUM($O693:AK693)","v":0},{"$f":"SUM($O606:AL606)-SUM($O693:AL693)","v":0},{"$f":"SUM($O606:AM606)-SUM($O693:AM693)","v":0},{"$f":"SUM($O606:AN606)-SUM($O693:AN693)","v":0},{"$f":"SUM($O606:AO606)-SUM($O693:AO693)","v":0},{"$f":"SUM($O606:AP606)-SUM($O693:AP693)","v":0},{"$f":"SUM($O606:AQ606)-SUM($O693:AQ693)","v":0},{"$f":"SUM($O606:AR606)-SUM($O693:AR693)","v":0},{"$f":"SUM($O606:AS606)-SUM($O693:AS693)","v":0},{"$f":"SUM($O606:AT606)-SUM($O693:AT693)","v":0},{"$f":"SUM($O606:AU606)-SUM($O693:AU693)","v":0},{"$f":"SUM($O606:AV606)-SUM($O693:AV693)","v":0},{"$f":"SUM($O606:AW606)-SUM($O693:AW693)","v":0},{"$f":"SUM($O606:AX606)-SUM($O693:AX693)","v":0},{"$f":"SUM($O606:AY606)-SUM($O693:AY693)","v":0},{"$f":"SUM($O606:AZ606)-SUM($O693:AZ693)","v":0},{"$f":"SUM($O606:BA606)-SUM($O693:BA693)","v":0},{"$f":"SUM($O606:BB606)-SUM($O693:BB693)","v":0},{"$f":"SUM($O606:BC606)-SUM($O693:BC693)","v":0},{"$f":"SUM($O606:BD606)-SUM($O693:BD693)","v":0},{"$f":"SUM($O606:BE606)-SUM($O693:BE693)","v":0},{"$f":"SUM($O606:BF606)-SUM($O693:BF693)","v":0},{"$f":"SUM($O606:BG606)-SUM($O693:BG693)","v":0},{"$f":"SUM($O606:BH606)-SUM($O693:BH693)","v":0},{"$f":"SUM($O606:BI606)-SUM($O693:BI693)","v":0},{"$f":"SUM($O606:BJ606)-SUM($O693:BJ693)","v":0},{"$f":"SUM($O606:BK606)-SUM($O693:BK693)","v":0},{"$f":"SUM($O606:BL606)-SUM($O693:BL693)","v":0},{"$f":"SUM($O606:BM606)-SUM($O693:BM693)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O607:O607)-SUM($O694:O694)","v":0},{"$f":"SUM($O607:P607)-SUM($O694:P694)","v":0},{"$f":"SUM($O607:Q607)-SUM($O694:Q694)","v":0},{"$f":"SUM($O607:R607)-SUM($O694:R694)","v":0},{"$f":"SUM($O607:S607)-SUM($O694:S694)","v":0},{"$f":"SUM($O607:T607)-SUM($O694:T694)","v":0},{"$f":"SUM($O607:U607)-SUM($O694:U694)","v":0},{"$f":"SUM($O607:V607)-SUM($O694:V694)","v":0},{"$f":"SUM($O607:W607)-SUM($O694:W694)","v":0},{"$f":"SUM($O607:X607)-SUM($O694:X694)","v":0},{"$f":"SUM($O607:Y607)-SUM($O694:Y694)","v":0},{"$f":"SUM($O607:Z607)-SUM($O694:Z694)","v":0},{"$f":"SUM($O607:AA607)-SUM($O694:AA694)","v":0},{"$f":"SUM($O607:AB607)-SUM($O694:AB694)","v":0},{"$f":"SUM($O607:AC607)-SUM($O694:AC694)","v":0},{"$f":"SUM($O607:AD607)-SUM($O694:AD694)","v":0},{"$f":"SUM($O607:AE607)-SUM($O694:AE694)","v":0},{"$f":"SUM($O607:AF607)-SUM($O694:AF694)","v":0},{"$f":"SUM($O607:AG607)-SUM($O694:AG694)","v":0},{"$f":"SUM($O607:AH607)-SUM($O694:AH694)","v":0},{"$f":"SUM($O607:AI607)-SUM($O694:AI694)","v":0},{"$f":"SUM($O607:AJ607)-SUM($O694:AJ694)","v":0},{"$f":"SUM($O607:AK607)-SUM($O694:AK694)","v":0},{"$f":"SUM($O607:AL607)-SUM($O694:AL694)","v":0},{"$f":"SUM($O607:AM607)-SUM($O694:AM694)","v":0},{"$f":"SUM($O607:AN607)-SUM($O694:AN694)","v":0},{"$f":"SUM($O607:AO607)-SUM($O694:AO694)","v":0},{"$f":"SUM($O607:AP607)-SUM($O694:AP694)","v":0},{"$f":"SUM($O607:AQ607)-SUM($O694:AQ694)","v":0},{"$f":"SUM($O607:AR607)-SUM($O694:AR694)","v":0},{"$f":"SUM($O607:AS607)-SUM($O694:AS694)","v":0},{"$f":"SUM($O607:AT607)-SUM($O694:AT694)","v":0},{"$f":"SUM($O607:AU607)-SUM($O694:AU694)","v":0},{"$f":"SUM($O607:AV607)-SUM($O694:AV694)","v":0},{"$f":"SUM($O607:AW607)-SUM($O694:AW694)","v":0},{"$f":"SUM($O607:AX607)-SUM($O694:AX694)","v":0},{"$f":"SUM($O607:AY607)-SUM($O694:AY694)","v":0},{"$f":"SUM($O607:AZ607)-SUM($O694:AZ694)","v":0},{"$f":"SUM($O607:BA607)-SUM($O694:BA694)","v":0},{"$f":"SUM($O607:BB607)-SUM($O694:BB694)","v":0},{"$f":"SUM($O607:BC607)-SUM($O694:BC694)","v":0},{"$f":"SUM($O607:BD607)-SUM($O694:BD694)","v":0},{"$f":"SUM($O607:BE607)-SUM($O694:BE694)","v":0},{"$f":"SUM($O607:BF607)-SUM($O694:BF694)","v":0},{"$f":"SUM($O607:BG607)-SUM($O694:BG694)","v":0},{"$f":"SUM($O607:BH607)-SUM($O694:BH694)","v":0},{"$f":"SUM($O607:BI607)-SUM($O694:BI694)","v":0},{"$f":"SUM($O607:BJ607)-SUM($O694:BJ694)","v":0},{"$f":"SUM($O607:BK607)-SUM($O694:BK694)","v":0},{"$f":"SUM($O607:BL607)-SUM($O694:BL694)","v":0},{"$f":"SUM($O607:BM607)-SUM($O694:BM694)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O608:O608)-SUM($O695:O695)","v":0},{"$f":"SUM($O608:P608)-SUM($O695:P695)","v":0},{"$f":"SUM($O608:Q608)-SUM($O695:Q695)","v":0},{"$f":"SUM($O608:R608)-SUM($O695:R695)","v":0},{"$f":"SUM($O608:S608)-SUM($O695:S695)","v":0},{"$f":"SUM($O608:T608)-SUM($O695:T695)","v":0},{"$f":"SUM($O608:U608)-SUM($O695:U695)","v":0},{"$f":"SUM($O608:V608)-SUM($O695:V695)","v":0},{"$f":"SUM($O608:W608)-SUM($O695:W695)","v":0},{"$f":"SUM($O608:X608)-SUM($O695:X695)","v":0},{"$f":"SUM($O608:Y608)-SUM($O695:Y695)","v":0},{"$f":"SUM($O608:Z608)-SUM($O695:Z695)","v":0},{"$f":"SUM($O608:AA608)-SUM($O695:AA695)","v":0},{"$f":"SUM($O608:AB608)-SUM($O695:AB695)","v":0},{"$f":"SUM($O608:AC608)-SUM($O695:AC695)","v":0},{"$f":"SUM($O608:AD608)-SUM($O695:AD695)","v":0},{"$f":"SUM($O608:AE608)-SUM($O695:AE695)","v":0},{"$f":"SUM($O608:AF608)-SUM($O695:AF695)","v":0},{"$f":"SUM($O608:AG608)-SUM($O695:AG695)","v":0},{"$f":"SUM($O608:AH608)-SUM($O695:AH695)","v":0},{"$f":"SUM($O608:AI608)-SUM($O695:AI695)","v":0},{"$f":"SUM($O608:AJ608)-SUM($O695:AJ695)","v":0},{"$f":"SUM($O608:AK608)-SUM($O695:AK695)","v":0},{"$f":"SUM($O608:AL608)-SUM($O695:AL695)","v":0},{"$f":"SUM($O608:AM608)-SUM($O695:AM695)","v":0},{"$f":"SUM($O608:AN608)-SUM($O695:AN695)","v":0},{"$f":"SUM($O608:AO608)-SUM($O695:AO695)","v":0},{"$f":"SUM($O608:AP608)-SUM($O695:AP695)","v":0},{"$f":"SUM($O608:AQ608)-SUM($O695:AQ695)","v":0},{"$f":"SUM($O608:AR608)-SUM($O695:AR695)","v":0},{"$f":"SUM($O608:AS608)-SUM($O695:AS695)","v":0},{"$f":"SUM($O608:AT608)-SUM($O695:AT695)","v":0},{"$f":"SUM($O608:AU608)-SUM($O695:AU695)","v":0},{"$f":"SUM($O608:AV608)-SUM($O695:AV695)","v":0},{"$f":"SUM($O608:AW608)-SUM($O695:AW695)","v":0},{"$f":"SUM($O608:AX608)-SUM($O695:AX695)","v":0},{"$f":"SUM($O608:AY608)-SUM($O695:AY695)","v":0},{"$f":"SUM($O608:AZ608)-SUM($O695:AZ695)","v":0},{"$f":"SUM($O608:BA608)-SUM($O695:BA695)","v":0},{"$f":"SUM($O608:BB608)-SUM($O695:BB695)","v":0},{"$f":"SUM($O608:BC608)-SUM($O695:BC695)","v":0},{"$f":"SUM($O608:BD608)-SUM($O695:BD695)","v":0},{"$f":"SUM($O608:BE608)-SUM($O695:BE695)","v":0},{"$f":"SUM($O608:BF608)-SUM($O695:BF695)","v":0},{"$f":"SUM($O608:BG608)-SUM($O695:BG695)","v":0},{"$f":"SUM($O608:BH608)-SUM($O695:BH695)","v":0},{"$f":"SUM($O608:BI608)-SUM($O695:BI695)","v":0},{"$f":"SUM($O608:BJ608)-SUM($O695:BJ695)","v":0},{"$f":"SUM($O608:BK608)-SUM($O695:BK695)","v":0},{"$f":"SUM($O608:BL608)-SUM($O695:BL695)","v":0},{"$f":"SUM($O608:BM608)-SUM($O695:BM695)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O609:O609)-SUM($O696:O696)","v":0},{"$f":"SUM($O609:P609)-SUM($O696:P696)","v":0},{"$f":"SUM($O609:Q609)-SUM($O696:Q696)","v":0},{"$f":"SUM($O609:R609)-SUM($O696:R696)","v":0},{"$f":"SUM($O609:S609)-SUM($O696:S696)","v":0},{"$f":"SUM($O609:T609)-SUM($O696:T696)","v":0},{"$f":"SUM($O609:U609)-SUM($O696:U696)","v":0},{"$f":"SUM($O609:V609)-SUM($O696:V696)","v":0},{"$f":"SUM($O609:W609)-SUM($O696:W696)","v":0},{"$f":"SUM($O609:X609)-SUM($O696:X696)","v":0},{"$f":"SUM($O609:Y609)-SUM($O696:Y696)","v":0},{"$f":"SUM($O609:Z609)-SUM($O696:Z696)","v":0},{"$f":"SUM($O609:AA609)-SUM($O696:AA696)","v":0},{"$f":"SUM($O609:AB609)-SUM($O696:AB696)","v":0},{"$f":"SUM($O609:AC609)-SUM($O696:AC696)","v":0},{"$f":"SUM($O609:AD609)-SUM($O696:AD696)","v":0},{"$f":"SUM($O609:AE609)-SUM($O696:AE696)","v":0},{"$f":"SUM($O609:AF609)-SUM($O696:AF696)","v":0},{"$f":"SUM($O609:AG609)-SUM($O696:AG696)","v":0},{"$f":"SUM($O609:AH609)-SUM($O696:AH696)","v":0},{"$f":"SUM($O609:AI609)-SUM($O696:AI696)","v":0},{"$f":"SUM($O609:AJ609)-SUM($O696:AJ696)","v":0},{"$f":"SUM($O609:AK609)-SUM($O696:AK696)","v":0},{"$f":"SUM($O609:AL609)-SUM($O696:AL696)","v":0},{"$f":"SUM($O609:AM609)-SUM($O696:AM696)","v":0},{"$f":"SUM($O609:AN609)-SUM($O696:AN696)","v":0},{"$f":"SUM($O609:AO609)-SUM($O696:AO696)","v":0},{"$f":"SUM($O609:AP609)-SUM($O696:AP696)","v":0},{"$f":"SUM($O609:AQ609)-SUM($O696:AQ696)","v":0},{"$f":"SUM($O609:AR609)-SUM($O696:AR696)","v":0},{"$f":"SUM($O609:AS609)-SUM($O696:AS696)","v":0},{"$f":"SUM($O609:AT609)-SUM($O696:AT696)","v":0},{"$f":"SUM($O609:AU609)-SUM($O696:AU696)","v":0},{"$f":"SUM($O609:AV609)-SUM($O696:AV696)","v":0},{"$f":"SUM($O609:AW609)-SUM($O696:AW696)","v":0},{"$f":"SUM($O609:AX609)-SUM($O696:AX696)","v":0},{"$f":"SUM($O609:AY609)-SUM($O696:AY696)","v":0},{"$f":"SUM($O609:AZ609)-SUM($O696:AZ696)","v":0},{"$f":"SUM($O609:BA609)-SUM($O696:BA696)","v":0},{"$f":"SUM($O609:BB609)-SUM($O696:BB696)","v":0},{"$f":"SUM($O609:BC609)-SUM($O696:BC696)","v":0},{"$f":"SUM($O609:BD609)-SUM($O696:BD696)","v":0},{"$f":"SUM($O609:BE609)-SUM($O696:BE696)","v":0},{"$f":"SUM($O609:BF609)-SUM($O696:BF696)","v":0},{"$f":"SUM($O609:BG609)-SUM($O696:BG696)","v":0},{"$f":"SUM($O609:BH609)-SUM($O696:BH696)","v":0},{"$f":"SUM($O609:BI609)-SUM($O696:BI696)","v":0},{"$f":"SUM($O609:BJ609)-SUM($O696:BJ696)","v":0},{"$f":"SUM($O609:BK609)-SUM($O696:BK696)","v":0},{"$f":"SUM($O609:BL609)-SUM($O696:BL696)","v":0},{"$f":"SUM($O609:BM609)-SUM($O696:BM696)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O610:O610)-SUM($O697:O697)","v":0},{"$f":"SUM($O610:P610)-SUM($O697:P697)","v":0},{"$f":"SUM($O610:Q610)-SUM($O697:Q697)","v":0},{"$f":"SUM($O610:R610)-SUM($O697:R697)","v":0},{"$f":"SUM($O610:S610)-SUM($O697:S697)","v":0},{"$f":"SUM($O610:T610)-SUM($O697:T697)","v":0},{"$f":"SUM($O610:U610)-SUM($O697:U697)","v":0},{"$f":"SUM($O610:V610)-SUM($O697:V697)","v":0},{"$f":"SUM($O610:W610)-SUM($O697:W697)","v":0},{"$f":"SUM($O610:X610)-SUM($O697:X697)","v":0},{"$f":"SUM($O610:Y610)-SUM($O697:Y697)","v":0},{"$f":"SUM($O610:Z610)-SUM($O697:Z697)","v":0},{"$f":"SUM($O610:AA610)-SUM($O697:AA697)","v":0},{"$f":"SUM($O610:AB610)-SUM($O697:AB697)","v":0},{"$f":"SUM($O610:AC610)-SUM($O697:AC697)","v":0},{"$f":"SUM($O610:AD610)-SUM($O697:AD697)","v":0},{"$f":"SUM($O610:AE610)-SUM($O697:AE697)","v":0},{"$f":"SUM($O610:AF610)-SUM($O697:AF697)","v":0},{"$f":"SUM($O610:AG610)-SUM($O697:AG697)","v":0},{"$f":"SUM($O610:AH610)-SUM($O697:AH697)","v":0},{"$f":"SUM($O610:AI610)-SUM($O697:AI697)","v":0},{"$f":"SUM($O610:AJ610)-SUM($O697:AJ697)","v":0},{"$f":"SUM($O610:AK610)-SUM($O697:AK697)","v":0},{"$f":"SUM($O610:AL610)-SUM($O697:AL697)","v":0},{"$f":"SUM($O610:AM610)-SUM($O697:AM697)","v":0},{"$f":"SUM($O610:AN610)-SUM($O697:AN697)","v":0},{"$f":"SUM($O610:AO610)-SUM($O697:AO697)","v":0},{"$f":"SUM($O610:AP610)-SUM($O697:AP697)","v":0},{"$f":"SUM($O610:AQ610)-SUM($O697:AQ697)","v":0},{"$f":"SUM($O610:AR610)-SUM($O697:AR697)","v":0},{"$f":"SUM($O610:AS610)-SUM($O697:AS697)","v":0},{"$f":"SUM($O610:AT610)-SUM($O697:AT697)","v":0},{"$f":"SUM($O610:AU610)-SUM($O697:AU697)","v":0},{"$f":"SUM($O610:AV610)-SUM($O697:AV697)","v":0},{"$f":"SUM($O610:AW610)-SUM($O697:AW697)","v":0},{"$f":"SUM($O610:AX610)-SUM($O697:AX697)","v":0},{"$f":"SUM($O610:AY610)-SUM($O697:AY697)","v":0},{"$f":"SUM($O610:AZ610)-SUM($O697:AZ697)","v":0},{"$f":"SUM($O610:BA610)-SUM($O697:BA697)","v":0},{"$f":"SUM($O610:BB610)-SUM($O697:BB697)","v":0},{"$f":"SUM($O610:BC610)-SUM($O697:BC697)","v":0},{"$f":"SUM($O610:BD610)-SUM($O697:BD697)","v":0},{"$f":"SUM($O610:BE610)-SUM($O697:BE697)","v":0},{"$f":"SUM($O610:BF610)-SUM($O697:BF697)","v":0},{"$f":"SUM($O610:BG610)-SUM($O697:BG697)","v":0},{"$f":"SUM($O610:BH610)-SUM($O697:BH697)","v":0},{"$f":"SUM($O610:BI610)-SUM($O697:BI697)","v":0},{"$f":"SUM($O610:BJ610)-SUM($O697:BJ697)","v":0},{"$f":"SUM($O610:BK610)-SUM($O697:BK697)","v":0},{"$f":"SUM($O610:BL610)-SUM($O697:BL697)","v":0},{"$f":"SUM($O610:BM610)-SUM($O697:BM697)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O611:O611)-SUM($O698:O698)","v":0},{"$f":"SUM($O611:P611)-SUM($O698:P698)","v":0},{"$f":"SUM($O611:Q611)-SUM($O698:Q698)","v":0},{"$f":"SUM($O611:R611)-SUM($O698:R698)","v":0},{"$f":"SUM($O611:S611)-SUM($O698:S698)","v":0},{"$f":"SUM($O611:T611)-SUM($O698:T698)","v":0},{"$f":"SUM($O611:U611)-SUM($O698:U698)","v":0},{"$f":"SUM($O611:V611)-SUM($O698:V698)","v":0},{"$f":"SUM($O611:W611)-SUM($O698:W698)","v":0},{"$f":"SUM($O611:X611)-SUM($O698:X698)","v":0},{"$f":"SUM($O611:Y611)-SUM($O698:Y698)","v":0},{"$f":"SUM($O611:Z611)-SUM($O698:Z698)","v":0},{"$f":"SUM($O611:AA611)-SUM($O698:AA698)","v":0},{"$f":"SUM($O611:AB611)-SUM($O698:AB698)","v":0},{"$f":"SUM($O611:AC611)-SUM($O698:AC698)","v":0},{"$f":"SUM($O611:AD611)-SUM($O698:AD698)","v":0},{"$f":"SUM($O611:AE611)-SUM($O698:AE698)","v":0},{"$f":"SUM($O611:AF611)-SUM($O698:AF698)","v":0},{"$f":"SUM($O611:AG611)-SUM($O698:AG698)","v":0},{"$f":"SUM($O611:AH611)-SUM($O698:AH698)","v":0},{"$f":"SUM($O611:AI611)-SUM($O698:AI698)","v":0},{"$f":"SUM($O611:AJ611)-SUM($O698:AJ698)","v":0},{"$f":"SUM($O611:AK611)-SUM($O698:AK698)","v":0},{"$f":"SUM($O611:AL611)-SUM($O698:AL698)","v":0},{"$f":"SUM($O611:AM611)-SUM($O698:AM698)","v":0},{"$f":"SUM($O611:AN611)-SUM($O698:AN698)","v":0},{"$f":"SUM($O611:AO611)-SUM($O698:AO698)","v":0},{"$f":"SUM($O611:AP611)-SUM($O698:AP698)","v":0},{"$f":"SUM($O611:AQ611)-SUM($O698:AQ698)","v":0},{"$f":"SUM($O611:AR611)-SUM($O698:AR698)","v":0},{"$f":"SUM($O611:AS611)-SUM($O698:AS698)","v":0},{"$f":"SUM($O611:AT611)-SUM($O698:AT698)","v":0},{"$f":"SUM($O611:AU611)-SUM($O698:AU698)","v":0},{"$f":"SUM($O611:AV611)-SUM($O698:AV698)","v":0},{"$f":"SUM($O611:AW611)-SUM($O698:AW698)","v":0},{"$f":"SUM($O611:AX611)-SUM($O698:AX698)","v":0},{"$f":"SUM($O611:AY611)-SUM($O698:AY698)","v":0},{"$f":"SUM($O611:AZ611)-SUM($O698:AZ698)","v":0},{"$f":"SUM($O611:BA611)-SUM($O698:BA698)","v":0},{"$f":"SUM($O611:BB611)-SUM($O698:BB698)","v":0},{"$f":"SUM($O611:BC611)-SUM($O698:BC698)","v":0},{"$f":"SUM($O611:BD611)-SUM($O698:BD698)","v":0},{"$f":"SUM($O611:BE611)-SUM($O698:BE698)","v":0},{"$f":"SUM($O611:BF611)-SUM($O698:BF698)","v":0},{"$f":"SUM($O611:BG611)-SUM($O698:BG698)","v":0},{"$f":"SUM($O611:BH611)-SUM($O698:BH698)","v":0},{"$f":"SUM($O611:BI611)-SUM($O698:BI698)","v":0},{"$f":"SUM($O611:BJ611)-SUM($O698:BJ698)","v":0},{"$f":"SUM($O611:BK611)-SUM($O698:BK698)","v":0},{"$f":"SUM($O611:BL611)-SUM($O698:BL698)","v":0},{"$f":"SUM($O611:BM611)-SUM($O698:BM698)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O612:O612)-SUM($O699:O699)","v":0},{"$f":"SUM($O612:P612)-SUM($O699:P699)","v":0},{"$f":"SUM($O612:Q612)-SUM($O699:Q699)","v":0},{"$f":"SUM($O612:R612)-SUM($O699:R699)","v":0},{"$f":"SUM($O612:S612)-SUM($O699:S699)","v":0},{"$f":"SUM($O612:T612)-SUM($O699:T699)","v":0},{"$f":"SUM($O612:U612)-SUM($O699:U699)","v":0},{"$f":"SUM($O612:V612)-SUM($O699:V699)","v":0},{"$f":"SUM($O612:W612)-SUM($O699:W699)","v":0},{"$f":"SUM($O612:X612)-SUM($O699:X699)","v":0},{"$f":"SUM($O612:Y612)-SUM($O699:Y699)","v":0},{"$f":"SUM($O612:Z612)-SUM($O699:Z699)","v":0},{"$f":"SUM($O612:AA612)-SUM($O699:AA699)","v":0},{"$f":"SUM($O612:AB612)-SUM($O699:AB699)","v":0},{"$f":"SUM($O612:AC612)-SUM($O699:AC699)","v":0},{"$f":"SUM($O612:AD612)-SUM($O699:AD699)","v":0},{"$f":"SUM($O612:AE612)-SUM($O699:AE699)","v":0},{"$f":"SUM($O612:AF612)-SUM($O699:AF699)","v":0},{"$f":"SUM($O612:AG612)-SUM($O699:AG699)","v":0},{"$f":"SUM($O612:AH612)-SUM($O699:AH699)","v":0},{"$f":"SUM($O612:AI612)-SUM($O699:AI699)","v":0},{"$f":"SUM($O612:AJ612)-SUM($O699:AJ699)","v":0},{"$f":"SUM($O612:AK612)-SUM($O699:AK699)","v":0},{"$f":"SUM($O612:AL612)-SUM($O699:AL699)","v":0},{"$f":"SUM($O612:AM612)-SUM($O699:AM699)","v":0},{"$f":"SUM($O612:AN612)-SUM($O699:AN699)","v":0},{"$f":"SUM($O612:AO612)-SUM($O699:AO699)","v":0},{"$f":"SUM($O612:AP612)-SUM($O699:AP699)","v":0},{"$f":"SUM($O612:AQ612)-SUM($O699:AQ699)","v":0},{"$f":"SUM($O612:AR612)-SUM($O699:AR699)","v":0},{"$f":"SUM($O612:AS612)-SUM($O699:AS699)","v":0},{"$f":"SUM($O612:AT612)-SUM($O699:AT699)","v":0},{"$f":"SUM($O612:AU612)-SUM($O699:AU699)","v":0},{"$f":"SUM($O612:AV612)-SUM($O699:AV699)","v":0},{"$f":"SUM($O612:AW612)-SUM($O699:AW699)","v":0},{"$f":"SUM($O612:AX612)-SUM($O699:AX699)","v":0},{"$f":"SUM($O612:AY612)-SUM($O699:AY699)","v":0},{"$f":"SUM($O612:AZ612)-SUM($O699:AZ699)","v":0},{"$f":"SUM($O612:BA612)-SUM($O699:BA699)","v":0},{"$f":"SUM($O612:BB612)-SUM($O699:BB699)","v":0},{"$f":"SUM($O612:BC612)-SUM($O699:BC699)","v":0},{"$f":"SUM($O612:BD612)-SUM($O699:BD699)","v":0},{"$f":"SUM($O612:BE612)-SUM($O699:BE699)","v":0},{"$f":"SUM($O612:BF612)-SUM($O699:BF699)","v":0},{"$f":"SUM($O612:BG612)-SUM($O699:BG699)","v":0},{"$f":"SUM($O612:BH612)-SUM($O699:BH699)","v":0},{"$f":"SUM($O612:BI612)-SUM($O699:BI699)","v":0},{"$f":"SUM($O612:BJ612)-SUM($O699:BJ699)","v":0},{"$f":"SUM($O612:BK612)-SUM($O699:BK699)","v":0},{"$f":"SUM($O612:BL612)-SUM($O699:BL699)","v":0},{"$f":"SUM($O612:BM612)-SUM($O699:BM699)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O613:O613)-SUM($O700:O700)","v":0},{"$f":"SUM($O613:P613)-SUM($O700:P700)","v":0},{"$f":"SUM($O613:Q613)-SUM($O700:Q700)","v":0},{"$f":"SUM($O613:R613)-SUM($O700:R700)","v":0},{"$f":"SUM($O613:S613)-SUM($O700:S700)","v":0},{"$f":"SUM($O613:T613)-SUM($O700:T700)","v":0},{"$f":"SUM($O613:U613)-SUM($O700:U700)","v":0},{"$f":"SUM($O613:V613)-SUM($O700:V700)","v":0},{"$f":"SUM($O613:W613)-SUM($O700:W700)","v":0},{"$f":"SUM($O613:X613)-SUM($O700:X700)","v":0},{"$f":"SUM($O613:Y613)-SUM($O700:Y700)","v":0},{"$f":"SUM($O613:Z613)-SUM($O700:Z700)","v":0},{"$f":"SUM($O613:AA613)-SUM($O700:AA700)","v":0},{"$f":"SUM($O613:AB613)-SUM($O700:AB700)","v":0},{"$f":"SUM($O613:AC613)-SUM($O700:AC700)","v":0},{"$f":"SUM($O613:AD613)-SUM($O700:AD700)","v":0},{"$f":"SUM($O613:AE613)-SUM($O700:AE700)","v":0},{"$f":"SUM($O613:AF613)-SUM($O700:AF700)","v":0},{"$f":"SUM($O613:AG613)-SUM($O700:AG700)","v":0},{"$f":"SUM($O613:AH613)-SUM($O700:AH700)","v":0},{"$f":"SUM($O613:AI613)-SUM($O700:AI700)","v":0},{"$f":"SUM($O613:AJ613)-SUM($O700:AJ700)","v":0},{"$f":"SUM($O613:AK613)-SUM($O700:AK700)","v":0},{"$f":"SUM($O613:AL613)-SUM($O700:AL700)","v":0},{"$f":"SUM($O613:AM613)-SUM($O700:AM700)","v":0},{"$f":"SUM($O613:AN613)-SUM($O700:AN700)","v":0},{"$f":"SUM($O613:AO613)-SUM($O700:AO700)","v":0},{"$f":"SUM($O613:AP613)-SUM($O700:AP700)","v":0},{"$f":"SUM($O613:AQ613)-SUM($O700:AQ700)","v":0},{"$f":"SUM($O613:AR613)-SUM($O700:AR700)","v":0},{"$f":"SUM($O613:AS613)-SUM($O700:AS700)","v":0},{"$f":"SUM($O613:AT613)-SUM($O700:AT700)","v":0},{"$f":"SUM($O613:AU613)-SUM($O700:AU700)","v":0},{"$f":"SUM($O613:AV613)-SUM($O700:AV700)","v":0},{"$f":"SUM($O613:AW613)-SUM($O700:AW700)","v":0},{"$f":"SUM($O613:AX613)-SUM($O700:AX700)","v":0},{"$f":"SUM($O613:AY613)-SUM($O700:AY700)","v":0},{"$f":"SUM($O613:AZ613)-SUM($O700:AZ700)","v":0},{"$f":"SUM($O613:BA613)-SUM($O700:BA700)","v":0},{"$f":"SUM($O613:BB613)-SUM($O700:BB700)","v":0},{"$f":"SUM($O613:BC613)-SUM($O700:BC700)","v":0},{"$f":"SUM($O613:BD613)-SUM($O700:BD700)","v":0},{"$f":"SUM($O613:BE613)-SUM($O700:BE700)","v":0},{"$f":"SUM($O613:BF613)-SUM($O700:BF700)","v":0},{"$f":"SUM($O613:BG613)-SUM($O700:BG700)","v":0},{"$f":"SUM($O613:BH613)-SUM($O700:BH700)","v":0},{"$f":"SUM($O613:BI613)-SUM($O700:BI700)","v":0},{"$f":"SUM($O613:BJ613)-SUM($O700:BJ700)","v":0},{"$f":"SUM($O613:BK613)-SUM($O700:BK700)","v":0},{"$f":"SUM($O613:BL613)-SUM($O700:BL700)","v":0},{"$f":"SUM($O613:BM613)-SUM($O700:BM700)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O614:O614)-SUM($O701:O701)","v":0},{"$f":"SUM($O614:P614)-SUM($O701:P701)","v":0},{"$f":"SUM($O614:Q614)-SUM($O701:Q701)","v":0},{"$f":"SUM($O614:R614)-SUM($O701:R701)","v":0},{"$f":"SUM($O614:S614)-SUM($O701:S701)","v":0},{"$f":"SUM($O614:T614)-SUM($O701:T701)","v":0},{"$f":"SUM($O614:U614)-SUM($O701:U701)","v":0},{"$f":"SUM($O614:V614)-SUM($O701:V701)","v":0},{"$f":"SUM($O614:W614)-SUM($O701:W701)","v":0},{"$f":"SUM($O614:X614)-SUM($O701:X701)","v":0},{"$f":"SUM($O614:Y614)-SUM($O701:Y701)","v":0},{"$f":"SUM($O614:Z614)-SUM($O701:Z701)","v":0},{"$f":"SUM($O614:AA614)-SUM($O701:AA701)","v":0},{"$f":"SUM($O614:AB614)-SUM($O701:AB701)","v":0},{"$f":"SUM($O614:AC614)-SUM($O701:AC701)","v":0},{"$f":"SUM($O614:AD614)-SUM($O701:AD701)","v":0},{"$f":"SUM($O614:AE614)-SUM($O701:AE701)","v":0},{"$f":"SUM($O614:AF614)-SUM($O701:AF701)","v":0},{"$f":"SUM($O614:AG614)-SUM($O701:AG701)","v":0},{"$f":"SUM($O614:AH614)-SUM($O701:AH701)","v":0},{"$f":"SUM($O614:AI614)-SUM($O701:AI701)","v":0},{"$f":"SUM($O614:AJ614)-SUM($O701:AJ701)","v":0},{"$f":"SUM($O614:AK614)-SUM($O701:AK701)","v":0},{"$f":"SUM($O614:AL614)-SUM($O701:AL701)","v":0},{"$f":"SUM($O614:AM614)-SUM($O701:AM701)","v":0},{"$f":"SUM($O614:AN614)-SUM($O701:AN701)","v":0},{"$f":"SUM($O614:AO614)-SUM($O701:AO701)","v":0},{"$f":"SUM($O614:AP614)-SUM($O701:AP701)","v":0},{"$f":"SUM($O614:AQ614)-SUM($O701:AQ701)","v":0},{"$f":"SUM($O614:AR614)-SUM($O701:AR701)","v":0},{"$f":"SUM($O614:AS614)-SUM($O701:AS701)","v":0},{"$f":"SUM($O614:AT614)-SUM($O701:AT701)","v":0},{"$f":"SUM($O614:AU614)-SUM($O701:AU701)","v":0},{"$f":"SUM($O614:AV614)-SUM($O701:AV701)","v":0},{"$f":"SUM($O614:AW614)-SUM($O701:AW701)","v":0},{"$f":"SUM($O614:AX614)-SUM($O701:AX701)","v":0},{"$f":"SUM($O614:AY614)-SUM($O701:AY701)","v":0},{"$f":"SUM($O614:AZ614)-SUM($O701:AZ701)","v":0},{"$f":"SUM($O614:BA614)-SUM($O701:BA701)","v":0},{"$f":"SUM($O614:BB614)-SUM($O701:BB701)","v":0},{"$f":"SUM($O614:BC614)-SUM($O701:BC701)","v":0},{"$f":"SUM($O614:BD614)-SUM($O701:BD701)","v":0},{"$f":"SUM($O614:BE614)-SUM($O701:BE701)","v":0},{"$f":"SUM($O614:BF614)-SUM($O701:BF701)","v":0},{"$f":"SUM($O614:BG614)-SUM($O701:BG701)","v":0},{"$f":"SUM($O614:BH614)-SUM($O701:BH701)","v":0},{"$f":"SUM($O614:BI614)-SUM($O701:BI701)","v":0},{"$f":"SUM($O614:BJ614)-SUM($O701:BJ701)","v":0},{"$f":"SUM($O614:BK614)-SUM($O701:BK701)","v":0},{"$f":"SUM($O614:BL614)-SUM($O701:BL701)","v":0},{"$f":"SUM($O614:BM614)-SUM($O701:BM701)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O615:O615)-SUM($O702:O702)","v":0},{"$f":"SUM($O615:P615)-SUM($O702:P702)","v":0},{"$f":"SUM($O615:Q615)-SUM($O702:Q702)","v":0},{"$f":"SUM($O615:R615)-SUM($O702:R702)","v":0},{"$f":"SUM($O615:S615)-SUM($O702:S702)","v":0},{"$f":"SUM($O615:T615)-SUM($O702:T702)","v":0},{"$f":"SUM($O615:U615)-SUM($O702:U702)","v":0},{"$f":"SUM($O615:V615)-SUM($O702:V702)","v":0},{"$f":"SUM($O615:W615)-SUM($O702:W702)","v":0},{"$f":"SUM($O615:X615)-SUM($O702:X702)","v":0},{"$f":"SUM($O615:Y615)-SUM($O702:Y702)","v":0},{"$f":"SUM($O615:Z615)-SUM($O702:Z702)","v":0},{"$f":"SUM($O615:AA615)-SUM($O702:AA702)","v":0},{"$f":"SUM($O615:AB615)-SUM($O702:AB702)","v":0},{"$f":"SUM($O615:AC615)-SUM($O702:AC702)","v":0},{"$f":"SUM($O615:AD615)-SUM($O702:AD702)","v":0},{"$f":"SUM($O615:AE615)-SUM($O702:AE702)","v":0},{"$f":"SUM($O615:AF615)-SUM($O702:AF702)","v":0},{"$f":"SUM($O615:AG615)-SUM($O702:AG702)","v":0},{"$f":"SUM($O615:AH615)-SUM($O702:AH702)","v":0},{"$f":"SUM($O615:AI615)-SUM($O702:AI702)","v":0},{"$f":"SUM($O615:AJ615)-SUM($O702:AJ702)","v":0},{"$f":"SUM($O615:AK615)-SUM($O702:AK702)","v":0},{"$f":"SUM($O615:AL615)-SUM($O702:AL702)","v":0},{"$f":"SUM($O615:AM615)-SUM($O702:AM702)","v":0},{"$f":"SUM($O615:AN615)-SUM($O702:AN702)","v":0},{"$f":"SUM($O615:AO615)-SUM($O702:AO702)","v":0},{"$f":"SUM($O615:AP615)-SUM($O702:AP702)","v":0},{"$f":"SUM($O615:AQ615)-SUM($O702:AQ702)","v":0},{"$f":"SUM($O615:AR615)-SUM($O702:AR702)","v":0},{"$f":"SUM($O615:AS615)-SUM($O702:AS702)","v":0},{"$f":"SUM($O615:AT615)-SUM($O702:AT702)","v":0},{"$f":"SUM($O615:AU615)-SUM($O702:AU702)","v":0},{"$f":"SUM($O615:AV615)-SUM($O702:AV702)","v":0},{"$f":"SUM($O615:AW615)-SUM($O702:AW702)","v":0},{"$f":"SUM($O615:AX615)-SUM($O702:AX702)","v":0},{"$f":"SUM($O615:AY615)-SUM($O702:AY702)","v":0},{"$f":"SUM($O615:AZ615)-SUM($O702:AZ702)","v":0},{"$f":"SUM($O615:BA615)-SUM($O702:BA702)","v":0},{"$f":"SUM($O615:BB615)-SUM($O702:BB702)","v":0},{"$f":"SUM($O615:BC615)-SUM($O702:BC702)","v":0},{"$f":"SUM($O615:BD615)-SUM($O702:BD702)","v":0},{"$f":"SUM($O615:BE615)-SUM($O702:BE702)","v":0},{"$f":"SUM($O615:BF615)-SUM($O702:BF702)","v":0},{"$f":"SUM($O615:BG615)-SUM($O702:BG702)","v":0},{"$f":"SUM($O615:BH615)-SUM($O702:BH702)","v":0},{"$f":"SUM($O615:BI615)-SUM($O702:BI702)","v":0},{"$f":"SUM($O615:BJ615)-SUM($O702:BJ702)","v":0},{"$f":"SUM($O615:BK615)-SUM($O702:BK702)","v":0},{"$f":"SUM($O615:BL615)-SUM($O702:BL702)","v":0},{"$f":"SUM($O615:BM615)-SUM($O702:BM702)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O616:O616)-SUM($O703:O703)","v":0},{"$f":"SUM($O616:P616)-SUM($O703:P703)","v":0},{"$f":"SUM($O616:Q616)-SUM($O703:Q703)","v":0},{"$f":"SUM($O616:R616)-SUM($O703:R703)","v":0},{"$f":"SUM($O616:S616)-SUM($O703:S703)","v":0},{"$f":"SUM($O616:T616)-SUM($O703:T703)","v":0},{"$f":"SUM($O616:U616)-SUM($O703:U703)","v":0},{"$f":"SUM($O616:V616)-SUM($O703:V703)","v":0},{"$f":"SUM($O616:W616)-SUM($O703:W703)","v":0},{"$f":"SUM($O616:X616)-SUM($O703:X703)","v":0},{"$f":"SUM($O616:Y616)-SUM($O703:Y703)","v":0},{"$f":"SUM($O616:Z616)-SUM($O703:Z703)","v":0},{"$f":"SUM($O616:AA616)-SUM($O703:AA703)","v":0},{"$f":"SUM($O616:AB616)-SUM($O703:AB703)","v":0},{"$f":"SUM($O616:AC616)-SUM($O703:AC703)","v":0},{"$f":"SUM($O616:AD616)-SUM($O703:AD703)","v":0},{"$f":"SUM($O616:AE616)-SUM($O703:AE703)","v":0},{"$f":"SUM($O616:AF616)-SUM($O703:AF703)","v":0},{"$f":"SUM($O616:AG616)-SUM($O703:AG703)","v":0},{"$f":"SUM($O616:AH616)-SUM($O703:AH703)","v":0},{"$f":"SUM($O616:AI616)-SUM($O703:AI703)","v":0},{"$f":"SUM($O616:AJ616)-SUM($O703:AJ703)","v":0},{"$f":"SUM($O616:AK616)-SUM($O703:AK703)","v":0},{"$f":"SUM($O616:AL616)-SUM($O703:AL703)","v":0},{"$f":"SUM($O616:AM616)-SUM($O703:AM703)","v":0},{"$f":"SUM($O616:AN616)-SUM($O703:AN703)","v":0},{"$f":"SUM($O616:AO616)-SUM($O703:AO703)","v":0},{"$f":"SUM($O616:AP616)-SUM($O703:AP703)","v":0},{"$f":"SUM($O616:AQ616)-SUM($O703:AQ703)","v":0},{"$f":"SUM($O616:AR616)-SUM($O703:AR703)","v":0},{"$f":"SUM($O616:AS616)-SUM($O703:AS703)","v":0},{"$f":"SUM($O616:AT616)-SUM($O703:AT703)","v":0},{"$f":"SUM($O616:AU616)-SUM($O703:AU703)","v":0},{"$f":"SUM($O616:AV616)-SUM($O703:AV703)","v":0},{"$f":"SUM($O616:AW616)-SUM($O703:AW703)","v":0},{"$f":"SUM($O616:AX616)-SUM($O703:AX703)","v":0},{"$f":"SUM($O616:AY616)-SUM($O703:AY703)","v":0},{"$f":"SUM($O616:AZ616)-SUM($O703:AZ703)","v":0},{"$f":"SUM($O616:BA616)-SUM($O703:BA703)","v":0},{"$f":"SUM($O616:BB616)-SUM($O703:BB703)","v":0},{"$f":"SUM($O616:BC616)-SUM($O703:BC703)","v":0},{"$f":"SUM($O616:BD616)-SUM($O703:BD703)","v":0},{"$f":"SUM($O616:BE616)-SUM($O703:BE703)","v":0},{"$f":"SUM($O616:BF616)-SUM($O703:BF703)","v":0},{"$f":"SUM($O616:BG616)-SUM($O703:BG703)","v":0},{"$f":"SUM($O616:BH616)-SUM($O703:BH703)","v":0},{"$f":"SUM($O616:BI616)-SUM($O703:BI703)","v":0},{"$f":"SUM($O616:BJ616)-SUM($O703:BJ703)","v":0},{"$f":"SUM($O616:BK616)-SUM($O703:BK703)","v":0},{"$f":"SUM($O616:BL616)-SUM($O703:BL703)","v":0},{"$f":"SUM($O616:BM616)-SUM($O703:BM703)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUM($O617:O617)-SUM($O704:O704)","v":0},{"$f":"SUM($O617:P617)-SUM($O704:P704)","v":0},{"$f":"SUM($O617:Q617)-SUM($O704:Q704)","v":0},{"$f":"SUM($O617:R617)-SUM($O704:R704)","v":0},{"$f":"SUM($O617:S617)-SUM($O704:S704)","v":0},{"$f":"SUM($O617:T617)-SUM($O704:T704)","v":0},{"$f":"SUM($O617:U617)-SUM($O704:U704)","v":0},{"$f":"SUM($O617:V617)-SUM($O704:V704)","v":0},{"$f":"SUM($O617:W617)-SUM($O704:W704)","v":0},{"$f":"SUM($O617:X617)-SUM($O704:X704)","v":0},{"$f":"SUM($O617:Y617)-SUM($O704:Y704)","v":0},{"$f":"SUM($O617:Z617)-SUM($O704:Z704)","v":0},{"$f":"SUM($O617:AA617)-SUM($O704:AA704)","v":0},{"$f":"SUM($O617:AB617)-SUM($O704:AB704)","v":0},{"$f":"SUM($O617:AC617)-SUM($O704:AC704)","v":0},{"$f":"SUM($O617:AD617)-SUM($O704:AD704)","v":0},{"$f":"SUM($O617:AE617)-SUM($O704:AE704)","v":0},{"$f":"SUM($O617:AF617)-SUM($O704:AF704)","v":0},{"$f":"SUM($O617:AG617)-SUM($O704:AG704)","v":0},{"$f":"SUM($O617:AH617)-SUM($O704:AH704)","v":0},{"$f":"SUM($O617:AI617)-SUM($O704:AI704)","v":0},{"$f":"SUM($O617:AJ617)-SUM($O704:AJ704)","v":0},{"$f":"SUM($O617:AK617)-SUM($O704:AK704)","v":0},{"$f":"SUM($O617:AL617)-SUM($O704:AL704)","v":0},{"$f":"SUM($O617:AM617)-SUM($O704:AM704)","v":0},{"$f":"SUM($O617:AN617)-SUM($O704:AN704)","v":0},{"$f":"SUM($O617:AO617)-SUM($O704:AO704)","v":0},{"$f":"SUM($O617:AP617)-SUM($O704:AP704)","v":0},{"$f":"SUM($O617:AQ617)-SUM($O704:AQ704)","v":0},{"$f":"SUM($O617:AR617)-SUM($O704:AR704)","v":0},{"$f":"SUM($O617:AS617)-SUM($O704:AS704)","v":0},{"$f":"SUM($O617:AT617)-SUM($O704:AT704)","v":0},{"$f":"SUM($O617:AU617)-SUM($O704:AU704)","v":0},{"$f":"SUM($O617:AV617)-SUM($O704:AV704)","v":0},{"$f":"SUM($O617:AW617)-SUM($O704:AW704)","v":0},{"$f":"SUM($O617:AX617)-SUM($O704:AX704)","v":0},{"$f":"SUM($O617:AY617)-SUM($O704:AY704)","v":0},{"$f":"SUM($O617:AZ617)-SUM($O704:AZ704)","v":0},{"$f":"SUM($O617:BA617)-SUM($O704:BA704)","v":0},{"$f":"SUM($O617:BB617)-SUM($O704:BB704)","v":0},{"$f":"SUM($O617:BC617)-SUM($O704:BC704)","v":0},{"$f":"SUM($O617:BD617)-SUM($O704:BD704)","v":0},{"$f":"SUM($O617:BE617)-SUM($O704:BE704)","v":0},{"$f":"SUM($O617:BF617)-SUM($O704:BF704)","v":0},{"$f":"SUM($O617:BG617)-SUM($O704:BG704)","v":0},{"$f":"SUM($O617:BH617)-SUM($O704:BH704)","v":0},{"$f":"SUM($O617:BI617)-SUM($O704:BI704)","v":0},{"$f":"SUM($O617:BJ617)-SUM($O704:BJ704)","v":0},{"$f":"SUM($O617:BK617)-SUM($O704:BK704)","v":0},{"$f":"SUM($O617:BL617)-SUM($O704:BL704)","v":0},{"$f":"SUM($O617:BM617)-SUM($O704:BM704)","v":0}]
[null,null,null,{"$f":"\"Total \"&D708","v":"Total Net Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O709:O733)","v":0},{"$f":"SUM(P709:P733)","v":480000},{"$f":"SUM(Q709:Q733)","v":288000},{"$f":"SUM(R709:R733)","v":172800},{"$f":"SUM(S709:S733)","v":103680},{"$f":"SUM(T709:T733)","v":34560},{"$f":"SUM(U709:U733)","v":0},{"$f":"SUM(V709:V733)","v":0},{"$f":"SUM(W709:W733)","v":0},{"$f":"SUM(X709:X733)","v":0},{"$f":"SUM(Y709:Y733)","v":0},{"$f":"SUM(Z709:Z733)","v":0},{"$f":"SUM(AA709:AA733)","v":0},{"$f":"SUM(AB709:AB733)","v":0},{"$f":"SUM(AC709:AC733)","v":0},{"$f":"SUM(AD709:AD733)","v":0},{"$f":"SUM(AE709:AE733)","v":0},{"$f":"SUM(AF709:AF733)","v":0},{"$f":"SUM(AG709:AG733)","v":0},{"$f":"SUM(AH709:AH733)","v":0},{"$f":"SUM(AI709:AI733)","v":0},{"$f":"SUM(AJ709:AJ733)","v":0},{"$f":"SUM(AK709:AK733)","v":0},{"$f":"SUM(AL709:AL733)","v":0},{"$f":"SUM(AM709:AM733)","v":0},{"$f":"SUM(AN709:AN733)","v":0},{"$f":"SUM(AO709:AO733)","v":0},{"$f":"SUM(AP709:AP733)","v":0},{"$f":"SUM(AQ709:AQ733)","v":0},{"$f":"SUM(AR709:AR733)","v":0},{"$f":"SUM(AS709:AS733)","v":0},{"$f":"SUM(AT709:AT733)","v":0},{"$f":"SUM(AU709:AU733)","v":0},{"$f":"SUM(AV709:AV733)","v":0},{"$f":"SUM(AW709:AW733)","v":0},{"$f":"SUM(AX709:AX733)","v":0},{"$f":"SUM(AY709:AY733)","v":0},{"$f":"SUM(AZ709:AZ733)","v":0},{"$f":"SUM(BA709:BA733)","v":0},{"$f":"SUM(BB709:BB733)","v":0},{"$f":"SUM(BC709:BC733)","v":0},{"$f":"SUM(BD709:BD733)","v":0},{"$f":"SUM(BE709:BE733)","v":0},{"$f":"SUM(BF709:BF733)","v":0},{"$f":"SUM(BG709:BG733)","v":0},{"$f":"SUM(BH709:BH733)","v":0},{"$f":"SUM(BI709:BI733)","v":0},{"$f":"SUM(BJ709:BJ733)","v":0},{"$f":"SUM(BK709:BK733)","v":0},{"$f":"SUM(BL709:BL733)","v":0},{"$f":"SUM(BM709:BM733)","v":0}]
[]
[]
[]
[null,null,null,"PROPERTY TAX & INSURANCE"]
[]
[]
[null,null,null,"Property Tax Depreciation Factor",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C741+1","v":1},{"$f":"INDEX(D$59:D$83,$C742,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C742,1)","v":"Capital"},4,null,{"$f":"Input!J8","v":10},0.2,null,null,null,null,null,{"$f":"MAX($I742,1-SUM($N207:N207))*(O$4<=$H742)","v":1},{"$f":"MAX($I742,1-SUM($N207:O207))*(P$4<=$H742)","v":0.9},{"$f":"MAX($I742,1-SUM($N207:P207))*(Q$4<=$H742)","v":0.8},{"$f":"MAX($I742,1-SUM($N207:Q207))*(R$4<=$H742)","v":0.7},{"$f":"MAX($I742,1-SUM($N207:R207))*(S$4<=$H742)","v":0.6},{"$f":"MAX($I742,1-SUM($N207:S207))*(T$4<=$H742)","v":0.5},{"$f":"MAX($I742,1-SUM($N207:T207))*(U$4<=$H742)","v":0.4},{"$f":"MAX($I742,1-SUM($N207:U207))*(V$4<=$H742)","v":0.30000000000000004},{"$f":"MAX($I742,1-SUM($N207:V207))*(W$4<=$H742)","v":0.20000000000000007},{"$f":"MAX($I742,1-SUM($N207:W207))*(X$4<=$H742)","v":0.2},{"$f":"MAX($I742,1-SUM($N207:X207))*(Y$4<=$H742)","v":0.2},{"$f":"MAX($I742,1-SUM($N207:Y207))*(Z$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:Z207))*(AA$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AA207))*(AB$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AB207))*(AC$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AC207))*(AD$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AD207))*(AE$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AE207))*(AF$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AF207))*(AG$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AG207))*(AH$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AH207))*(AI$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AI207))*(AJ$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AJ207))*(AK$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AK207))*(AL$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AL207))*(AM$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AM207))*(AN$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AN207))*(AO$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AO207))*(AP$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AP207))*(AQ$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AQ207))*(AR$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AR207))*(AS$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AS207))*(AT$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AT207))*(AU$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AU207))*(AV$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AV207))*(AW$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AW207))*(AX$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AX207))*(AY$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AY207))*(AZ$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:AZ207))*(BA$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BA207))*(BB$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BB207))*(BC$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BC207))*(BD$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BD207))*(BE$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BE207))*(BF$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BF207))*(BG$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BG207))*(BH$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BH207))*(BI$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BI207))*(BJ$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BJ207))*(BK$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BK207))*(BL$4<=$H742)","v":0},{"$f":"MAX($I742,1-SUM($N207:BL207))*(BM$4<=$H742)","v":0}]
[null,null,{"$f":"C742+1","v":2},{"$f":"INDEX(D$59:D$83,$C743,1)","v":"item 2"},"Capital",4,null,{"$f":"Input!J9","v":10},0.2,null,null,null,null,null,{"$f":"MAX($I743,1-SUM($N208:N208))*(O$4<=$H743)","v":1},{"$f":"MAX($I743,1-SUM($N208:O208))*(P$4<=$H743)","v":0.9},{"$f":"MAX($I743,1-SUM($N208:P208))*(Q$4<=$H743)","v":0.8},{"$f":"MAX($I743,1-SUM($N208:Q208))*(R$4<=$H743)","v":0.7},{"$f":"MAX($I743,1-SUM($N208:R208))*(S$4<=$H743)","v":0.6},{"$f":"MAX($I743,1-SUM($N208:S208))*(T$4<=$H743)","v":0.5},{"$f":"MAX($I743,1-SUM($N208:T208))*(U$4<=$H743)","v":0.4},{"$f":"MAX($I743,1-SUM($N208:U208))*(V$4<=$H743)","v":0.30000000000000004},{"$f":"MAX($I743,1-SUM($N208:V208))*(W$4<=$H743)","v":0.20000000000000007},{"$f":"MAX($I743,1-SUM($N208:W208))*(X$4<=$H743)","v":0.2},{"$f":"MAX($I743,1-SUM($N208:X208))*(Y$4<=$H743)","v":0.2},{"$f":"MAX($I743,1-SUM($N208:Y208))*(Z$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:Z208))*(AA$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AA208))*(AB$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AB208))*(AC$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AC208))*(AD$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AD208))*(AE$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AE208))*(AF$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AF208))*(AG$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AG208))*(AH$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AH208))*(AI$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AI208))*(AJ$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AJ208))*(AK$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AK208))*(AL$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AL208))*(AM$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AM208))*(AN$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AN208))*(AO$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AO208))*(AP$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AP208))*(AQ$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AQ208))*(AR$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AR208))*(AS$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AS208))*(AT$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AT208))*(AU$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AU208))*(AV$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AV208))*(AW$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AW208))*(AX$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AX208))*(AY$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AY208))*(AZ$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:AZ208))*(BA$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BA208))*(BB$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BB208))*(BC$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BC208))*(BD$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BD208))*(BE$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BE208))*(BF$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BF208))*(BG$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BG208))*(BH$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BH208))*(BI$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BI208))*(BJ$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BJ208))*(BK$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BK208))*(BL$4<=$H743)","v":0},{"$f":"MAX($I743,1-SUM($N208:BL208))*(BM$4<=$H743)","v":0}]
[null,null,3,"item 3","Capital",4,null,{"$f":"Input!J10","v":10},0.2,null,null,null,null,null,{"$f":"MAX($I744,1-SUM($N209:N209))*(O$4<=$H744)","v":1},{"$f":"MAX($I744,1-SUM($N209:O209))*(P$4<=$H744)","v":0.9},{"$f":"MAX($I744,1-SUM($N209:P209))*(Q$4<=$H744)","v":0.8},{"$f":"MAX($I744,1-SUM($N209:Q209))*(R$4<=$H744)","v":0.7},{"$f":"MAX($I744,1-SUM($N209:R209))*(S$4<=$H744)","v":0.6},{"$f":"MAX($I744,1-SUM($N209:S209))*(T$4<=$H744)","v":0.5},{"$f":"MAX($I744,1-SUM($N209:T209))*(U$4<=$H744)","v":0.4},{"$f":"MAX($I744,1-SUM($N209:U209))*(V$4<=$H744)","v":0.30000000000000004},{"$f":"MAX($I744,1-SUM($N209:V209))*(W$4<=$H744)","v":0.20000000000000007},{"$f":"MAX($I744,1-SUM($N209:W209))*(X$4<=$H744)","v":0.2},{"$f":"MAX($I744,1-SUM($N209:X209))*(Y$4<=$H744)","v":0.2},{"$f":"MAX($I744,1-SUM($N209:Y209))*(Z$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:Z209))*(AA$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AA209))*(AB$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AB209))*(AC$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AC209))*(AD$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AD209))*(AE$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AE209))*(AF$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AF209))*(AG$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AG209))*(AH$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AH209))*(AI$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AI209))*(AJ$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AJ209))*(AK$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AK209))*(AL$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AL209))*(AM$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AM209))*(AN$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AN209))*(AO$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AO209))*(AP$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AP209))*(AQ$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AQ209))*(AR$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AR209))*(AS$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AS209))*(AT$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AT209))*(AU$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AU209))*(AV$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AV209))*(AW$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AW209))*(AX$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AX209))*(AY$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AY209))*(AZ$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:AZ209))*(BA$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BA209))*(BB$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BB209))*(BC$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BC209))*(BD$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BD209))*(BE$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BE209))*(BF$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BF209))*(BG$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BG209))*(BH$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BH209))*(BI$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BI209))*(BJ$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BJ209))*(BK$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BK209))*(BL$4<=$H744)","v":0},{"$f":"MAX($I744,1-SUM($N209:BL209))*(BM$4<=$H744)","v":0}]
[null,null,4,"item 4","Capital",4,null,{"$f":"Input!J11","v":10},0.2,null,null,null,null,null,{"$f":"MAX($I745,1-SUM($N210:N210))*(O$4<=$H745)","v":1},{"$f":"MAX($I745,1-SUM($N210:O210))*(P$4<=$H745)","v":0.9},{"$f":"MAX($I745,1-SUM($N210:P210))*(Q$4<=$H745)","v":0.8},{"$f":"MAX($I745,1-SUM($N210:Q210))*(R$4<=$H745)","v":0.7},{"$f":"MAX($I745,1-SUM($N210:R210))*(S$4<=$H745)","v":0.6},{"$f":"MAX($I745,1-SUM($N210:S210))*(T$4<=$H745)","v":0.5},{"$f":"MAX($I745,1-SUM($N210:T210))*(U$4<=$H745)","v":0.4},{"$f":"MAX($I745,1-SUM($N210:U210))*(V$4<=$H745)","v":0.30000000000000004},{"$f":"MAX($I745,1-SUM($N210:V210))*(W$4<=$H745)","v":0.20000000000000007},{"$f":"MAX($I745,1-SUM($N210:W210))*(X$4<=$H745)","v":0.2},{"$f":"MAX($I745,1-SUM($N210:X210))*(Y$4<=$H745)","v":0.2},{"$f":"MAX($I745,1-SUM($N210:Y210))*(Z$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:Z210))*(AA$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AA210))*(AB$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AB210))*(AC$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AC210))*(AD$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AD210))*(AE$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AE210))*(AF$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AF210))*(AG$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AG210))*(AH$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AH210))*(AI$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AI210))*(AJ$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AJ210))*(AK$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AK210))*(AL$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AL210))*(AM$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AM210))*(AN$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AN210))*(AO$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AO210))*(AP$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AP210))*(AQ$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AQ210))*(AR$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AR210))*(AS$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AS210))*(AT$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AT210))*(AU$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AU210))*(AV$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AV210))*(AW$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AW210))*(AX$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AX210))*(AY$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AY210))*(AZ$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:AZ210))*(BA$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BA210))*(BB$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BB210))*(BC$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BC210))*(BD$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BD210))*(BE$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BE210))*(BF$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BF210))*(BG$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BG210))*(BH$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BH210))*(BI$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BI210))*(BJ$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BJ210))*(BK$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BK210))*(BL$4<=$H745)","v":0},{"$f":"MAX($I745,1-SUM($N210:BL210))*(BM$4<=$H745)","v":0}]
[null,null,5,"item 5","Capital",4,null,{"$f":"Input!J12","v":10},0.2,null,null,null,null,null,{"$f":"MAX($I746,1-SUM($N211:N211))*(O$4<=$H746)","v":1},{"$f":"MAX($I746,1-SUM($N211:O211))*(P$4<=$H746)","v":0.9},{"$f":"MAX($I746,1-SUM($N211:P211))*(Q$4<=$H746)","v":0.8},{"$f":"MAX($I746,1-SUM($N211:Q211))*(R$4<=$H746)","v":0.7},{"$f":"MAX($I746,1-SUM($N211:R211))*(S$4<=$H746)","v":0.6},{"$f":"MAX($I746,1-SUM($N211:S211))*(T$4<=$H746)","v":0.5},{"$f":"MAX($I746,1-SUM($N211:T211))*(U$4<=$H746)","v":0.4},{"$f":"MAX($I746,1-SUM($N211:U211))*(V$4<=$H746)","v":0.30000000000000004},{"$f":"MAX($I746,1-SUM($N211:V211))*(W$4<=$H746)","v":0.20000000000000007},{"$f":"MAX($I746,1-SUM($N211:W211))*(X$4<=$H746)","v":0.2},{"$f":"MAX($I746,1-SUM($N211:X211))*(Y$4<=$H746)","v":0.2},{"$f":"MAX($I746,1-SUM($N211:Y211))*(Z$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:Z211))*(AA$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AA211))*(AB$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AB211))*(AC$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AC211))*(AD$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AD211))*(AE$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AE211))*(AF$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AF211))*(AG$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AG211))*(AH$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AH211))*(AI$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AI211))*(AJ$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AJ211))*(AK$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AK211))*(AL$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AL211))*(AM$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AM211))*(AN$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AN211))*(AO$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AO211))*(AP$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AP211))*(AQ$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AQ211))*(AR$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AR211))*(AS$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AS211))*(AT$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AT211))*(AU$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AU211))*(AV$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AV211))*(AW$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AW211))*(AX$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AX211))*(AY$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AY211))*(AZ$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:AZ211))*(BA$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BA211))*(BB$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BB211))*(BC$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BC211))*(BD$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BD211))*(BE$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BE211))*(BF$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BF211))*(BG$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BG211))*(BH$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BH211))*(BI$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BI211))*(BJ$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BJ211))*(BK$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BK211))*(BL$4<=$H746)","v":0},{"$f":"MAX($I746,1-SUM($N211:BL211))*(BM$4<=$H746)","v":0}]
[null,null,6,"item 6","Capital",4,null,{"$f":"Input!J13","v":40},0.2,null,null,null,null,null,{"$f":"MAX($I747,1-SUM($N212:N212))*(O$4<=$H747)","v":1},{"$f":"MAX($I747,1-SUM($N212:O212))*(P$4<=$H747)","v":0.97499999999999998},{"$f":"MAX($I747,1-SUM($N212:P212))*(Q$4<=$H747)","v":0.95},{"$f":"MAX($I747,1-SUM($N212:Q212))*(R$4<=$H747)","v":0.92500000000000004},{"$f":"MAX($I747,1-SUM($N212:R212))*(S$4<=$H747)","v":0.9},{"$f":"MAX($I747,1-SUM($N212:S212))*(T$4<=$H747)","v":0.875},{"$f":"MAX($I747,1-SUM($N212:T212))*(U$4<=$H747)","v":0.85},{"$f":"MAX($I747,1-SUM($N212:U212))*(V$4<=$H747)","v":0.82499999999999996},{"$f":"MAX($I747,1-SUM($N212:V212))*(W$4<=$H747)","v":0.8},{"$f":"MAX($I747,1-SUM($N212:W212))*(X$4<=$H747)","v":0.77500000000000002},{"$f":"MAX($I747,1-SUM($N212:X212))*(Y$4<=$H747)","v":0.75},{"$f":"MAX($I747,1-SUM($N212:Y212))*(Z$4<=$H747)","v":0.72500000000000009},{"$f":"MAX($I747,1-SUM($N212:Z212))*(AA$4<=$H747)","v":0.7},{"$f":"MAX($I747,1-SUM($N212:AA212))*(AB$4<=$H747)","v":0.67500000000000004},{"$f":"MAX($I747,1-SUM($N212:AB212))*(AC$4<=$H747)","v":0.64999999999999991},{"$f":"MAX($I747,1-SUM($N212:AC212))*(AD$4<=$H747)","v":0.625},{"$f":"MAX($I747,1-SUM($N212:AD212))*(AE$4<=$H747)","v":0.59999999999999987},{"$f":"MAX($I747,1-SUM($N212:AE212))*(AF$4<=$H747)","v":0.57499999999999996},{"$f":"MAX($I747,1-SUM($N212:AF212))*(AG$4<=$H747)","v":0.54999999999999982},{"$f":"MAX($I747,1-SUM($N212:AG212))*(AH$4<=$H747)","v":0.52499999999999991},{"$f":"MAX($I747,1-SUM($N212:AH212))*(AI$4<=$H747)","v":0.49999999999999989},{"$f":"MAX($I747,1-SUM($N212:AI212))*(AJ$4<=$H747)","v":0.47499999999999987},{"$f":"MAX($I747,1-SUM($N212:AJ212))*(AK$4<=$H747)","v":0.44999999999999984},{"$f":"MAX($I747,1-SUM($N212:AK212))*(AL$4<=$H747)","v":0.42499999999999982},{"$f":"MAX($I747,1-SUM($N212:AL212))*(AM$4<=$H747)","v":0.3999999999999998},{"$f":"MAX($I747,1-SUM($N212:AM212))*(AN$4<=$H747)","v":0.37499999999999978},{"$f":"MAX($I747,1-SUM($N212:AN212))*(AO$4<=$H747)","v":0.34999999999999976},{"$f":"MAX($I747,1-SUM($N212:AO212))*(AP$4<=$H747)","v":0.32499999999999973},{"$f":"MAX($I747,1-SUM($N212:AP212))*(AQ$4<=$H747)","v":0.29999999999999971},{"$f":"MAX($I747,1-SUM($N212:AQ212))*(AR$4<=$H747)","v":0.27499999999999969},{"$f":"MAX($I747,1-SUM($N212:AR212))*(AS$4<=$H747)","v":0.24999999999999967},{"$f":"MAX($I747,1-SUM($N212:AS212))*(AT$4<=$H747)","v":0.22499999999999964},{"$f":"MAX($I747,1-SUM($N212:AT212))*(AU$4<=$H747)","v":0.2},{"$f":"MAX($I747,1-SUM($N212:AU212))*(AV$4<=$H747)","v":0.2},{"$f":"MAX($I747,1-SUM($N212:AV212))*(AW$4<=$H747)","v":0.2},{"$f":"MAX($I747,1-SUM($N212:AW212))*(AX$4<=$H747)","v":0.2},{"$f":"MAX($I747,1-SUM($N212:AX212))*(AY$4<=$H747)","v":0.2},{"$f":"MAX($I747,1-SUM($N212:AY212))*(AZ$4<=$H747)","v":0.2},{"$f":"MAX($I747,1-SUM($N212:AZ212))*(BA$4<=$H747)","v":0.2},{"$f":"MAX($I747,1-SUM($N212:BA212))*(BB$4<=$H747)","v":0.2},{"$f":"MAX($I747,1-SUM($N212:BB212))*(BC$4<=$H747)","v":0.2},{"$f":"MAX($I747,1-SUM($N212:BC212))*(BD$4<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BD212))*(BE$4<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BE212))*(BF$4<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BF212))*(BG$4<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BG212))*(BH$4<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BH212))*(BI$4<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BI212))*(BJ$4<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BJ212))*(BK$4<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BK212))*(BL$4<=$H747)","v":0},{"$f":"MAX($I747,1-SUM($N212:BL212))*(BM$4<=$H747)","v":0}]
[null,null,7,"item 7","Capital",4,null,{"$f":"Input!J14","v":40},0.2,null,null,null,null,null,{"$f":"MAX($I748,1-SUM($N213:N213))*(O$4<=$H748)","v":1},{"$f":"MAX($I748,1-SUM($N213:O213))*(P$4<=$H748)","v":0.97499999999999998},{"$f":"MAX($I748,1-SUM($N213:P213))*(Q$4<=$H748)","v":0.95},{"$f":"MAX($I748,1-SUM($N213:Q213))*(R$4<=$H748)","v":0.92500000000000004},{"$f":"MAX($I748,1-SUM($N213:R213))*(S$4<=$H748)","v":0.9},{"$f":"MAX($I748,1-SUM($N213:S213))*(T$4<=$H748)","v":0.875},{"$f":"MAX($I748,1-SUM($N213:T213))*(U$4<=$H748)","v":0.85},{"$f":"MAX($I748,1-SUM($N213:U213))*(V$4<=$H748)","v":0.82499999999999996},{"$f":"MAX($I748,1-SUM($N213:V213))*(W$4<=$H748)","v":0.8},{"$f":"MAX($I748,1-SUM($N213:W213))*(X$4<=$H748)","v":0.77500000000000002},{"$f":"MAX($I748,1-SUM($N213:X213))*(Y$4<=$H748)","v":0.75},{"$f":"MAX($I748,1-SUM($N213:Y213))*(Z$4<=$H748)","v":0.72500000000000009},{"$f":"MAX($I748,1-SUM($N213:Z213))*(AA$4<=$H748)","v":0.7},{"$f":"MAX($I748,1-SUM($N213:AA213))*(AB$4<=$H748)","v":0.67500000000000004},{"$f":"MAX($I748,1-SUM($N213:AB213))*(AC$4<=$H748)","v":0.64999999999999991},{"$f":"MAX($I748,1-SUM($N213:AC213))*(AD$4<=$H748)","v":0.625},{"$f":"MAX($I748,1-SUM($N213:AD213))*(AE$4<=$H748)","v":0.59999999999999987},{"$f":"MAX($I748,1-SUM($N213:AE213))*(AF$4<=$H748)","v":0.57499999999999996},{"$f":"MAX($I748,1-SUM($N213:AF213))*(AG$4<=$H748)","v":0.54999999999999982},{"$f":"MAX($I748,1-SUM($N213:AG213))*(AH$4<=$H748)","v":0.52499999999999991},{"$f":"MAX($I748,1-SUM($N213:AH213))*(AI$4<=$H748)","v":0.49999999999999989},{"$f":"MAX($I748,1-SUM($N213:AI213))*(AJ$4<=$H748)","v":0.47499999999999987},{"$f":"MAX($I748,1-SUM($N213:AJ213))*(AK$4<=$H748)","v":0.44999999999999984},{"$f":"MAX($I748,1-SUM($N213:AK213))*(AL$4<=$H748)","v":0.42499999999999982},{"$f":"MAX($I748,1-SUM($N213:AL213))*(AM$4<=$H748)","v":0.3999999999999998},{"$f":"MAX($I748,1-SUM($N213:AM213))*(AN$4<=$H748)","v":0.37499999999999978},{"$f":"MAX($I748,1-SUM($N213:AN213))*(AO$4<=$H748)","v":0.34999999999999976},{"$f":"MAX($I748,1-SUM($N213:AO213))*(AP$4<=$H748)","v":0.32499999999999973},{"$f":"MAX($I748,1-SUM($N213:AP213))*(AQ$4<=$H748)","v":0.29999999999999971},{"$f":"MAX($I748,1-SUM($N213:AQ213))*(AR$4<=$H748)","v":0.27499999999999969},{"$f":"MAX($I748,1-SUM($N213:AR213))*(AS$4<=$H748)","v":0.24999999999999967},{"$f":"MAX($I748,1-SUM($N213:AS213))*(AT$4<=$H748)","v":0.22499999999999964},{"$f":"MAX($I748,1-SUM($N213:AT213))*(AU$4<=$H748)","v":0.2},{"$f":"MAX($I748,1-SUM($N213:AU213))*(AV$4<=$H748)","v":0.2},{"$f":"MAX($I748,1-SUM($N213:AV213))*(AW$4<=$H748)","v":0.2},{"$f":"MAX($I748,1-SUM($N213:AW213))*(AX$4<=$H748)","v":0.2},{"$f":"MAX($I748,1-SUM($N213:AX213))*(AY$4<=$H748)","v":0.2},{"$f":"MAX($I748,1-SUM($N213:AY213))*(AZ$4<=$H748)","v":0.2},{"$f":"MAX($I748,1-SUM($N213:AZ213))*(BA$4<=$H748)","v":0.2},{"$f":"MAX($I748,1-SUM($N213:BA213))*(BB$4<=$H748)","v":0.2},{"$f":"MAX($I748,1-SUM($N213:BB213))*(BC$4<=$H748)","v":0.2},{"$f":"MAX($I748,1-SUM($N213:BC213))*(BD$4<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BD213))*(BE$4<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BE213))*(BF$4<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BF213))*(BG$4<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BG213))*(BH$4<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BH213))*(BI$4<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BI213))*(BJ$4<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BJ213))*(BK$4<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BK213))*(BL$4<=$H748)","v":0},{"$f":"MAX($I748,1-SUM($N213:BL213))*(BM$4<=$H748)","v":0}]
[null,null,8,"item 8","Capital",4,null,{"$f":"Input!J15","v":40},0.2,null,null,null,null,null,{"$f":"MAX($I749,1-SUM($N214:N214))*(O$4<=$H749)","v":1},{"$f":"MAX($I749,1-SUM($N214:O214))*(P$4<=$H749)","v":0.97499999999999998},{"$f":"MAX($I749,1-SUM($N214:P214))*(Q$4<=$H749)","v":0.95},{"$f":"MAX($I749,1-SUM($N214:Q214))*(R$4<=$H749)","v":0.92500000000000004},{"$f":"MAX($I749,1-SUM($N214:R214))*(S$4<=$H749)","v":0.9},{"$f":"MAX($I749,1-SUM($N214:S214))*(T$4<=$H749)","v":0.875},{"$f":"MAX($I749,1-SUM($N214:T214))*(U$4<=$H749)","v":0.85},{"$f":"MAX($I749,1-SUM($N214:U214))*(V$4<=$H749)","v":0.82499999999999996},{"$f":"MAX($I749,1-SUM($N214:V214))*(W$4<=$H749)","v":0.8},{"$f":"MAX($I749,1-SUM($N214:W214))*(X$4<=$H749)","v":0.77500000000000002},{"$f":"MAX($I749,1-SUM($N214:X214))*(Y$4<=$H749)","v":0.75},{"$f":"MAX($I749,1-SUM($N214:Y214))*(Z$4<=$H749)","v":0.72500000000000009},{"$f":"MAX($I749,1-SUM($N214:Z214))*(AA$4<=$H749)","v":0.7},{"$f":"MAX($I749,1-SUM($N214:AA214))*(AB$4<=$H749)","v":0.67500000000000004},{"$f":"MAX($I749,1-SUM($N214:AB214))*(AC$4<=$H749)","v":0.64999999999999991},{"$f":"MAX($I749,1-SUM($N214:AC214))*(AD$4<=$H749)","v":0.625},{"$f":"MAX($I749,1-SUM($N214:AD214))*(AE$4<=$H749)","v":0.59999999999999987},{"$f":"MAX($I749,1-SUM($N214:AE214))*(AF$4<=$H749)","v":0.57499999999999996},{"$f":"MAX($I749,1-SUM($N214:AF214))*(AG$4<=$H749)","v":0.54999999999999982},{"$f":"MAX($I749,1-SUM($N214:AG214))*(AH$4<=$H749)","v":0.52499999999999991},{"$f":"MAX($I749,1-SUM($N214:AH214))*(AI$4<=$H749)","v":0.49999999999999989},{"$f":"MAX($I749,1-SUM($N214:AI214))*(AJ$4<=$H749)","v":0.47499999999999987},{"$f":"MAX($I749,1-SUM($N214:AJ214))*(AK$4<=$H749)","v":0.44999999999999984},{"$f":"MAX($I749,1-SUM($N214:AK214))*(AL$4<=$H749)","v":0.42499999999999982},{"$f":"MAX($I749,1-SUM($N214:AL214))*(AM$4<=$H749)","v":0.3999999999999998},{"$f":"MAX($I749,1-SUM($N214:AM214))*(AN$4<=$H749)","v":0.37499999999999978},{"$f":"MAX($I749,1-SUM($N214:AN214))*(AO$4<=$H749)","v":0.34999999999999976},{"$f":"MAX($I749,1-SUM($N214:AO214))*(AP$4<=$H749)","v":0.32499999999999973},{"$f":"MAX($I749,1-SUM($N214:AP214))*(AQ$4<=$H749)","v":0.29999999999999971},{"$f":"MAX($I749,1-SUM($N214:AQ214))*(AR$4<=$H749)","v":0.27499999999999969},{"$f":"MAX($I749,1-SUM($N214:AR214))*(AS$4<=$H749)","v":0.24999999999999967},{"$f":"MAX($I749,1-SUM($N214:AS214))*(AT$4<=$H749)","v":0.22499999999999964},{"$f":"MAX($I749,1-SUM($N214:AT214))*(AU$4<=$H749)","v":0.2},{"$f":"MAX($I749,1-SUM($N214:AU214))*(AV$4<=$H749)","v":0.2},{"$f":"MAX($I749,1-SUM($N214:AV214))*(AW$4<=$H749)","v":0.2},{"$f":"MAX($I749,1-SUM($N214:AW214))*(AX$4<=$H749)","v":0.2},{"$f":"MAX($I749,1-SUM($N214:AX214))*(AY$4<=$H749)","v":0.2},{"$f":"MAX($I749,1-SUM($N214:AY214))*(AZ$4<=$H749)","v":0.2},{"$f":"MAX($I749,1-SUM($N214:AZ214))*(BA$4<=$H749)","v":0.2},{"$f":"MAX($I749,1-SUM($N214:BA214))*(BB$4<=$H749)","v":0.2},{"$f":"MAX($I749,1-SUM($N214:BB214))*(BC$4<=$H749)","v":0.2},{"$f":"MAX($I749,1-SUM($N214:BC214))*(BD$4<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BD214))*(BE$4<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BE214))*(BF$4<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BF214))*(BG$4<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BG214))*(BH$4<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BH214))*(BI$4<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BI214))*(BJ$4<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BJ214))*(BK$4<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BK214))*(BL$4<=$H749)","v":0},{"$f":"MAX($I749,1-SUM($N214:BL214))*(BM$4<=$H749)","v":0}]
[null,null,9,"item 9","Capital",4,null,{"$f":"Input!J16","v":40},0.2,null,null,null,null,null,{"$f":"MAX($I750,1-SUM($N215:N215))*(O$4<=$H750)","v":1},{"$f":"MAX($I750,1-SUM($N215:O215))*(P$4<=$H750)","v":0.97499999999999998},{"$f":"MAX($I750,1-SUM($N215:P215))*(Q$4<=$H750)","v":0.95},{"$f":"MAX($I750,1-SUM($N215:Q215))*(R$4<=$H750)","v":0.92500000000000004},{"$f":"MAX($I750,1-SUM($N215:R215))*(S$4<=$H750)","v":0.9},{"$f":"MAX($I750,1-SUM($N215:S215))*(T$4<=$H750)","v":0.875},{"$f":"MAX($I750,1-SUM($N215:T215))*(U$4<=$H750)","v":0.85},{"$f":"MAX($I750,1-SUM($N215:U215))*(V$4<=$H750)","v":0.82499999999999996},{"$f":"MAX($I750,1-SUM($N215:V215))*(W$4<=$H750)","v":0.8},{"$f":"MAX($I750,1-SUM($N215:W215))*(X$4<=$H750)","v":0.77500000000000002},{"$f":"MAX($I750,1-SUM($N215:X215))*(Y$4<=$H750)","v":0.75},{"$f":"MAX($I750,1-SUM($N215:Y215))*(Z$4<=$H750)","v":0.72500000000000009},{"$f":"MAX($I750,1-SUM($N215:Z215))*(AA$4<=$H750)","v":0.7},{"$f":"MAX($I750,1-SUM($N215:AA215))*(AB$4<=$H750)","v":0.67500000000000004},{"$f":"MAX($I750,1-SUM($N215:AB215))*(AC$4<=$H750)","v":0.64999999999999991},{"$f":"MAX($I750,1-SUM($N215:AC215))*(AD$4<=$H750)","v":0.625},{"$f":"MAX($I750,1-SUM($N215:AD215))*(AE$4<=$H750)","v":0.59999999999999987},{"$f":"MAX($I750,1-SUM($N215:AE215))*(AF$4<=$H750)","v":0.57499999999999996},{"$f":"MAX($I750,1-SUM($N215:AF215))*(AG$4<=$H750)","v":0.54999999999999982},{"$f":"MAX($I750,1-SUM($N215:AG215))*(AH$4<=$H750)","v":0.52499999999999991},{"$f":"MAX($I750,1-SUM($N215:AH215))*(AI$4<=$H750)","v":0.49999999999999989},{"$f":"MAX($I750,1-SUM($N215:AI215))*(AJ$4<=$H750)","v":0.47499999999999987},{"$f":"MAX($I750,1-SUM($N215:AJ215))*(AK$4<=$H750)","v":0.44999999999999984},{"$f":"MAX($I750,1-SUM($N215:AK215))*(AL$4<=$H750)","v":0.42499999999999982},{"$f":"MAX($I750,1-SUM($N215:AL215))*(AM$4<=$H750)","v":0.3999999999999998},{"$f":"MAX($I750,1-SUM($N215:AM215))*(AN$4<=$H750)","v":0.37499999999999978},{"$f":"MAX($I750,1-SUM($N215:AN215))*(AO$4<=$H750)","v":0.34999999999999976},{"$f":"MAX($I750,1-SUM($N215:AO215))*(AP$4<=$H750)","v":0.32499999999999973},{"$f":"MAX($I750,1-SUM($N215:AP215))*(AQ$4<=$H750)","v":0.29999999999999971},{"$f":"MAX($I750,1-SUM($N215:AQ215))*(AR$4<=$H750)","v":0.27499999999999969},{"$f":"MAX($I750,1-SUM($N215:AR215))*(AS$4<=$H750)","v":0.24999999999999967},{"$f":"MAX($I750,1-SUM($N215:AS215))*(AT$4<=$H750)","v":0.22499999999999964},{"$f":"MAX($I750,1-SUM($N215:AT215))*(AU$4<=$H750)","v":0.2},{"$f":"MAX($I750,1-SUM($N215:AU215))*(AV$4<=$H750)","v":0.2},{"$f":"MAX($I750,1-SUM($N215:AV215))*(AW$4<=$H750)","v":0.2},{"$f":"MAX($I750,1-SUM($N215:AW215))*(AX$4<=$H750)","v":0.2},{"$f":"MAX($I750,1-SUM($N215:AX215))*(AY$4<=$H750)","v":0.2},{"$f":"MAX($I750,1-SUM($N215:AY215))*(AZ$4<=$H750)","v":0.2},{"$f":"MAX($I750,1-SUM($N215:AZ215))*(BA$4<=$H750)","v":0.2},{"$f":"MAX($I750,1-SUM($N215:BA215))*(BB$4<=$H750)","v":0.2},{"$f":"MAX($I750,1-SUM($N215:BB215))*(BC$4<=$H750)","v":0.2},{"$f":"MAX($I750,1-SUM($N215:BC215))*(BD$4<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BD215))*(BE$4<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BE215))*(BF$4<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BF215))*(BG$4<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BG215))*(BH$4<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BH215))*(BI$4<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BI215))*(BJ$4<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BJ215))*(BK$4<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BK215))*(BL$4<=$H750)","v":0},{"$f":"MAX($I750,1-SUM($N215:BL215))*(BM$4<=$H750)","v":0}]
[null,null,10,"item 10","Capital",4,null,{"$f":"Input!J17","v":40},0.2,null,null,null,null,null,{"$f":"MAX($I751,1-SUM($N216:N216))*(O$4<=$H751)","v":1},{"$f":"MAX($I751,1-SUM($N216:O216))*(P$4<=$H751)","v":0.97499999999999998},{"$f":"MAX($I751,1-SUM($N216:P216))*(Q$4<=$H751)","v":0.95},{"$f":"MAX($I751,1-SUM($N216:Q216))*(R$4<=$H751)","v":0.92500000000000004},{"$f":"MAX($I751,1-SUM($N216:R216))*(S$4<=$H751)","v":0.9},{"$f":"MAX($I751,1-SUM($N216:S216))*(T$4<=$H751)","v":0.875},{"$f":"MAX($I751,1-SUM($N216:T216))*(U$4<=$H751)","v":0.85},{"$f":"MAX($I751,1-SUM($N216:U216))*(V$4<=$H751)","v":0.82499999999999996},{"$f":"MAX($I751,1-SUM($N216:V216))*(W$4<=$H751)","v":0.8},{"$f":"MAX($I751,1-SUM($N216:W216))*(X$4<=$H751)","v":0.77500000000000002},{"$f":"MAX($I751,1-SUM($N216:X216))*(Y$4<=$H751)","v":0.75},{"$f":"MAX($I751,1-SUM($N216:Y216))*(Z$4<=$H751)","v":0.72500000000000009},{"$f":"MAX($I751,1-SUM($N216:Z216))*(AA$4<=$H751)","v":0.7},{"$f":"MAX($I751,1-SUM($N216:AA216))*(AB$4<=$H751)","v":0.67500000000000004},{"$f":"MAX($I751,1-SUM($N216:AB216))*(AC$4<=$H751)","v":0.64999999999999991},{"$f":"MAX($I751,1-SUM($N216:AC216))*(AD$4<=$H751)","v":0.625},{"$f":"MAX($I751,1-SUM($N216:AD216))*(AE$4<=$H751)","v":0.59999999999999987},{"$f":"MAX($I751,1-SUM($N216:AE216))*(AF$4<=$H751)","v":0.57499999999999996},{"$f":"MAX($I751,1-SUM($N216:AF216))*(AG$4<=$H751)","v":0.54999999999999982},{"$f":"MAX($I751,1-SUM($N216:AG216))*(AH$4<=$H751)","v":0.52499999999999991},{"$f":"MAX($I751,1-SUM($N216:AH216))*(AI$4<=$H751)","v":0.49999999999999989},{"$f":"MAX($I751,1-SUM($N216:AI216))*(AJ$4<=$H751)","v":0.47499999999999987},{"$f":"MAX($I751,1-SUM($N216:AJ216))*(AK$4<=$H751)","v":0.44999999999999984},{"$f":"MAX($I751,1-SUM($N216:AK216))*(AL$4<=$H751)","v":0.42499999999999982},{"$f":"MAX($I751,1-SUM($N216:AL216))*(AM$4<=$H751)","v":0.3999999999999998},{"$f":"MAX($I751,1-SUM($N216:AM216))*(AN$4<=$H751)","v":0.37499999999999978},{"$f":"MAX($I751,1-SUM($N216:AN216))*(AO$4<=$H751)","v":0.34999999999999976},{"$f":"MAX($I751,1-SUM($N216:AO216))*(AP$4<=$H751)","v":0.32499999999999973},{"$f":"MAX($I751,1-SUM($N216:AP216))*(AQ$4<=$H751)","v":0.29999999999999971},{"$f":"MAX($I751,1-SUM($N216:AQ216))*(AR$4<=$H751)","v":0.27499999999999969},{"$f":"MAX($I751,1-SUM($N216:AR216))*(AS$4<=$H751)","v":0.24999999999999967},{"$f":"MAX($I751,1-SUM($N216:AS216))*(AT$4<=$H751)","v":0.22499999999999964},{"$f":"MAX($I751,1-SUM($N216:AT216))*(AU$4<=$H751)","v":0.2},{"$f":"MAX($I751,1-SUM($N216:AU216))*(AV$4<=$H751)","v":0.2},{"$f":"MAX($I751,1-SUM($N216:AV216))*(AW$4<=$H751)","v":0.2},{"$f":"MAX($I751,1-SUM($N216:AW216))*(AX$4<=$H751)","v":0.2},{"$f":"MAX($I751,1-SUM($N216:AX216))*(AY$4<=$H751)","v":0.2},{"$f":"MAX($I751,1-SUM($N216:AY216))*(AZ$4<=$H751)","v":0.2},{"$f":"MAX($I751,1-SUM($N216:AZ216))*(BA$4<=$H751)","v":0.2},{"$f":"MAX($I751,1-SUM($N216:BA216))*(BB$4<=$H751)","v":0.2},{"$f":"MAX($I751,1-SUM($N216:BB216))*(BC$4<=$H751)","v":0.2},{"$f":"MAX($I751,1-SUM($N216:BC216))*(BD$4<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BD216))*(BE$4<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BE216))*(BF$4<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BF216))*(BG$4<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BG216))*(BH$4<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BH216))*(BI$4<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BI216))*(BJ$4<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BJ216))*(BK$4<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BK216))*(BL$4<=$H751)","v":0},{"$f":"MAX($I751,1-SUM($N216:BL216))*(BM$4<=$H751)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Input!J18","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I752,1-SUM($N217:N217))*(O$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:O217))*(P$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:P217))*(Q$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:Q217))*(R$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:R217))*(S$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:S217))*(T$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:T217))*(U$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:U217))*(V$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:V217))*(W$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:W217))*(X$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:X217))*(Y$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:Y217))*(Z$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:Z217))*(AA$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AA217))*(AB$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AB217))*(AC$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AC217))*(AD$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AD217))*(AE$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AE217))*(AF$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AF217))*(AG$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AG217))*(AH$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AH217))*(AI$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AI217))*(AJ$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AJ217))*(AK$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AK217))*(AL$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AL217))*(AM$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AM217))*(AN$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AN217))*(AO$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AO217))*(AP$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AP217))*(AQ$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AQ217))*(AR$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AR217))*(AS$4<=$H752)","v":1},{"$f":"MAX($I752,1-SUM($N217:AS217))*(AT$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AT217))*(AU$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AU217))*(AV$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AV217))*(AW$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AW217))*(AX$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AX217))*(AY$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AY217))*(AZ$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:AZ217))*(BA$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BA217))*(BB$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BB217))*(BC$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BC217))*(BD$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BD217))*(BE$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BE217))*(BF$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BF217))*(BG$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BG217))*(BH$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BH217))*(BI$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BI217))*(BJ$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BJ217))*(BK$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BK217))*(BL$4<=$H752)","v":0},{"$f":"MAX($I752,1-SUM($N217:BL217))*(BM$4<=$H752)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Input!J19","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I753,1-SUM($N218:N218))*(O$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:O218))*(P$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:P218))*(Q$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:Q218))*(R$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:R218))*(S$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:S218))*(T$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:T218))*(U$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:U218))*(V$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:V218))*(W$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:W218))*(X$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:X218))*(Y$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:Y218))*(Z$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:Z218))*(AA$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AA218))*(AB$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AB218))*(AC$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AC218))*(AD$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AD218))*(AE$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AE218))*(AF$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AF218))*(AG$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AG218))*(AH$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AH218))*(AI$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AI218))*(AJ$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AJ218))*(AK$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AK218))*(AL$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AL218))*(AM$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AM218))*(AN$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AN218))*(AO$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AO218))*(AP$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AP218))*(AQ$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AQ218))*(AR$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AR218))*(AS$4<=$H753)","v":1},{"$f":"MAX($I753,1-SUM($N218:AS218))*(AT$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AT218))*(AU$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AU218))*(AV$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AV218))*(AW$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AW218))*(AX$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AX218))*(AY$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AY218))*(AZ$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:AZ218))*(BA$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BA218))*(BB$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BB218))*(BC$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BC218))*(BD$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BD218))*(BE$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BE218))*(BF$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BF218))*(BG$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BG218))*(BH$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BH218))*(BI$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BI218))*(BJ$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BJ218))*(BK$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BK218))*(BL$4<=$H753)","v":0},{"$f":"MAX($I753,1-SUM($N218:BL218))*(BM$4<=$H753)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Input!J20","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I754,1-SUM($N219:N219))*(O$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:O219))*(P$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:P219))*(Q$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:Q219))*(R$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:R219))*(S$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:S219))*(T$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:T219))*(U$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:U219))*(V$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:V219))*(W$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:W219))*(X$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:X219))*(Y$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:Y219))*(Z$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:Z219))*(AA$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AA219))*(AB$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AB219))*(AC$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AC219))*(AD$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AD219))*(AE$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AE219))*(AF$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AF219))*(AG$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AG219))*(AH$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AH219))*(AI$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AI219))*(AJ$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AJ219))*(AK$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AK219))*(AL$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AL219))*(AM$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AM219))*(AN$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AN219))*(AO$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AO219))*(AP$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AP219))*(AQ$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AQ219))*(AR$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AR219))*(AS$4<=$H754)","v":1},{"$f":"MAX($I754,1-SUM($N219:AS219))*(AT$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AT219))*(AU$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AU219))*(AV$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AV219))*(AW$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AW219))*(AX$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AX219))*(AY$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AY219))*(AZ$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:AZ219))*(BA$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BA219))*(BB$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BB219))*(BC$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BC219))*(BD$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BD219))*(BE$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BE219))*(BF$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BF219))*(BG$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BG219))*(BH$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BH219))*(BI$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BI219))*(BJ$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BJ219))*(BK$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BK219))*(BL$4<=$H754)","v":0},{"$f":"MAX($I754,1-SUM($N219:BL219))*(BM$4<=$H754)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Input!J21","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I755,1-SUM($N220:N220))*(O$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:O220))*(P$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:P220))*(Q$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:Q220))*(R$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:R220))*(S$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:S220))*(T$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:T220))*(U$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:U220))*(V$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:V220))*(W$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:W220))*(X$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:X220))*(Y$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:Y220))*(Z$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:Z220))*(AA$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AA220))*(AB$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AB220))*(AC$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AC220))*(AD$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AD220))*(AE$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AE220))*(AF$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AF220))*(AG$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AG220))*(AH$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AH220))*(AI$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AI220))*(AJ$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AJ220))*(AK$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AK220))*(AL$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AL220))*(AM$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AM220))*(AN$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AN220))*(AO$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AO220))*(AP$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AP220))*(AQ$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AQ220))*(AR$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AR220))*(AS$4<=$H755)","v":1},{"$f":"MAX($I755,1-SUM($N220:AS220))*(AT$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AT220))*(AU$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AU220))*(AV$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AV220))*(AW$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AW220))*(AX$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AX220))*(AY$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AY220))*(AZ$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:AZ220))*(BA$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BA220))*(BB$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BB220))*(BC$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BC220))*(BD$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BD220))*(BE$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BE220))*(BF$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BF220))*(BG$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BG220))*(BH$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BH220))*(BI$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BI220))*(BJ$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BJ220))*(BK$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BK220))*(BL$4<=$H755)","v":0},{"$f":"MAX($I755,1-SUM($N220:BL220))*(BM$4<=$H755)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Input!J22","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I756,1-SUM($N221:N221))*(O$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:O221))*(P$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:P221))*(Q$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:Q221))*(R$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:R221))*(S$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:S221))*(T$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:T221))*(U$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:U221))*(V$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:V221))*(W$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:W221))*(X$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:X221))*(Y$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:Y221))*(Z$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:Z221))*(AA$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AA221))*(AB$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AB221))*(AC$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AC221))*(AD$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AD221))*(AE$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AE221))*(AF$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AF221))*(AG$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AG221))*(AH$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AH221))*(AI$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AI221))*(AJ$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AJ221))*(AK$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AK221))*(AL$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AL221))*(AM$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AM221))*(AN$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AN221))*(AO$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AO221))*(AP$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AP221))*(AQ$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AQ221))*(AR$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AR221))*(AS$4<=$H756)","v":1},{"$f":"MAX($I756,1-SUM($N221:AS221))*(AT$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AT221))*(AU$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AU221))*(AV$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AV221))*(AW$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AW221))*(AX$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AX221))*(AY$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AY221))*(AZ$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:AZ221))*(BA$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BA221))*(BB$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BB221))*(BC$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BC221))*(BD$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BD221))*(BE$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BE221))*(BF$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BF221))*(BG$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BG221))*(BH$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BH221))*(BI$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BI221))*(BJ$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BJ221))*(BK$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BK221))*(BL$4<=$H756)","v":0},{"$f":"MAX($I756,1-SUM($N221:BL221))*(BM$4<=$H756)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Input!J23","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I757,1-SUM($N222:N222))*(O$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:O222))*(P$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:P222))*(Q$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:Q222))*(R$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:R222))*(S$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:S222))*(T$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:T222))*(U$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:U222))*(V$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:V222))*(W$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:W222))*(X$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:X222))*(Y$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:Y222))*(Z$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:Z222))*(AA$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AA222))*(AB$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AB222))*(AC$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AC222))*(AD$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AD222))*(AE$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AE222))*(AF$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AF222))*(AG$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AG222))*(AH$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AH222))*(AI$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AI222))*(AJ$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AJ222))*(AK$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AK222))*(AL$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AL222))*(AM$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AM222))*(AN$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AN222))*(AO$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AO222))*(AP$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AP222))*(AQ$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AQ222))*(AR$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AR222))*(AS$4<=$H757)","v":1},{"$f":"MAX($I757,1-SUM($N222:AS222))*(AT$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AT222))*(AU$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AU222))*(AV$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AV222))*(AW$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AW222))*(AX$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AX222))*(AY$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AY222))*(AZ$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:AZ222))*(BA$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BA222))*(BB$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BB222))*(BC$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BC222))*(BD$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BD222))*(BE$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BE222))*(BF$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BF222))*(BG$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BG222))*(BH$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BH222))*(BI$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BI222))*(BJ$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BJ222))*(BK$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BK222))*(BL$4<=$H757)","v":0},{"$f":"MAX($I757,1-SUM($N222:BL222))*(BM$4<=$H757)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Input!J24","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I758,1-SUM($N223:N223))*(O$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:O223))*(P$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:P223))*(Q$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:Q223))*(R$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:R223))*(S$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:S223))*(T$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:T223))*(U$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:U223))*(V$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:V223))*(W$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:W223))*(X$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:X223))*(Y$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:Y223))*(Z$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:Z223))*(AA$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AA223))*(AB$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AB223))*(AC$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AC223))*(AD$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AD223))*(AE$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AE223))*(AF$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AF223))*(AG$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AG223))*(AH$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AH223))*(AI$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AI223))*(AJ$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AJ223))*(AK$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AK223))*(AL$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AL223))*(AM$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AM223))*(AN$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AN223))*(AO$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AO223))*(AP$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AP223))*(AQ$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AQ223))*(AR$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AR223))*(AS$4<=$H758)","v":1},{"$f":"MAX($I758,1-SUM($N223:AS223))*(AT$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AT223))*(AU$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AU223))*(AV$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AV223))*(AW$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AW223))*(AX$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AX223))*(AY$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AY223))*(AZ$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:AZ223))*(BA$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BA223))*(BB$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BB223))*(BC$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BC223))*(BD$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BD223))*(BE$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BE223))*(BF$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BF223))*(BG$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BG223))*(BH$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BH223))*(BI$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BI223))*(BJ$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BJ223))*(BK$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BK223))*(BL$4<=$H758)","v":0},{"$f":"MAX($I758,1-SUM($N223:BL223))*(BM$4<=$H758)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Input!J25","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I759,1-SUM($N224:N224))*(O$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:O224))*(P$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:P224))*(Q$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:Q224))*(R$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:R224))*(S$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:S224))*(T$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:T224))*(U$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:U224))*(V$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:V224))*(W$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:W224))*(X$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:X224))*(Y$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:Y224))*(Z$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:Z224))*(AA$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AA224))*(AB$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AB224))*(AC$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AC224))*(AD$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AD224))*(AE$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AE224))*(AF$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AF224))*(AG$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AG224))*(AH$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AH224))*(AI$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AI224))*(AJ$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AJ224))*(AK$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AK224))*(AL$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AL224))*(AM$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AM224))*(AN$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AN224))*(AO$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AO224))*(AP$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AP224))*(AQ$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AQ224))*(AR$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AR224))*(AS$4<=$H759)","v":1},{"$f":"MAX($I759,1-SUM($N224:AS224))*(AT$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AT224))*(AU$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AU224))*(AV$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AV224))*(AW$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AW224))*(AX$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AX224))*(AY$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AY224))*(AZ$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:AZ224))*(BA$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BA224))*(BB$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BB224))*(BC$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BC224))*(BD$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BD224))*(BE$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BE224))*(BF$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BF224))*(BG$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BG224))*(BH$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BH224))*(BI$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BI224))*(BJ$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BJ224))*(BK$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BK224))*(BL$4<=$H759)","v":0},{"$f":"MAX($I759,1-SUM($N224:BL224))*(BM$4<=$H759)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Input!J26","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I760,1-SUM($N225:N225))*(O$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:O225))*(P$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:P225))*(Q$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:Q225))*(R$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:R225))*(S$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:S225))*(T$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:T225))*(U$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:U225))*(V$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:V225))*(W$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:W225))*(X$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:X225))*(Y$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:Y225))*(Z$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:Z225))*(AA$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AA225))*(AB$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AB225))*(AC$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AC225))*(AD$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AD225))*(AE$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AE225))*(AF$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AF225))*(AG$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AG225))*(AH$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AH225))*(AI$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AI225))*(AJ$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AJ225))*(AK$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AK225))*(AL$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AL225))*(AM$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AM225))*(AN$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AN225))*(AO$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AO225))*(AP$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AP225))*(AQ$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AQ225))*(AR$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AR225))*(AS$4<=$H760)","v":1},{"$f":"MAX($I760,1-SUM($N225:AS225))*(AT$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AT225))*(AU$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AU225))*(AV$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AV225))*(AW$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AW225))*(AX$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AX225))*(AY$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AY225))*(AZ$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:AZ225))*(BA$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BA225))*(BB$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BB225))*(BC$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BC225))*(BD$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BD225))*(BE$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BE225))*(BF$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BF225))*(BG$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BG225))*(BH$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BH225))*(BI$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BI225))*(BJ$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BJ225))*(BK$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BK225))*(BL$4<=$H760)","v":0},{"$f":"MAX($I760,1-SUM($N225:BL225))*(BM$4<=$H760)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Input!J27","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I761,1-SUM($N226:N226))*(O$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:O226))*(P$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:P226))*(Q$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:Q226))*(R$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:R226))*(S$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:S226))*(T$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:T226))*(U$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:U226))*(V$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:V226))*(W$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:W226))*(X$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:X226))*(Y$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:Y226))*(Z$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:Z226))*(AA$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AA226))*(AB$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AB226))*(AC$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AC226))*(AD$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AD226))*(AE$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AE226))*(AF$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AF226))*(AG$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AG226))*(AH$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AH226))*(AI$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AI226))*(AJ$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AJ226))*(AK$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AK226))*(AL$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AL226))*(AM$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AM226))*(AN$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AN226))*(AO$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AO226))*(AP$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AP226))*(AQ$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AQ226))*(AR$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AR226))*(AS$4<=$H761)","v":1},{"$f":"MAX($I761,1-SUM($N226:AS226))*(AT$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AT226))*(AU$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AU226))*(AV$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AV226))*(AW$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AW226))*(AX$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AX226))*(AY$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AY226))*(AZ$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:AZ226))*(BA$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BA226))*(BB$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BB226))*(BC$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BC226))*(BD$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BD226))*(BE$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BE226))*(BF$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BF226))*(BG$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BG226))*(BH$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BH226))*(BI$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BI226))*(BJ$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BJ226))*(BK$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BK226))*(BL$4<=$H761)","v":0},{"$f":"MAX($I761,1-SUM($N226:BL226))*(BM$4<=$H761)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Input!J28","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I762,1-SUM($N227:N227))*(O$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:O227))*(P$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:P227))*(Q$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:Q227))*(R$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:R227))*(S$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:S227))*(T$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:T227))*(U$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:U227))*(V$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:V227))*(W$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:W227))*(X$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:X227))*(Y$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:Y227))*(Z$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:Z227))*(AA$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AA227))*(AB$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AB227))*(AC$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AC227))*(AD$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AD227))*(AE$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AE227))*(AF$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AF227))*(AG$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AG227))*(AH$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AH227))*(AI$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AI227))*(AJ$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AJ227))*(AK$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AK227))*(AL$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AL227))*(AM$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AM227))*(AN$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AN227))*(AO$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AO227))*(AP$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AP227))*(AQ$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AQ227))*(AR$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AR227))*(AS$4<=$H762)","v":1},{"$f":"MAX($I762,1-SUM($N227:AS227))*(AT$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AT227))*(AU$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AU227))*(AV$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AV227))*(AW$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AW227))*(AX$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AX227))*(AY$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AY227))*(AZ$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:AZ227))*(BA$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BA227))*(BB$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BB227))*(BC$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BC227))*(BD$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BD227))*(BE$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BE227))*(BF$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BF227))*(BG$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BG227))*(BH$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BH227))*(BI$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BI227))*(BJ$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BJ227))*(BK$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BK227))*(BL$4<=$H762)","v":0},{"$f":"MAX($I762,1-SUM($N227:BL227))*(BM$4<=$H762)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Input!J29","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I763,1-SUM($N228:N228))*(O$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:O228))*(P$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:P228))*(Q$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:Q228))*(R$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:R228))*(S$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:S228))*(T$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:T228))*(U$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:U228))*(V$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:V228))*(W$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:W228))*(X$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:X228))*(Y$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:Y228))*(Z$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:Z228))*(AA$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AA228))*(AB$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AB228))*(AC$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AC228))*(AD$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AD228))*(AE$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AE228))*(AF$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AF228))*(AG$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AG228))*(AH$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AH228))*(AI$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AI228))*(AJ$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AJ228))*(AK$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AK228))*(AL$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AL228))*(AM$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AM228))*(AN$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AN228))*(AO$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AO228))*(AP$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AP228))*(AQ$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AQ228))*(AR$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AR228))*(AS$4<=$H763)","v":1},{"$f":"MAX($I763,1-SUM($N228:AS228))*(AT$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AT228))*(AU$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AU228))*(AV$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AV228))*(AW$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AW228))*(AX$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AX228))*(AY$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AY228))*(AZ$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:AZ228))*(BA$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BA228))*(BB$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BB228))*(BC$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BC228))*(BD$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BD228))*(BE$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BE228))*(BF$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BF228))*(BG$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BG228))*(BH$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BH228))*(BI$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BI228))*(BJ$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BJ228))*(BK$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BK228))*(BL$4<=$H763)","v":0},{"$f":"MAX($I763,1-SUM($N228:BL228))*(BM$4<=$H763)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Input!J30","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I764,1-SUM($N229:N229))*(O$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:O229))*(P$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:P229))*(Q$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:Q229))*(R$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:R229))*(S$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:S229))*(T$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:T229))*(U$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:U229))*(V$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:V229))*(W$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:W229))*(X$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:X229))*(Y$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:Y229))*(Z$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:Z229))*(AA$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AA229))*(AB$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AB229))*(AC$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AC229))*(AD$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AD229))*(AE$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AE229))*(AF$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AF229))*(AG$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AG229))*(AH$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AH229))*(AI$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AI229))*(AJ$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AJ229))*(AK$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AK229))*(AL$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AL229))*(AM$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AM229))*(AN$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AN229))*(AO$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AO229))*(AP$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AP229))*(AQ$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AQ229))*(AR$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AR229))*(AS$4<=$H764)","v":1},{"$f":"MAX($I764,1-SUM($N229:AS229))*(AT$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AT229))*(AU$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AU229))*(AV$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AV229))*(AW$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AW229))*(AX$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AX229))*(AY$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AY229))*(AZ$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:AZ229))*(BA$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BA229))*(BB$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BB229))*(BC$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BC229))*(BD$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BD229))*(BE$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BE229))*(BF$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BF229))*(BG$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BG229))*(BH$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BH229))*(BI$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BI229))*(BJ$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BJ229))*(BK$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BK229))*(BL$4<=$H764)","v":0},{"$f":"MAX($I764,1-SUM($N229:BL229))*(BM$4<=$H764)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Input!J31","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I765,1-SUM($N230:N230))*(O$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:O230))*(P$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:P230))*(Q$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:Q230))*(R$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:R230))*(S$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:S230))*(T$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:T230))*(U$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:U230))*(V$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:V230))*(W$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:W230))*(X$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:X230))*(Y$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:Y230))*(Z$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:Z230))*(AA$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AA230))*(AB$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AB230))*(AC$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AC230))*(AD$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AD230))*(AE$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AE230))*(AF$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AF230))*(AG$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AG230))*(AH$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AH230))*(AI$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AI230))*(AJ$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AJ230))*(AK$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AK230))*(AL$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AL230))*(AM$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AM230))*(AN$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AN230))*(AO$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AO230))*(AP$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AP230))*(AQ$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AQ230))*(AR$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AR230))*(AS$4<=$H765)","v":1},{"$f":"MAX($I765,1-SUM($N230:AS230))*(AT$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AT230))*(AU$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AU230))*(AV$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AV230))*(AW$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AW230))*(AX$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AX230))*(AY$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AY230))*(AZ$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:AZ230))*(BA$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BA230))*(BB$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BB230))*(BC$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BC230))*(BD$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BD230))*(BE$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BE230))*(BF$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BF230))*(BG$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BG230))*(BH$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BH230))*(BI$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BI230))*(BJ$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BJ230))*(BK$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BK230))*(BL$4<=$H765)","v":0},{"$f":"MAX($I765,1-SUM($N230:BL230))*(BM$4<=$H765)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Input!J32","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I766,1-SUM($N231:N231))*(O$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:O231))*(P$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:P231))*(Q$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:Q231))*(R$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:R231))*(S$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:S231))*(T$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:T231))*(U$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:U231))*(V$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:V231))*(W$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:W231))*(X$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:X231))*(Y$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:Y231))*(Z$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:Z231))*(AA$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AA231))*(AB$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AB231))*(AC$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AC231))*(AD$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AD231))*(AE$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AE231))*(AF$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AF231))*(AG$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AG231))*(AH$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AH231))*(AI$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AI231))*(AJ$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AJ231))*(AK$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AK231))*(AL$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AL231))*(AM$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AM231))*(AN$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AN231))*(AO$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AO231))*(AP$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AP231))*(AQ$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AQ231))*(AR$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AR231))*(AS$4<=$H766)","v":1},{"$f":"MAX($I766,1-SUM($N231:AS231))*(AT$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AT231))*(AU$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AU231))*(AV$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AV231))*(AW$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AW231))*(AX$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AX231))*(AY$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AY231))*(AZ$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:AZ231))*(BA$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BA231))*(BB$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BB231))*(BC$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BC231))*(BD$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BD231))*(BE$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BE231))*(BF$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BF231))*(BG$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BG231))*(BH$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BH231))*(BI$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BI231))*(BJ$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BJ231))*(BK$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BK231))*(BL$4<=$H766)","v":0},{"$f":"MAX($I766,1-SUM($N231:BL231))*(BM$4<=$H766)","v":0}]
[null,null,null,{"$f":"D741","v":"Property Tax Depreciation Factor"}]
[]
[]
[null,null,null,"Property Tax Basis",null,null,null,{"$f":"Input!O7","v":"Percent Subject ot Property Tax"},"Exemption Exp."]
[null,null,{"$f":"C770+1","v":1},{"$f":"INDEX(D$59:D$83,$C771,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C771,1)","v":"Capital"},4,null,{"$f":"Input!O8","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O178:O178,N(OFFSET($O742:O742,0,MAX(COLUMN($O742:O742))-COLUMN($O742:O742),1,1)))*(IF(O$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:P178,N(OFFSET($O742:P742,0,MAX(COLUMN($O742:P742))-COLUMN($O742:P742),1,1)))*(IF(P$5<$I771,$H771,1))","v":1000000},{"$f":"SUMPRODUCT($O178:Q178,N(OFFSET($O742:Q742,0,MAX(COLUMN($O742:Q742))-COLUMN($O742:Q742),1,1)))*(IF(Q$5<$I771,$H771,1))","v":900000},{"$f":"SUMPRODUCT($O178:R178,N(OFFSET($O742:R742,0,MAX(COLUMN($O742:R742))-COLUMN($O742:R742),1,1)))*(IF(R$5<$I771,$H771,1))","v":800000},{"$f":"SUMPRODUCT($O178:S178,N(OFFSET($O742:S742,0,MAX(COLUMN($O742:S742))-COLUMN($O742:S742),1,1)))*(IF(S$5<$I771,$H771,1))","v":700000},{"$f":"SUMPRODUCT($O178:T178,N(OFFSET($O742:T742,0,MAX(COLUMN($O742:T742))-COLUMN($O742:T742),1,1)))*(IF(T$5<$I771,$H771,1))","v":600000},{"$f":"SUMPRODUCT($O178:U178,N(OFFSET($O742:U742,0,MAX(COLUMN($O742:U742))-COLUMN($O742:U742),1,1)))*(IF(U$5<$I771,$H771,1))","v":500000},{"$f":"SUMPRODUCT($O178:V178,N(OFFSET($O742:V742,0,MAX(COLUMN($O742:V742))-COLUMN($O742:V742),1,1)))*(IF(V$5<$I771,$H771,1))","v":400000},{"$f":"SUMPRODUCT($O178:W178,N(OFFSET($O742:W742,0,MAX(COLUMN($O742:W742))-COLUMN($O742:W742),1,1)))*(IF(W$5<$I771,$H771,1))","v":300000.00000000006},{"$f":"SUMPRODUCT($O178:X178,N(OFFSET($O742:X742,0,MAX(COLUMN($O742:X742))-COLUMN($O742:X742),1,1)))*(IF(X$5<$I771,$H771,1))","v":200000.00000000006},{"$f":"SUMPRODUCT($O178:Y178,N(OFFSET($O742:Y742,0,MAX(COLUMN($O742:Y742))-COLUMN($O742:Y742),1,1)))*(IF(Y$5<$I771,$H771,1))","v":200000},{"$f":"SUMPRODUCT($O178:Z178,N(OFFSET($O742:Z742,0,MAX(COLUMN($O742:Z742))-COLUMN($O742:Z742),1,1)))*(IF(Z$5<$I771,$H771,1))","v":200000},{"$f":"SUMPRODUCT($O178:AA178,N(OFFSET($O742:AA742,0,MAX(COLUMN($O742:AA742))-COLUMN($O742:AA742),1,1)))*(IF(AA$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AB178,N(OFFSET($O742:AB742,0,MAX(COLUMN($O742:AB742))-COLUMN($O742:AB742),1,1)))*(IF(AB$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AC178,N(OFFSET($O742:AC742,0,MAX(COLUMN($O742:AC742))-COLUMN($O742:AC742),1,1)))*(IF(AC$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AD178,N(OFFSET($O742:AD742,0,MAX(COLUMN($O742:AD742))-COLUMN($O742:AD742),1,1)))*(IF(AD$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AE178,N(OFFSET($O742:AE742,0,MAX(COLUMN($O742:AE742))-COLUMN($O742:AE742),1,1)))*(IF(AE$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AF178,N(OFFSET($O742:AF742,0,MAX(COLUMN($O742:AF742))-COLUMN($O742:AF742),1,1)))*(IF(AF$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AG178,N(OFFSET($O742:AG742,0,MAX(COLUMN($O742:AG742))-COLUMN($O742:AG742),1,1)))*(IF(AG$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AH178,N(OFFSET($O742:AH742,0,MAX(COLUMN($O742:AH742))-COLUMN($O742:AH742),1,1)))*(IF(AH$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AI178,N(OFFSET($O742:AI742,0,MAX(COLUMN($O742:AI742))-COLUMN($O742:AI742),1,1)))*(IF(AI$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AJ178,N(OFFSET($O742:AJ742,0,MAX(COLUMN($O742:AJ742))-COLUMN($O742:AJ742),1,1)))*(IF(AJ$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AK178,N(OFFSET($O742:AK742,0,MAX(COLUMN($O742:AK742))-COLUMN($O742:AK742),1,1)))*(IF(AK$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AL178,N(OFFSET($O742:AL742,0,MAX(COLUMN($O742:AL742))-COLUMN($O742:AL742),1,1)))*(IF(AL$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AM178,N(OFFSET($O742:AM742,0,MAX(COLUMN($O742:AM742))-COLUMN($O742:AM742),1,1)))*(IF(AM$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AN178,N(OFFSET($O742:AN742,0,MAX(COLUMN($O742:AN742))-COLUMN($O742:AN742),1,1)))*(IF(AN$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AO178,N(OFFSET($O742:AO742,0,MAX(COLUMN($O742:AO742))-COLUMN($O742:AO742),1,1)))*(IF(AO$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AP178,N(OFFSET($O742:AP742,0,MAX(COLUMN($O742:AP742))-COLUMN($O742:AP742),1,1)))*(IF(AP$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AQ178,N(OFFSET($O742:AQ742,0,MAX(COLUMN($O742:AQ742))-COLUMN($O742:AQ742),1,1)))*(IF(AQ$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AR178,N(OFFSET($O742:AR742,0,MAX(COLUMN($O742:AR742))-COLUMN($O742:AR742),1,1)))*(IF(AR$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AS178,N(OFFSET($O742:AS742,0,MAX(COLUMN($O742:AS742))-COLUMN($O742:AS742),1,1)))*(IF(AS$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AT178,N(OFFSET($O742:AT742,0,MAX(COLUMN($O742:AT742))-COLUMN($O742:AT742),1,1)))*(IF(AT$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AU178,N(OFFSET($O742:AU742,0,MAX(COLUMN($O742:AU742))-COLUMN($O742:AU742),1,1)))*(IF(AU$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AV178,N(OFFSET($O742:AV742,0,MAX(COLUMN($O742:AV742))-COLUMN($O742:AV742),1,1)))*(IF(AV$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AW178,N(OFFSET($O742:AW742,0,MAX(COLUMN($O742:AW742))-COLUMN($O742:AW742),1,1)))*(IF(AW$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AX178,N(OFFSET($O742:AX742,0,MAX(COLUMN($O742:AX742))-COLUMN($O742:AX742),1,1)))*(IF(AX$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AY178,N(OFFSET($O742:AY742,0,MAX(COLUMN($O742:AY742))-COLUMN($O742:AY742),1,1)))*(IF(AY$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:AZ178,N(OFFSET($O742:AZ742,0,MAX(COLUMN($O742:AZ742))-COLUMN($O742:AZ742),1,1)))*(IF(AZ$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BA178,N(OFFSET($O742:BA742,0,MAX(COLUMN($O742:BA742))-COLUMN($O742:BA742),1,1)))*(IF(BA$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BB178,N(OFFSET($O742:BB742,0,MAX(COLUMN($O742:BB742))-COLUMN($O742:BB742),1,1)))*(IF(BB$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BC178,N(OFFSET($O742:BC742,0,MAX(COLUMN($O742:BC742))-COLUMN($O742:BC742),1,1)))*(IF(BC$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BD178,N(OFFSET($O742:BD742,0,MAX(COLUMN($O742:BD742))-COLUMN($O742:BD742),1,1)))*(IF(BD$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BE178,N(OFFSET($O742:BE742,0,MAX(COLUMN($O742:BE742))-COLUMN($O742:BE742),1,1)))*(IF(BE$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BF178,N(OFFSET($O742:BF742,0,MAX(COLUMN($O742:BF742))-COLUMN($O742:BF742),1,1)))*(IF(BF$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BG178,N(OFFSET($O742:BG742,0,MAX(COLUMN($O742:BG742))-COLUMN($O742:BG742),1,1)))*(IF(BG$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BH178,N(OFFSET($O742:BH742,0,MAX(COLUMN($O742:BH742))-COLUMN($O742:BH742),1,1)))*(IF(BH$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BI178,N(OFFSET($O742:BI742,0,MAX(COLUMN($O742:BI742))-COLUMN($O742:BI742),1,1)))*(IF(BI$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BJ178,N(OFFSET($O742:BJ742,0,MAX(COLUMN($O742:BJ742))-COLUMN($O742:BJ742),1,1)))*(IF(BJ$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BK178,N(OFFSET($O742:BK742,0,MAX(COLUMN($O742:BK742))-COLUMN($O742:BK742),1,1)))*(IF(BK$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BL178,N(OFFSET($O742:BL742,0,MAX(COLUMN($O742:BL742))-COLUMN($O742:BL742),1,1)))*(IF(BL$5<$I771,$H771,1))","v":0},{"$f":"SUMPRODUCT($O178:BM178,N(OFFSET($O742:BM742,0,MAX(COLUMN($O742:BM742))-COLUMN($O742:BM742),1,1)))*(IF(BM$5<$I771,$H771,1))","v":0}]
[null,null,{"$f":"C771+1","v":2},{"$f":"INDEX(D$59:D$83,$C772,1)","v":"item 2"},"Capital",4,null,{"$f":"Input!O9","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O179:O179,N(OFFSET($O743:O743,0,MAX(COLUMN($O743:O743))-COLUMN($O743:O743),1,1)))*(IF(O$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:P179,N(OFFSET($O743:P743,0,MAX(COLUMN($O743:P743))-COLUMN($O743:P743),1,1)))*(IF(P$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:Q179,N(OFFSET($O743:Q743,0,MAX(COLUMN($O743:Q743))-COLUMN($O743:Q743),1,1)))*(IF(Q$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:R179,N(OFFSET($O743:R743,0,MAX(COLUMN($O743:R743))-COLUMN($O743:R743),1,1)))*(IF(R$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:S179,N(OFFSET($O743:S743,0,MAX(COLUMN($O743:S743))-COLUMN($O743:S743),1,1)))*(IF(S$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:T179,N(OFFSET($O743:T743,0,MAX(COLUMN($O743:T743))-COLUMN($O743:T743),1,1)))*(IF(T$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:U179,N(OFFSET($O743:U743,0,MAX(COLUMN($O743:U743))-COLUMN($O743:U743),1,1)))*(IF(U$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:V179,N(OFFSET($O743:V743,0,MAX(COLUMN($O743:V743))-COLUMN($O743:V743),1,1)))*(IF(V$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:W179,N(OFFSET($O743:W743,0,MAX(COLUMN($O743:W743))-COLUMN($O743:W743),1,1)))*(IF(W$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:X179,N(OFFSET($O743:X743,0,MAX(COLUMN($O743:X743))-COLUMN($O743:X743),1,1)))*(IF(X$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:Y179,N(OFFSET($O743:Y743,0,MAX(COLUMN($O743:Y743))-COLUMN($O743:Y743),1,1)))*(IF(Y$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:Z179,N(OFFSET($O743:Z743,0,MAX(COLUMN($O743:Z743))-COLUMN($O743:Z743),1,1)))*(IF(Z$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AA179,N(OFFSET($O743:AA743,0,MAX(COLUMN($O743:AA743))-COLUMN($O743:AA743),1,1)))*(IF(AA$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AB179,N(OFFSET($O743:AB743,0,MAX(COLUMN($O743:AB743))-COLUMN($O743:AB743),1,1)))*(IF(AB$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AC179,N(OFFSET($O743:AC743,0,MAX(COLUMN($O743:AC743))-COLUMN($O743:AC743),1,1)))*(IF(AC$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AD179,N(OFFSET($O743:AD743,0,MAX(COLUMN($O743:AD743))-COLUMN($O743:AD743),1,1)))*(IF(AD$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AE179,N(OFFSET($O743:AE743,0,MAX(COLUMN($O743:AE743))-COLUMN($O743:AE743),1,1)))*(IF(AE$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AF179,N(OFFSET($O743:AF743,0,MAX(COLUMN($O743:AF743))-COLUMN($O743:AF743),1,1)))*(IF(AF$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AG179,N(OFFSET($O743:AG743,0,MAX(COLUMN($O743:AG743))-COLUMN($O743:AG743),1,1)))*(IF(AG$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AH179,N(OFFSET($O743:AH743,0,MAX(COLUMN($O743:AH743))-COLUMN($O743:AH743),1,1)))*(IF(AH$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AI179,N(OFFSET($O743:AI743,0,MAX(COLUMN($O743:AI743))-COLUMN($O743:AI743),1,1)))*(IF(AI$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AJ179,N(OFFSET($O743:AJ743,0,MAX(COLUMN($O743:AJ743))-COLUMN($O743:AJ743),1,1)))*(IF(AJ$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AK179,N(OFFSET($O743:AK743,0,MAX(COLUMN($O743:AK743))-COLUMN($O743:AK743),1,1)))*(IF(AK$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AL179,N(OFFSET($O743:AL743,0,MAX(COLUMN($O743:AL743))-COLUMN($O743:AL743),1,1)))*(IF(AL$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AM179,N(OFFSET($O743:AM743,0,MAX(COLUMN($O743:AM743))-COLUMN($O743:AM743),1,1)))*(IF(AM$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AN179,N(OFFSET($O743:AN743,0,MAX(COLUMN($O743:AN743))-COLUMN($O743:AN743),1,1)))*(IF(AN$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AO179,N(OFFSET($O743:AO743,0,MAX(COLUMN($O743:AO743))-COLUMN($O743:AO743),1,1)))*(IF(AO$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AP179,N(OFFSET($O743:AP743,0,MAX(COLUMN($O743:AP743))-COLUMN($O743:AP743),1,1)))*(IF(AP$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AQ179,N(OFFSET($O743:AQ743,0,MAX(COLUMN($O743:AQ743))-COLUMN($O743:AQ743),1,1)))*(IF(AQ$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AR179,N(OFFSET($O743:AR743,0,MAX(COLUMN($O743:AR743))-COLUMN($O743:AR743),1,1)))*(IF(AR$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AS179,N(OFFSET($O743:AS743,0,MAX(COLUMN($O743:AS743))-COLUMN($O743:AS743),1,1)))*(IF(AS$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AT179,N(OFFSET($O743:AT743,0,MAX(COLUMN($O743:AT743))-COLUMN($O743:AT743),1,1)))*(IF(AT$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AU179,N(OFFSET($O743:AU743,0,MAX(COLUMN($O743:AU743))-COLUMN($O743:AU743),1,1)))*(IF(AU$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AV179,N(OFFSET($O743:AV743,0,MAX(COLUMN($O743:AV743))-COLUMN($O743:AV743),1,1)))*(IF(AV$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AW179,N(OFFSET($O743:AW743,0,MAX(COLUMN($O743:AW743))-COLUMN($O743:AW743),1,1)))*(IF(AW$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AX179,N(OFFSET($O743:AX743,0,MAX(COLUMN($O743:AX743))-COLUMN($O743:AX743),1,1)))*(IF(AX$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AY179,N(OFFSET($O743:AY743,0,MAX(COLUMN($O743:AY743))-COLUMN($O743:AY743),1,1)))*(IF(AY$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:AZ179,N(OFFSET($O743:AZ743,0,MAX(COLUMN($O743:AZ743))-COLUMN($O743:AZ743),1,1)))*(IF(AZ$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BA179,N(OFFSET($O743:BA743,0,MAX(COLUMN($O743:BA743))-COLUMN($O743:BA743),1,1)))*(IF(BA$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BB179,N(OFFSET($O743:BB743,0,MAX(COLUMN($O743:BB743))-COLUMN($O743:BB743),1,1)))*(IF(BB$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BC179,N(OFFSET($O743:BC743,0,MAX(COLUMN($O743:BC743))-COLUMN($O743:BC743),1,1)))*(IF(BC$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BD179,N(OFFSET($O743:BD743,0,MAX(COLUMN($O743:BD743))-COLUMN($O743:BD743),1,1)))*(IF(BD$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BE179,N(OFFSET($O743:BE743,0,MAX(COLUMN($O743:BE743))-COLUMN($O743:BE743),1,1)))*(IF(BE$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BF179,N(OFFSET($O743:BF743,0,MAX(COLUMN($O743:BF743))-COLUMN($O743:BF743),1,1)))*(IF(BF$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BG179,N(OFFSET($O743:BG743,0,MAX(COLUMN($O743:BG743))-COLUMN($O743:BG743),1,1)))*(IF(BG$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BH179,N(OFFSET($O743:BH743,0,MAX(COLUMN($O743:BH743))-COLUMN($O743:BH743),1,1)))*(IF(BH$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BI179,N(OFFSET($O743:BI743,0,MAX(COLUMN($O743:BI743))-COLUMN($O743:BI743),1,1)))*(IF(BI$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BJ179,N(OFFSET($O743:BJ743,0,MAX(COLUMN($O743:BJ743))-COLUMN($O743:BJ743),1,1)))*(IF(BJ$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BK179,N(OFFSET($O743:BK743,0,MAX(COLUMN($O743:BK743))-COLUMN($O743:BK743),1,1)))*(IF(BK$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BL179,N(OFFSET($O743:BL743,0,MAX(COLUMN($O743:BL743))-COLUMN($O743:BL743),1,1)))*(IF(BL$5<$I772,$H772,1))","v":0},{"$f":"SUMPRODUCT($O179:BM179,N(OFFSET($O743:BM743,0,MAX(COLUMN($O743:BM743))-COLUMN($O743:BM743),1,1)))*(IF(BM$5<$I772,$H772,1))","v":0}]
[null,null,3,"item 3","Capital",4,null,{"$f":"Input!O10","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O180:O180,N(OFFSET($O744:O744,0,MAX(COLUMN($O744:O744))-COLUMN($O744:O744),1,1)))*(IF(O$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:P180,N(OFFSET($O744:P744,0,MAX(COLUMN($O744:P744))-COLUMN($O744:P744),1,1)))*(IF(P$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:Q180,N(OFFSET($O744:Q744,0,MAX(COLUMN($O744:Q744))-COLUMN($O744:Q744),1,1)))*(IF(Q$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:R180,N(OFFSET($O744:R744,0,MAX(COLUMN($O744:R744))-COLUMN($O744:R744),1,1)))*(IF(R$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:S180,N(OFFSET($O744:S744,0,MAX(COLUMN($O744:S744))-COLUMN($O744:S744),1,1)))*(IF(S$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:T180,N(OFFSET($O744:T744,0,MAX(COLUMN($O744:T744))-COLUMN($O744:T744),1,1)))*(IF(T$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:U180,N(OFFSET($O744:U744,0,MAX(COLUMN($O744:U744))-COLUMN($O744:U744),1,1)))*(IF(U$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:V180,N(OFFSET($O744:V744,0,MAX(COLUMN($O744:V744))-COLUMN($O744:V744),1,1)))*(IF(V$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:W180,N(OFFSET($O744:W744,0,MAX(COLUMN($O744:W744))-COLUMN($O744:W744),1,1)))*(IF(W$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:X180,N(OFFSET($O744:X744,0,MAX(COLUMN($O744:X744))-COLUMN($O744:X744),1,1)))*(IF(X$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:Y180,N(OFFSET($O744:Y744,0,MAX(COLUMN($O744:Y744))-COLUMN($O744:Y744),1,1)))*(IF(Y$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:Z180,N(OFFSET($O744:Z744,0,MAX(COLUMN($O744:Z744))-COLUMN($O744:Z744),1,1)))*(IF(Z$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AA180,N(OFFSET($O744:AA744,0,MAX(COLUMN($O744:AA744))-COLUMN($O744:AA744),1,1)))*(IF(AA$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AB180,N(OFFSET($O744:AB744,0,MAX(COLUMN($O744:AB744))-COLUMN($O744:AB744),1,1)))*(IF(AB$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AC180,N(OFFSET($O744:AC744,0,MAX(COLUMN($O744:AC744))-COLUMN($O744:AC744),1,1)))*(IF(AC$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AD180,N(OFFSET($O744:AD744,0,MAX(COLUMN($O744:AD744))-COLUMN($O744:AD744),1,1)))*(IF(AD$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AE180,N(OFFSET($O744:AE744,0,MAX(COLUMN($O744:AE744))-COLUMN($O744:AE744),1,1)))*(IF(AE$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AF180,N(OFFSET($O744:AF744,0,MAX(COLUMN($O744:AF744))-COLUMN($O744:AF744),1,1)))*(IF(AF$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AG180,N(OFFSET($O744:AG744,0,MAX(COLUMN($O744:AG744))-COLUMN($O744:AG744),1,1)))*(IF(AG$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AH180,N(OFFSET($O744:AH744,0,MAX(COLUMN($O744:AH744))-COLUMN($O744:AH744),1,1)))*(IF(AH$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AI180,N(OFFSET($O744:AI744,0,MAX(COLUMN($O744:AI744))-COLUMN($O744:AI744),1,1)))*(IF(AI$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AJ180,N(OFFSET($O744:AJ744,0,MAX(COLUMN($O744:AJ744))-COLUMN($O744:AJ744),1,1)))*(IF(AJ$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AK180,N(OFFSET($O744:AK744,0,MAX(COLUMN($O744:AK744))-COLUMN($O744:AK744),1,1)))*(IF(AK$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AL180,N(OFFSET($O744:AL744,0,MAX(COLUMN($O744:AL744))-COLUMN($O744:AL744),1,1)))*(IF(AL$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AM180,N(OFFSET($O744:AM744,0,MAX(COLUMN($O744:AM744))-COLUMN($O744:AM744),1,1)))*(IF(AM$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AN180,N(OFFSET($O744:AN744,0,MAX(COLUMN($O744:AN744))-COLUMN($O744:AN744),1,1)))*(IF(AN$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AO180,N(OFFSET($O744:AO744,0,MAX(COLUMN($O744:AO744))-COLUMN($O744:AO744),1,1)))*(IF(AO$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AP180,N(OFFSET($O744:AP744,0,MAX(COLUMN($O744:AP744))-COLUMN($O744:AP744),1,1)))*(IF(AP$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AQ180,N(OFFSET($O744:AQ744,0,MAX(COLUMN($O744:AQ744))-COLUMN($O744:AQ744),1,1)))*(IF(AQ$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AR180,N(OFFSET($O744:AR744,0,MAX(COLUMN($O744:AR744))-COLUMN($O744:AR744),1,1)))*(IF(AR$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AS180,N(OFFSET($O744:AS744,0,MAX(COLUMN($O744:AS744))-COLUMN($O744:AS744),1,1)))*(IF(AS$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AT180,N(OFFSET($O744:AT744,0,MAX(COLUMN($O744:AT744))-COLUMN($O744:AT744),1,1)))*(IF(AT$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AU180,N(OFFSET($O744:AU744,0,MAX(COLUMN($O744:AU744))-COLUMN($O744:AU744),1,1)))*(IF(AU$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AV180,N(OFFSET($O744:AV744,0,MAX(COLUMN($O744:AV744))-COLUMN($O744:AV744),1,1)))*(IF(AV$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AW180,N(OFFSET($O744:AW744,0,MAX(COLUMN($O744:AW744))-COLUMN($O744:AW744),1,1)))*(IF(AW$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AX180,N(OFFSET($O744:AX744,0,MAX(COLUMN($O744:AX744))-COLUMN($O744:AX744),1,1)))*(IF(AX$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AY180,N(OFFSET($O744:AY744,0,MAX(COLUMN($O744:AY744))-COLUMN($O744:AY744),1,1)))*(IF(AY$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:AZ180,N(OFFSET($O744:AZ744,0,MAX(COLUMN($O744:AZ744))-COLUMN($O744:AZ744),1,1)))*(IF(AZ$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BA180,N(OFFSET($O744:BA744,0,MAX(COLUMN($O744:BA744))-COLUMN($O744:BA744),1,1)))*(IF(BA$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BB180,N(OFFSET($O744:BB744,0,MAX(COLUMN($O744:BB744))-COLUMN($O744:BB744),1,1)))*(IF(BB$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BC180,N(OFFSET($O744:BC744,0,MAX(COLUMN($O744:BC744))-COLUMN($O744:BC744),1,1)))*(IF(BC$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BD180,N(OFFSET($O744:BD744,0,MAX(COLUMN($O744:BD744))-COLUMN($O744:BD744),1,1)))*(IF(BD$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BE180,N(OFFSET($O744:BE744,0,MAX(COLUMN($O744:BE744))-COLUMN($O744:BE744),1,1)))*(IF(BE$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BF180,N(OFFSET($O744:BF744,0,MAX(COLUMN($O744:BF744))-COLUMN($O744:BF744),1,1)))*(IF(BF$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BG180,N(OFFSET($O744:BG744,0,MAX(COLUMN($O744:BG744))-COLUMN($O744:BG744),1,1)))*(IF(BG$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BH180,N(OFFSET($O744:BH744,0,MAX(COLUMN($O744:BH744))-COLUMN($O744:BH744),1,1)))*(IF(BH$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BI180,N(OFFSET($O744:BI744,0,MAX(COLUMN($O744:BI744))-COLUMN($O744:BI744),1,1)))*(IF(BI$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BJ180,N(OFFSET($O744:BJ744,0,MAX(COLUMN($O744:BJ744))-COLUMN($O744:BJ744),1,1)))*(IF(BJ$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BK180,N(OFFSET($O744:BK744,0,MAX(COLUMN($O744:BK744))-COLUMN($O744:BK744),1,1)))*(IF(BK$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BL180,N(OFFSET($O744:BL744,0,MAX(COLUMN($O744:BL744))-COLUMN($O744:BL744),1,1)))*(IF(BL$5<$I773,$H773,1))","v":0},{"$f":"SUMPRODUCT($O180:BM180,N(OFFSET($O744:BM744,0,MAX(COLUMN($O744:BM744))-COLUMN($O744:BM744),1,1)))*(IF(BM$5<$I773,$H773,1))","v":0}]
[null,null,4,"item 4","Capital",4,null,{"$f":"Input!O11","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O181:O181,N(OFFSET($O745:O745,0,MAX(COLUMN($O745:O745))-COLUMN($O745:O745),1,1)))*(IF(O$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:P181,N(OFFSET($O745:P745,0,MAX(COLUMN($O745:P745))-COLUMN($O745:P745),1,1)))*(IF(P$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:Q181,N(OFFSET($O745:Q745,0,MAX(COLUMN($O745:Q745))-COLUMN($O745:Q745),1,1)))*(IF(Q$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:R181,N(OFFSET($O745:R745,0,MAX(COLUMN($O745:R745))-COLUMN($O745:R745),1,1)))*(IF(R$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:S181,N(OFFSET($O745:S745,0,MAX(COLUMN($O745:S745))-COLUMN($O745:S745),1,1)))*(IF(S$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:T181,N(OFFSET($O745:T745,0,MAX(COLUMN($O745:T745))-COLUMN($O745:T745),1,1)))*(IF(T$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:U181,N(OFFSET($O745:U745,0,MAX(COLUMN($O745:U745))-COLUMN($O745:U745),1,1)))*(IF(U$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:V181,N(OFFSET($O745:V745,0,MAX(COLUMN($O745:V745))-COLUMN($O745:V745),1,1)))*(IF(V$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:W181,N(OFFSET($O745:W745,0,MAX(COLUMN($O745:W745))-COLUMN($O745:W745),1,1)))*(IF(W$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:X181,N(OFFSET($O745:X745,0,MAX(COLUMN($O745:X745))-COLUMN($O745:X745),1,1)))*(IF(X$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:Y181,N(OFFSET($O745:Y745,0,MAX(COLUMN($O745:Y745))-COLUMN($O745:Y745),1,1)))*(IF(Y$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:Z181,N(OFFSET($O745:Z745,0,MAX(COLUMN($O745:Z745))-COLUMN($O745:Z745),1,1)))*(IF(Z$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AA181,N(OFFSET($O745:AA745,0,MAX(COLUMN($O745:AA745))-COLUMN($O745:AA745),1,1)))*(IF(AA$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AB181,N(OFFSET($O745:AB745,0,MAX(COLUMN($O745:AB745))-COLUMN($O745:AB745),1,1)))*(IF(AB$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AC181,N(OFFSET($O745:AC745,0,MAX(COLUMN($O745:AC745))-COLUMN($O745:AC745),1,1)))*(IF(AC$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AD181,N(OFFSET($O745:AD745,0,MAX(COLUMN($O745:AD745))-COLUMN($O745:AD745),1,1)))*(IF(AD$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AE181,N(OFFSET($O745:AE745,0,MAX(COLUMN($O745:AE745))-COLUMN($O745:AE745),1,1)))*(IF(AE$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AF181,N(OFFSET($O745:AF745,0,MAX(COLUMN($O745:AF745))-COLUMN($O745:AF745),1,1)))*(IF(AF$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AG181,N(OFFSET($O745:AG745,0,MAX(COLUMN($O745:AG745))-COLUMN($O745:AG745),1,1)))*(IF(AG$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AH181,N(OFFSET($O745:AH745,0,MAX(COLUMN($O745:AH745))-COLUMN($O745:AH745),1,1)))*(IF(AH$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AI181,N(OFFSET($O745:AI745,0,MAX(COLUMN($O745:AI745))-COLUMN($O745:AI745),1,1)))*(IF(AI$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AJ181,N(OFFSET($O745:AJ745,0,MAX(COLUMN($O745:AJ745))-COLUMN($O745:AJ745),1,1)))*(IF(AJ$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AK181,N(OFFSET($O745:AK745,0,MAX(COLUMN($O745:AK745))-COLUMN($O745:AK745),1,1)))*(IF(AK$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AL181,N(OFFSET($O745:AL745,0,MAX(COLUMN($O745:AL745))-COLUMN($O745:AL745),1,1)))*(IF(AL$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AM181,N(OFFSET($O745:AM745,0,MAX(COLUMN($O745:AM745))-COLUMN($O745:AM745),1,1)))*(IF(AM$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AN181,N(OFFSET($O745:AN745,0,MAX(COLUMN($O745:AN745))-COLUMN($O745:AN745),1,1)))*(IF(AN$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AO181,N(OFFSET($O745:AO745,0,MAX(COLUMN($O745:AO745))-COLUMN($O745:AO745),1,1)))*(IF(AO$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AP181,N(OFFSET($O745:AP745,0,MAX(COLUMN($O745:AP745))-COLUMN($O745:AP745),1,1)))*(IF(AP$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AQ181,N(OFFSET($O745:AQ745,0,MAX(COLUMN($O745:AQ745))-COLUMN($O745:AQ745),1,1)))*(IF(AQ$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AR181,N(OFFSET($O745:AR745,0,MAX(COLUMN($O745:AR745))-COLUMN($O745:AR745),1,1)))*(IF(AR$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AS181,N(OFFSET($O745:AS745,0,MAX(COLUMN($O745:AS745))-COLUMN($O745:AS745),1,1)))*(IF(AS$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AT181,N(OFFSET($O745:AT745,0,MAX(COLUMN($O745:AT745))-COLUMN($O745:AT745),1,1)))*(IF(AT$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AU181,N(OFFSET($O745:AU745,0,MAX(COLUMN($O745:AU745))-COLUMN($O745:AU745),1,1)))*(IF(AU$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AV181,N(OFFSET($O745:AV745,0,MAX(COLUMN($O745:AV745))-COLUMN($O745:AV745),1,1)))*(IF(AV$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AW181,N(OFFSET($O745:AW745,0,MAX(COLUMN($O745:AW745))-COLUMN($O745:AW745),1,1)))*(IF(AW$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AX181,N(OFFSET($O745:AX745,0,MAX(COLUMN($O745:AX745))-COLUMN($O745:AX745),1,1)))*(IF(AX$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AY181,N(OFFSET($O745:AY745,0,MAX(COLUMN($O745:AY745))-COLUMN($O745:AY745),1,1)))*(IF(AY$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:AZ181,N(OFFSET($O745:AZ745,0,MAX(COLUMN($O745:AZ745))-COLUMN($O745:AZ745),1,1)))*(IF(AZ$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BA181,N(OFFSET($O745:BA745,0,MAX(COLUMN($O745:BA745))-COLUMN($O745:BA745),1,1)))*(IF(BA$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BB181,N(OFFSET($O745:BB745,0,MAX(COLUMN($O745:BB745))-COLUMN($O745:BB745),1,1)))*(IF(BB$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BC181,N(OFFSET($O745:BC745,0,MAX(COLUMN($O745:BC745))-COLUMN($O745:BC745),1,1)))*(IF(BC$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BD181,N(OFFSET($O745:BD745,0,MAX(COLUMN($O745:BD745))-COLUMN($O745:BD745),1,1)))*(IF(BD$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BE181,N(OFFSET($O745:BE745,0,MAX(COLUMN($O745:BE745))-COLUMN($O745:BE745),1,1)))*(IF(BE$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BF181,N(OFFSET($O745:BF745,0,MAX(COLUMN($O745:BF745))-COLUMN($O745:BF745),1,1)))*(IF(BF$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BG181,N(OFFSET($O745:BG745,0,MAX(COLUMN($O745:BG745))-COLUMN($O745:BG745),1,1)))*(IF(BG$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BH181,N(OFFSET($O745:BH745,0,MAX(COLUMN($O745:BH745))-COLUMN($O745:BH745),1,1)))*(IF(BH$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BI181,N(OFFSET($O745:BI745,0,MAX(COLUMN($O745:BI745))-COLUMN($O745:BI745),1,1)))*(IF(BI$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BJ181,N(OFFSET($O745:BJ745,0,MAX(COLUMN($O745:BJ745))-COLUMN($O745:BJ745),1,1)))*(IF(BJ$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BK181,N(OFFSET($O745:BK745,0,MAX(COLUMN($O745:BK745))-COLUMN($O745:BK745),1,1)))*(IF(BK$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BL181,N(OFFSET($O745:BL745,0,MAX(COLUMN($O745:BL745))-COLUMN($O745:BL745),1,1)))*(IF(BL$5<$I774,$H774,1))","v":0},{"$f":"SUMPRODUCT($O181:BM181,N(OFFSET($O745:BM745,0,MAX(COLUMN($O745:BM745))-COLUMN($O745:BM745),1,1)))*(IF(BM$5<$I774,$H774,1))","v":0}]
[null,null,5,"item 5","Capital",4,null,{"$f":"Input!O12","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O182:O182,N(OFFSET($O746:O746,0,MAX(COLUMN($O746:O746))-COLUMN($O746:O746),1,1)))*(IF(O$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:P182,N(OFFSET($O746:P746,0,MAX(COLUMN($O746:P746))-COLUMN($O746:P746),1,1)))*(IF(P$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:Q182,N(OFFSET($O746:Q746,0,MAX(COLUMN($O746:Q746))-COLUMN($O746:Q746),1,1)))*(IF(Q$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:R182,N(OFFSET($O746:R746,0,MAX(COLUMN($O746:R746))-COLUMN($O746:R746),1,1)))*(IF(R$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:S182,N(OFFSET($O746:S746,0,MAX(COLUMN($O746:S746))-COLUMN($O746:S746),1,1)))*(IF(S$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:T182,N(OFFSET($O746:T746,0,MAX(COLUMN($O746:T746))-COLUMN($O746:T746),1,1)))*(IF(T$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:U182,N(OFFSET($O746:U746,0,MAX(COLUMN($O746:U746))-COLUMN($O746:U746),1,1)))*(IF(U$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:V182,N(OFFSET($O746:V746,0,MAX(COLUMN($O746:V746))-COLUMN($O746:V746),1,1)))*(IF(V$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:W182,N(OFFSET($O746:W746,0,MAX(COLUMN($O746:W746))-COLUMN($O746:W746),1,1)))*(IF(W$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:X182,N(OFFSET($O746:X746,0,MAX(COLUMN($O746:X746))-COLUMN($O746:X746),1,1)))*(IF(X$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:Y182,N(OFFSET($O746:Y746,0,MAX(COLUMN($O746:Y746))-COLUMN($O746:Y746),1,1)))*(IF(Y$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:Z182,N(OFFSET($O746:Z746,0,MAX(COLUMN($O746:Z746))-COLUMN($O746:Z746),1,1)))*(IF(Z$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AA182,N(OFFSET($O746:AA746,0,MAX(COLUMN($O746:AA746))-COLUMN($O746:AA746),1,1)))*(IF(AA$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AB182,N(OFFSET($O746:AB746,0,MAX(COLUMN($O746:AB746))-COLUMN($O746:AB746),1,1)))*(IF(AB$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AC182,N(OFFSET($O746:AC746,0,MAX(COLUMN($O746:AC746))-COLUMN($O746:AC746),1,1)))*(IF(AC$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AD182,N(OFFSET($O746:AD746,0,MAX(COLUMN($O746:AD746))-COLUMN($O746:AD746),1,1)))*(IF(AD$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AE182,N(OFFSET($O746:AE746,0,MAX(COLUMN($O746:AE746))-COLUMN($O746:AE746),1,1)))*(IF(AE$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AF182,N(OFFSET($O746:AF746,0,MAX(COLUMN($O746:AF746))-COLUMN($O746:AF746),1,1)))*(IF(AF$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AG182,N(OFFSET($O746:AG746,0,MAX(COLUMN($O746:AG746))-COLUMN($O746:AG746),1,1)))*(IF(AG$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AH182,N(OFFSET($O746:AH746,0,MAX(COLUMN($O746:AH746))-COLUMN($O746:AH746),1,1)))*(IF(AH$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AI182,N(OFFSET($O746:AI746,0,MAX(COLUMN($O746:AI746))-COLUMN($O746:AI746),1,1)))*(IF(AI$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AJ182,N(OFFSET($O746:AJ746,0,MAX(COLUMN($O746:AJ746))-COLUMN($O746:AJ746),1,1)))*(IF(AJ$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AK182,N(OFFSET($O746:AK746,0,MAX(COLUMN($O746:AK746))-COLUMN($O746:AK746),1,1)))*(IF(AK$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AL182,N(OFFSET($O746:AL746,0,MAX(COLUMN($O746:AL746))-COLUMN($O746:AL746),1,1)))*(IF(AL$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AM182,N(OFFSET($O746:AM746,0,MAX(COLUMN($O746:AM746))-COLUMN($O746:AM746),1,1)))*(IF(AM$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AN182,N(OFFSET($O746:AN746,0,MAX(COLUMN($O746:AN746))-COLUMN($O746:AN746),1,1)))*(IF(AN$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AO182,N(OFFSET($O746:AO746,0,MAX(COLUMN($O746:AO746))-COLUMN($O746:AO746),1,1)))*(IF(AO$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AP182,N(OFFSET($O746:AP746,0,MAX(COLUMN($O746:AP746))-COLUMN($O746:AP746),1,1)))*(IF(AP$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AQ182,N(OFFSET($O746:AQ746,0,MAX(COLUMN($O746:AQ746))-COLUMN($O746:AQ746),1,1)))*(IF(AQ$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AR182,N(OFFSET($O746:AR746,0,MAX(COLUMN($O746:AR746))-COLUMN($O746:AR746),1,1)))*(IF(AR$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AS182,N(OFFSET($O746:AS746,0,MAX(COLUMN($O746:AS746))-COLUMN($O746:AS746),1,1)))*(IF(AS$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AT182,N(OFFSET($O746:AT746,0,MAX(COLUMN($O746:AT746))-COLUMN($O746:AT746),1,1)))*(IF(AT$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AU182,N(OFFSET($O746:AU746,0,MAX(COLUMN($O746:AU746))-COLUMN($O746:AU746),1,1)))*(IF(AU$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AV182,N(OFFSET($O746:AV746,0,MAX(COLUMN($O746:AV746))-COLUMN($O746:AV746),1,1)))*(IF(AV$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AW182,N(OFFSET($O746:AW746,0,MAX(COLUMN($O746:AW746))-COLUMN($O746:AW746),1,1)))*(IF(AW$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AX182,N(OFFSET($O746:AX746,0,MAX(COLUMN($O746:AX746))-COLUMN($O746:AX746),1,1)))*(IF(AX$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AY182,N(OFFSET($O746:AY746,0,MAX(COLUMN($O746:AY746))-COLUMN($O746:AY746),1,1)))*(IF(AY$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:AZ182,N(OFFSET($O746:AZ746,0,MAX(COLUMN($O746:AZ746))-COLUMN($O746:AZ746),1,1)))*(IF(AZ$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BA182,N(OFFSET($O746:BA746,0,MAX(COLUMN($O746:BA746))-COLUMN($O746:BA746),1,1)))*(IF(BA$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BB182,N(OFFSET($O746:BB746,0,MAX(COLUMN($O746:BB746))-COLUMN($O746:BB746),1,1)))*(IF(BB$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BC182,N(OFFSET($O746:BC746,0,MAX(COLUMN($O746:BC746))-COLUMN($O746:BC746),1,1)))*(IF(BC$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BD182,N(OFFSET($O746:BD746,0,MAX(COLUMN($O746:BD746))-COLUMN($O746:BD746),1,1)))*(IF(BD$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BE182,N(OFFSET($O746:BE746,0,MAX(COLUMN($O746:BE746))-COLUMN($O746:BE746),1,1)))*(IF(BE$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BF182,N(OFFSET($O746:BF746,0,MAX(COLUMN($O746:BF746))-COLUMN($O746:BF746),1,1)))*(IF(BF$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BG182,N(OFFSET($O746:BG746,0,MAX(COLUMN($O746:BG746))-COLUMN($O746:BG746),1,1)))*(IF(BG$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BH182,N(OFFSET($O746:BH746,0,MAX(COLUMN($O746:BH746))-COLUMN($O746:BH746),1,1)))*(IF(BH$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BI182,N(OFFSET($O746:BI746,0,MAX(COLUMN($O746:BI746))-COLUMN($O746:BI746),1,1)))*(IF(BI$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BJ182,N(OFFSET($O746:BJ746,0,MAX(COLUMN($O746:BJ746))-COLUMN($O746:BJ746),1,1)))*(IF(BJ$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BK182,N(OFFSET($O746:BK746,0,MAX(COLUMN($O746:BK746))-COLUMN($O746:BK746),1,1)))*(IF(BK$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BL182,N(OFFSET($O746:BL746,0,MAX(COLUMN($O746:BL746))-COLUMN($O746:BL746),1,1)))*(IF(BL$5<$I775,$H775,1))","v":0},{"$f":"SUMPRODUCT($O182:BM182,N(OFFSET($O746:BM746,0,MAX(COLUMN($O746:BM746))-COLUMN($O746:BM746),1,1)))*(IF(BM$5<$I775,$H775,1))","v":0}]
[null,null,6,"item 6","Capital",4,null,{"$f":"Input!O13","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O747:O747,0,MAX(COLUMN($O747:O747))-COLUMN($O747:O747),1,1)))*(IF(O$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O747:P747,0,MAX(COLUMN($O747:P747))-COLUMN($O747:P747),1,1)))*(IF(P$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O747:Q747,0,MAX(COLUMN($O747:Q747))-COLUMN($O747:Q747),1,1)))*(IF(Q$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O747:R747,0,MAX(COLUMN($O747:R747))-COLUMN($O747:R747),1,1)))*(IF(R$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O747:S747,0,MAX(COLUMN($O747:S747))-COLUMN($O747:S747),1,1)))*(IF(S$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O747:T747,0,MAX(COLUMN($O747:T747))-COLUMN($O747:T747),1,1)))*(IF(T$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O747:U747,0,MAX(COLUMN($O747:U747))-COLUMN($O747:U747),1,1)))*(IF(U$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O747:V747,0,MAX(COLUMN($O747:V747))-COLUMN($O747:V747),1,1)))*(IF(V$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O747:W747,0,MAX(COLUMN($O747:W747))-COLUMN($O747:W747),1,1)))*(IF(W$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O747:X747,0,MAX(COLUMN($O747:X747))-COLUMN($O747:X747),1,1)))*(IF(X$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O747:Y747,0,MAX(COLUMN($O747:Y747))-COLUMN($O747:Y747),1,1)))*(IF(Y$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:Z183,N(OFFSET($O747:Z747,0,MAX(COLUMN($O747:Z747))-COLUMN($O747:Z747),1,1)))*(IF(Z$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AA183,N(OFFSET($O747:AA747,0,MAX(COLUMN($O747:AA747))-COLUMN($O747:AA747),1,1)))*(IF(AA$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AB183,N(OFFSET($O747:AB747,0,MAX(COLUMN($O747:AB747))-COLUMN($O747:AB747),1,1)))*(IF(AB$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AC183,N(OFFSET($O747:AC747,0,MAX(COLUMN($O747:AC747))-COLUMN($O747:AC747),1,1)))*(IF(AC$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AD183,N(OFFSET($O747:AD747,0,MAX(COLUMN($O747:AD747))-COLUMN($O747:AD747),1,1)))*(IF(AD$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AE183,N(OFFSET($O747:AE747,0,MAX(COLUMN($O747:AE747))-COLUMN($O747:AE747),1,1)))*(IF(AE$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AF183,N(OFFSET($O747:AF747,0,MAX(COLUMN($O747:AF747))-COLUMN($O747:AF747),1,1)))*(IF(AF$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AG183,N(OFFSET($O747:AG747,0,MAX(COLUMN($O747:AG747))-COLUMN($O747:AG747),1,1)))*(IF(AG$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AH183,N(OFFSET($O747:AH747,0,MAX(COLUMN($O747:AH747))-COLUMN($O747:AH747),1,1)))*(IF(AH$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AI183,N(OFFSET($O747:AI747,0,MAX(COLUMN($O747:AI747))-COLUMN($O747:AI747),1,1)))*(IF(AI$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AJ183,N(OFFSET($O747:AJ747,0,MAX(COLUMN($O747:AJ747))-COLUMN($O747:AJ747),1,1)))*(IF(AJ$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AK183,N(OFFSET($O747:AK747,0,MAX(COLUMN($O747:AK747))-COLUMN($O747:AK747),1,1)))*(IF(AK$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AL183,N(OFFSET($O747:AL747,0,MAX(COLUMN($O747:AL747))-COLUMN($O747:AL747),1,1)))*(IF(AL$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AM183,N(OFFSET($O747:AM747,0,MAX(COLUMN($O747:AM747))-COLUMN($O747:AM747),1,1)))*(IF(AM$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AN183,N(OFFSET($O747:AN747,0,MAX(COLUMN($O747:AN747))-COLUMN($O747:AN747),1,1)))*(IF(AN$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AO183,N(OFFSET($O747:AO747,0,MAX(COLUMN($O747:AO747))-COLUMN($O747:AO747),1,1)))*(IF(AO$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AP183,N(OFFSET($O747:AP747,0,MAX(COLUMN($O747:AP747))-COLUMN($O747:AP747),1,1)))*(IF(AP$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AQ183,N(OFFSET($O747:AQ747,0,MAX(COLUMN($O747:AQ747))-COLUMN($O747:AQ747),1,1)))*(IF(AQ$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AR183,N(OFFSET($O747:AR747,0,MAX(COLUMN($O747:AR747))-COLUMN($O747:AR747),1,1)))*(IF(AR$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AS183,N(OFFSET($O747:AS747,0,MAX(COLUMN($O747:AS747))-COLUMN($O747:AS747),1,1)))*(IF(AS$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AT183,N(OFFSET($O747:AT747,0,MAX(COLUMN($O747:AT747))-COLUMN($O747:AT747),1,1)))*(IF(AT$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AU183,N(OFFSET($O747:AU747,0,MAX(COLUMN($O747:AU747))-COLUMN($O747:AU747),1,1)))*(IF(AU$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AV183,N(OFFSET($O747:AV747,0,MAX(COLUMN($O747:AV747))-COLUMN($O747:AV747),1,1)))*(IF(AV$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AW183,N(OFFSET($O747:AW747,0,MAX(COLUMN($O747:AW747))-COLUMN($O747:AW747),1,1)))*(IF(AW$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AX183,N(OFFSET($O747:AX747,0,MAX(COLUMN($O747:AX747))-COLUMN($O747:AX747),1,1)))*(IF(AX$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AY183,N(OFFSET($O747:AY747,0,MAX(COLUMN($O747:AY747))-COLUMN($O747:AY747),1,1)))*(IF(AY$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:AZ183,N(OFFSET($O747:AZ747,0,MAX(COLUMN($O747:AZ747))-COLUMN($O747:AZ747),1,1)))*(IF(AZ$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BA183,N(OFFSET($O747:BA747,0,MAX(COLUMN($O747:BA747))-COLUMN($O747:BA747),1,1)))*(IF(BA$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BB183,N(OFFSET($O747:BB747,0,MAX(COLUMN($O747:BB747))-COLUMN($O747:BB747),1,1)))*(IF(BB$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BC183,N(OFFSET($O747:BC747,0,MAX(COLUMN($O747:BC747))-COLUMN($O747:BC747),1,1)))*(IF(BC$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BD183,N(OFFSET($O747:BD747,0,MAX(COLUMN($O747:BD747))-COLUMN($O747:BD747),1,1)))*(IF(BD$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BE183,N(OFFSET($O747:BE747,0,MAX(COLUMN($O747:BE747))-COLUMN($O747:BE747),1,1)))*(IF(BE$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BF183,N(OFFSET($O747:BF747,0,MAX(COLUMN($O747:BF747))-COLUMN($O747:BF747),1,1)))*(IF(BF$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BG183,N(OFFSET($O747:BG747,0,MAX(COLUMN($O747:BG747))-COLUMN($O747:BG747),1,1)))*(IF(BG$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BH183,N(OFFSET($O747:BH747,0,MAX(COLUMN($O747:BH747))-COLUMN($O747:BH747),1,1)))*(IF(BH$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BI183,N(OFFSET($O747:BI747,0,MAX(COLUMN($O747:BI747))-COLUMN($O747:BI747),1,1)))*(IF(BI$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BJ183,N(OFFSET($O747:BJ747,0,MAX(COLUMN($O747:BJ747))-COLUMN($O747:BJ747),1,1)))*(IF(BJ$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BK183,N(OFFSET($O747:BK747,0,MAX(COLUMN($O747:BK747))-COLUMN($O747:BK747),1,1)))*(IF(BK$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BL183,N(OFFSET($O747:BL747,0,MAX(COLUMN($O747:BL747))-COLUMN($O747:BL747),1,1)))*(IF(BL$5<$I776,$H776,1))","v":0},{"$f":"SUMPRODUCT($O183:BM183,N(OFFSET($O747:BM747,0,MAX(COLUMN($O747:BM747))-COLUMN($O747:BM747),1,1)))*(IF(BM$5<$I776,$H776,1))","v":0}]
[null,null,7,"item 7","Capital",4,null,{"$f":"Input!O14","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O184:O184,N(OFFSET($O748:O748,0,MAX(COLUMN($O748:O748))-COLUMN($O748:O748),1,1)))*(IF(O$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:P184,N(OFFSET($O748:P748,0,MAX(COLUMN($O748:P748))-COLUMN($O748:P748),1,1)))*(IF(P$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:Q184,N(OFFSET($O748:Q748,0,MAX(COLUMN($O748:Q748))-COLUMN($O748:Q748),1,1)))*(IF(Q$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:R184,N(OFFSET($O748:R748,0,MAX(COLUMN($O748:R748))-COLUMN($O748:R748),1,1)))*(IF(R$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:S184,N(OFFSET($O748:S748,0,MAX(COLUMN($O748:S748))-COLUMN($O748:S748),1,1)))*(IF(S$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:T184,N(OFFSET($O748:T748,0,MAX(COLUMN($O748:T748))-COLUMN($O748:T748),1,1)))*(IF(T$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:U184,N(OFFSET($O748:U748,0,MAX(COLUMN($O748:U748))-COLUMN($O748:U748),1,1)))*(IF(U$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:V184,N(OFFSET($O748:V748,0,MAX(COLUMN($O748:V748))-COLUMN($O748:V748),1,1)))*(IF(V$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:W184,N(OFFSET($O748:W748,0,MAX(COLUMN($O748:W748))-COLUMN($O748:W748),1,1)))*(IF(W$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:X184,N(OFFSET($O748:X748,0,MAX(COLUMN($O748:X748))-COLUMN($O748:X748),1,1)))*(IF(X$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:Y184,N(OFFSET($O748:Y748,0,MAX(COLUMN($O748:Y748))-COLUMN($O748:Y748),1,1)))*(IF(Y$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:Z184,N(OFFSET($O748:Z748,0,MAX(COLUMN($O748:Z748))-COLUMN($O748:Z748),1,1)))*(IF(Z$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AA184,N(OFFSET($O748:AA748,0,MAX(COLUMN($O748:AA748))-COLUMN($O748:AA748),1,1)))*(IF(AA$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AB184,N(OFFSET($O748:AB748,0,MAX(COLUMN($O748:AB748))-COLUMN($O748:AB748),1,1)))*(IF(AB$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AC184,N(OFFSET($O748:AC748,0,MAX(COLUMN($O748:AC748))-COLUMN($O748:AC748),1,1)))*(IF(AC$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AD184,N(OFFSET($O748:AD748,0,MAX(COLUMN($O748:AD748))-COLUMN($O748:AD748),1,1)))*(IF(AD$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AE184,N(OFFSET($O748:AE748,0,MAX(COLUMN($O748:AE748))-COLUMN($O748:AE748),1,1)))*(IF(AE$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AF184,N(OFFSET($O748:AF748,0,MAX(COLUMN($O748:AF748))-COLUMN($O748:AF748),1,1)))*(IF(AF$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AG184,N(OFFSET($O748:AG748,0,MAX(COLUMN($O748:AG748))-COLUMN($O748:AG748),1,1)))*(IF(AG$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AH184,N(OFFSET($O748:AH748,0,MAX(COLUMN($O748:AH748))-COLUMN($O748:AH748),1,1)))*(IF(AH$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AI184,N(OFFSET($O748:AI748,0,MAX(COLUMN($O748:AI748))-COLUMN($O748:AI748),1,1)))*(IF(AI$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AJ184,N(OFFSET($O748:AJ748,0,MAX(COLUMN($O748:AJ748))-COLUMN($O748:AJ748),1,1)))*(IF(AJ$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AK184,N(OFFSET($O748:AK748,0,MAX(COLUMN($O748:AK748))-COLUMN($O748:AK748),1,1)))*(IF(AK$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AL184,N(OFFSET($O748:AL748,0,MAX(COLUMN($O748:AL748))-COLUMN($O748:AL748),1,1)))*(IF(AL$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AM184,N(OFFSET($O748:AM748,0,MAX(COLUMN($O748:AM748))-COLUMN($O748:AM748),1,1)))*(IF(AM$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AN184,N(OFFSET($O748:AN748,0,MAX(COLUMN($O748:AN748))-COLUMN($O748:AN748),1,1)))*(IF(AN$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AO184,N(OFFSET($O748:AO748,0,MAX(COLUMN($O748:AO748))-COLUMN($O748:AO748),1,1)))*(IF(AO$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AP184,N(OFFSET($O748:AP748,0,MAX(COLUMN($O748:AP748))-COLUMN($O748:AP748),1,1)))*(IF(AP$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AQ184,N(OFFSET($O748:AQ748,0,MAX(COLUMN($O748:AQ748))-COLUMN($O748:AQ748),1,1)))*(IF(AQ$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AR184,N(OFFSET($O748:AR748,0,MAX(COLUMN($O748:AR748))-COLUMN($O748:AR748),1,1)))*(IF(AR$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AS184,N(OFFSET($O748:AS748,0,MAX(COLUMN($O748:AS748))-COLUMN($O748:AS748),1,1)))*(IF(AS$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AT184,N(OFFSET($O748:AT748,0,MAX(COLUMN($O748:AT748))-COLUMN($O748:AT748),1,1)))*(IF(AT$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AU184,N(OFFSET($O748:AU748,0,MAX(COLUMN($O748:AU748))-COLUMN($O748:AU748),1,1)))*(IF(AU$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AV184,N(OFFSET($O748:AV748,0,MAX(COLUMN($O748:AV748))-COLUMN($O748:AV748),1,1)))*(IF(AV$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AW184,N(OFFSET($O748:AW748,0,MAX(COLUMN($O748:AW748))-COLUMN($O748:AW748),1,1)))*(IF(AW$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AX184,N(OFFSET($O748:AX748,0,MAX(COLUMN($O748:AX748))-COLUMN($O748:AX748),1,1)))*(IF(AX$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AY184,N(OFFSET($O748:AY748,0,MAX(COLUMN($O748:AY748))-COLUMN($O748:AY748),1,1)))*(IF(AY$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:AZ184,N(OFFSET($O748:AZ748,0,MAX(COLUMN($O748:AZ748))-COLUMN($O748:AZ748),1,1)))*(IF(AZ$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BA184,N(OFFSET($O748:BA748,0,MAX(COLUMN($O748:BA748))-COLUMN($O748:BA748),1,1)))*(IF(BA$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BB184,N(OFFSET($O748:BB748,0,MAX(COLUMN($O748:BB748))-COLUMN($O748:BB748),1,1)))*(IF(BB$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BC184,N(OFFSET($O748:BC748,0,MAX(COLUMN($O748:BC748))-COLUMN($O748:BC748),1,1)))*(IF(BC$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BD184,N(OFFSET($O748:BD748,0,MAX(COLUMN($O748:BD748))-COLUMN($O748:BD748),1,1)))*(IF(BD$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BE184,N(OFFSET($O748:BE748,0,MAX(COLUMN($O748:BE748))-COLUMN($O748:BE748),1,1)))*(IF(BE$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BF184,N(OFFSET($O748:BF748,0,MAX(COLUMN($O748:BF748))-COLUMN($O748:BF748),1,1)))*(IF(BF$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BG184,N(OFFSET($O748:BG748,0,MAX(COLUMN($O748:BG748))-COLUMN($O748:BG748),1,1)))*(IF(BG$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BH184,N(OFFSET($O748:BH748,0,MAX(COLUMN($O748:BH748))-COLUMN($O748:BH748),1,1)))*(IF(BH$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BI184,N(OFFSET($O748:BI748,0,MAX(COLUMN($O748:BI748))-COLUMN($O748:BI748),1,1)))*(IF(BI$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BJ184,N(OFFSET($O748:BJ748,0,MAX(COLUMN($O748:BJ748))-COLUMN($O748:BJ748),1,1)))*(IF(BJ$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BK184,N(OFFSET($O748:BK748,0,MAX(COLUMN($O748:BK748))-COLUMN($O748:BK748),1,1)))*(IF(BK$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BL184,N(OFFSET($O748:BL748,0,MAX(COLUMN($O748:BL748))-COLUMN($O748:BL748),1,1)))*(IF(BL$5<$I777,$H777,1))","v":0},{"$f":"SUMPRODUCT($O184:BM184,N(OFFSET($O748:BM748,0,MAX(COLUMN($O748:BM748))-COLUMN($O748:BM748),1,1)))*(IF(BM$5<$I777,$H777,1))","v":0}]
[null,null,8,"item 8","Capital",4,null,{"$f":"Input!O15","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O185:O185,N(OFFSET($O749:O749,0,MAX(COLUMN($O749:O749))-COLUMN($O749:O749),1,1)))*(IF(O$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:P185,N(OFFSET($O749:P749,0,MAX(COLUMN($O749:P749))-COLUMN($O749:P749),1,1)))*(IF(P$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:Q185,N(OFFSET($O749:Q749,0,MAX(COLUMN($O749:Q749))-COLUMN($O749:Q749),1,1)))*(IF(Q$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:R185,N(OFFSET($O749:R749,0,MAX(COLUMN($O749:R749))-COLUMN($O749:R749),1,1)))*(IF(R$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:S185,N(OFFSET($O749:S749,0,MAX(COLUMN($O749:S749))-COLUMN($O749:S749),1,1)))*(IF(S$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:T185,N(OFFSET($O749:T749,0,MAX(COLUMN($O749:T749))-COLUMN($O749:T749),1,1)))*(IF(T$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:U185,N(OFFSET($O749:U749,0,MAX(COLUMN($O749:U749))-COLUMN($O749:U749),1,1)))*(IF(U$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:V185,N(OFFSET($O749:V749,0,MAX(COLUMN($O749:V749))-COLUMN($O749:V749),1,1)))*(IF(V$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:W185,N(OFFSET($O749:W749,0,MAX(COLUMN($O749:W749))-COLUMN($O749:W749),1,1)))*(IF(W$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:X185,N(OFFSET($O749:X749,0,MAX(COLUMN($O749:X749))-COLUMN($O749:X749),1,1)))*(IF(X$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:Y185,N(OFFSET($O749:Y749,0,MAX(COLUMN($O749:Y749))-COLUMN($O749:Y749),1,1)))*(IF(Y$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:Z185,N(OFFSET($O749:Z749,0,MAX(COLUMN($O749:Z749))-COLUMN($O749:Z749),1,1)))*(IF(Z$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AA185,N(OFFSET($O749:AA749,0,MAX(COLUMN($O749:AA749))-COLUMN($O749:AA749),1,1)))*(IF(AA$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AB185,N(OFFSET($O749:AB749,0,MAX(COLUMN($O749:AB749))-COLUMN($O749:AB749),1,1)))*(IF(AB$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AC185,N(OFFSET($O749:AC749,0,MAX(COLUMN($O749:AC749))-COLUMN($O749:AC749),1,1)))*(IF(AC$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AD185,N(OFFSET($O749:AD749,0,MAX(COLUMN($O749:AD749))-COLUMN($O749:AD749),1,1)))*(IF(AD$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AE185,N(OFFSET($O749:AE749,0,MAX(COLUMN($O749:AE749))-COLUMN($O749:AE749),1,1)))*(IF(AE$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AF185,N(OFFSET($O749:AF749,0,MAX(COLUMN($O749:AF749))-COLUMN($O749:AF749),1,1)))*(IF(AF$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AG185,N(OFFSET($O749:AG749,0,MAX(COLUMN($O749:AG749))-COLUMN($O749:AG749),1,1)))*(IF(AG$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AH185,N(OFFSET($O749:AH749,0,MAX(COLUMN($O749:AH749))-COLUMN($O749:AH749),1,1)))*(IF(AH$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AI185,N(OFFSET($O749:AI749,0,MAX(COLUMN($O749:AI749))-COLUMN($O749:AI749),1,1)))*(IF(AI$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AJ185,N(OFFSET($O749:AJ749,0,MAX(COLUMN($O749:AJ749))-COLUMN($O749:AJ749),1,1)))*(IF(AJ$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AK185,N(OFFSET($O749:AK749,0,MAX(COLUMN($O749:AK749))-COLUMN($O749:AK749),1,1)))*(IF(AK$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AL185,N(OFFSET($O749:AL749,0,MAX(COLUMN($O749:AL749))-COLUMN($O749:AL749),1,1)))*(IF(AL$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AM185,N(OFFSET($O749:AM749,0,MAX(COLUMN($O749:AM749))-COLUMN($O749:AM749),1,1)))*(IF(AM$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AN185,N(OFFSET($O749:AN749,0,MAX(COLUMN($O749:AN749))-COLUMN($O749:AN749),1,1)))*(IF(AN$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AO185,N(OFFSET($O749:AO749,0,MAX(COLUMN($O749:AO749))-COLUMN($O749:AO749),1,1)))*(IF(AO$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AP185,N(OFFSET($O749:AP749,0,MAX(COLUMN($O749:AP749))-COLUMN($O749:AP749),1,1)))*(IF(AP$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AQ185,N(OFFSET($O749:AQ749,0,MAX(COLUMN($O749:AQ749))-COLUMN($O749:AQ749),1,1)))*(IF(AQ$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AR185,N(OFFSET($O749:AR749,0,MAX(COLUMN($O749:AR749))-COLUMN($O749:AR749),1,1)))*(IF(AR$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AS185,N(OFFSET($O749:AS749,0,MAX(COLUMN($O749:AS749))-COLUMN($O749:AS749),1,1)))*(IF(AS$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AT185,N(OFFSET($O749:AT749,0,MAX(COLUMN($O749:AT749))-COLUMN($O749:AT749),1,1)))*(IF(AT$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AU185,N(OFFSET($O749:AU749,0,MAX(COLUMN($O749:AU749))-COLUMN($O749:AU749),1,1)))*(IF(AU$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AV185,N(OFFSET($O749:AV749,0,MAX(COLUMN($O749:AV749))-COLUMN($O749:AV749),1,1)))*(IF(AV$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AW185,N(OFFSET($O749:AW749,0,MAX(COLUMN($O749:AW749))-COLUMN($O749:AW749),1,1)))*(IF(AW$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AX185,N(OFFSET($O749:AX749,0,MAX(COLUMN($O749:AX749))-COLUMN($O749:AX749),1,1)))*(IF(AX$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AY185,N(OFFSET($O749:AY749,0,MAX(COLUMN($O749:AY749))-COLUMN($O749:AY749),1,1)))*(IF(AY$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:AZ185,N(OFFSET($O749:AZ749,0,MAX(COLUMN($O749:AZ749))-COLUMN($O749:AZ749),1,1)))*(IF(AZ$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BA185,N(OFFSET($O749:BA749,0,MAX(COLUMN($O749:BA749))-COLUMN($O749:BA749),1,1)))*(IF(BA$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BB185,N(OFFSET($O749:BB749,0,MAX(COLUMN($O749:BB749))-COLUMN($O749:BB749),1,1)))*(IF(BB$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BC185,N(OFFSET($O749:BC749,0,MAX(COLUMN($O749:BC749))-COLUMN($O749:BC749),1,1)))*(IF(BC$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BD185,N(OFFSET($O749:BD749,0,MAX(COLUMN($O749:BD749))-COLUMN($O749:BD749),1,1)))*(IF(BD$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BE185,N(OFFSET($O749:BE749,0,MAX(COLUMN($O749:BE749))-COLUMN($O749:BE749),1,1)))*(IF(BE$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BF185,N(OFFSET($O749:BF749,0,MAX(COLUMN($O749:BF749))-COLUMN($O749:BF749),1,1)))*(IF(BF$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BG185,N(OFFSET($O749:BG749,0,MAX(COLUMN($O749:BG749))-COLUMN($O749:BG749),1,1)))*(IF(BG$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BH185,N(OFFSET($O749:BH749,0,MAX(COLUMN($O749:BH749))-COLUMN($O749:BH749),1,1)))*(IF(BH$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BI185,N(OFFSET($O749:BI749,0,MAX(COLUMN($O749:BI749))-COLUMN($O749:BI749),1,1)))*(IF(BI$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BJ185,N(OFFSET($O749:BJ749,0,MAX(COLUMN($O749:BJ749))-COLUMN($O749:BJ749),1,1)))*(IF(BJ$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BK185,N(OFFSET($O749:BK749,0,MAX(COLUMN($O749:BK749))-COLUMN($O749:BK749),1,1)))*(IF(BK$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BL185,N(OFFSET($O749:BL749,0,MAX(COLUMN($O749:BL749))-COLUMN($O749:BL749),1,1)))*(IF(BL$5<$I778,$H778,1))","v":0},{"$f":"SUMPRODUCT($O185:BM185,N(OFFSET($O749:BM749,0,MAX(COLUMN($O749:BM749))-COLUMN($O749:BM749),1,1)))*(IF(BM$5<$I778,$H778,1))","v":0}]
[null,null,9,"item 9","Capital",4,null,{"$f":"Input!O16","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O186:O186,N(OFFSET($O750:O750,0,MAX(COLUMN($O750:O750))-COLUMN($O750:O750),1,1)))*(IF(O$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:P186,N(OFFSET($O750:P750,0,MAX(COLUMN($O750:P750))-COLUMN($O750:P750),1,1)))*(IF(P$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:Q186,N(OFFSET($O750:Q750,0,MAX(COLUMN($O750:Q750))-COLUMN($O750:Q750),1,1)))*(IF(Q$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:R186,N(OFFSET($O750:R750,0,MAX(COLUMN($O750:R750))-COLUMN($O750:R750),1,1)))*(IF(R$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:S186,N(OFFSET($O750:S750,0,MAX(COLUMN($O750:S750))-COLUMN($O750:S750),1,1)))*(IF(S$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:T186,N(OFFSET($O750:T750,0,MAX(COLUMN($O750:T750))-COLUMN($O750:T750),1,1)))*(IF(T$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:U186,N(OFFSET($O750:U750,0,MAX(COLUMN($O750:U750))-COLUMN($O750:U750),1,1)))*(IF(U$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:V186,N(OFFSET($O750:V750,0,MAX(COLUMN($O750:V750))-COLUMN($O750:V750),1,1)))*(IF(V$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:W186,N(OFFSET($O750:W750,0,MAX(COLUMN($O750:W750))-COLUMN($O750:W750),1,1)))*(IF(W$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:X186,N(OFFSET($O750:X750,0,MAX(COLUMN($O750:X750))-COLUMN($O750:X750),1,1)))*(IF(X$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:Y186,N(OFFSET($O750:Y750,0,MAX(COLUMN($O750:Y750))-COLUMN($O750:Y750),1,1)))*(IF(Y$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:Z186,N(OFFSET($O750:Z750,0,MAX(COLUMN($O750:Z750))-COLUMN($O750:Z750),1,1)))*(IF(Z$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AA186,N(OFFSET($O750:AA750,0,MAX(COLUMN($O750:AA750))-COLUMN($O750:AA750),1,1)))*(IF(AA$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AB186,N(OFFSET($O750:AB750,0,MAX(COLUMN($O750:AB750))-COLUMN($O750:AB750),1,1)))*(IF(AB$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AC186,N(OFFSET($O750:AC750,0,MAX(COLUMN($O750:AC750))-COLUMN($O750:AC750),1,1)))*(IF(AC$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AD186,N(OFFSET($O750:AD750,0,MAX(COLUMN($O750:AD750))-COLUMN($O750:AD750),1,1)))*(IF(AD$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AE186,N(OFFSET($O750:AE750,0,MAX(COLUMN($O750:AE750))-COLUMN($O750:AE750),1,1)))*(IF(AE$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AF186,N(OFFSET($O750:AF750,0,MAX(COLUMN($O750:AF750))-COLUMN($O750:AF750),1,1)))*(IF(AF$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AG186,N(OFFSET($O750:AG750,0,MAX(COLUMN($O750:AG750))-COLUMN($O750:AG750),1,1)))*(IF(AG$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AH186,N(OFFSET($O750:AH750,0,MAX(COLUMN($O750:AH750))-COLUMN($O750:AH750),1,1)))*(IF(AH$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AI186,N(OFFSET($O750:AI750,0,MAX(COLUMN($O750:AI750))-COLUMN($O750:AI750),1,1)))*(IF(AI$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AJ186,N(OFFSET($O750:AJ750,0,MAX(COLUMN($O750:AJ750))-COLUMN($O750:AJ750),1,1)))*(IF(AJ$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AK186,N(OFFSET($O750:AK750,0,MAX(COLUMN($O750:AK750))-COLUMN($O750:AK750),1,1)))*(IF(AK$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AL186,N(OFFSET($O750:AL750,0,MAX(COLUMN($O750:AL750))-COLUMN($O750:AL750),1,1)))*(IF(AL$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AM186,N(OFFSET($O750:AM750,0,MAX(COLUMN($O750:AM750))-COLUMN($O750:AM750),1,1)))*(IF(AM$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AN186,N(OFFSET($O750:AN750,0,MAX(COLUMN($O750:AN750))-COLUMN($O750:AN750),1,1)))*(IF(AN$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AO186,N(OFFSET($O750:AO750,0,MAX(COLUMN($O750:AO750))-COLUMN($O750:AO750),1,1)))*(IF(AO$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AP186,N(OFFSET($O750:AP750,0,MAX(COLUMN($O750:AP750))-COLUMN($O750:AP750),1,1)))*(IF(AP$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AQ186,N(OFFSET($O750:AQ750,0,MAX(COLUMN($O750:AQ750))-COLUMN($O750:AQ750),1,1)))*(IF(AQ$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AR186,N(OFFSET($O750:AR750,0,MAX(COLUMN($O750:AR750))-COLUMN($O750:AR750),1,1)))*(IF(AR$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AS186,N(OFFSET($O750:AS750,0,MAX(COLUMN($O750:AS750))-COLUMN($O750:AS750),1,1)))*(IF(AS$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AT186,N(OFFSET($O750:AT750,0,MAX(COLUMN($O750:AT750))-COLUMN($O750:AT750),1,1)))*(IF(AT$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AU186,N(OFFSET($O750:AU750,0,MAX(COLUMN($O750:AU750))-COLUMN($O750:AU750),1,1)))*(IF(AU$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AV186,N(OFFSET($O750:AV750,0,MAX(COLUMN($O750:AV750))-COLUMN($O750:AV750),1,1)))*(IF(AV$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AW186,N(OFFSET($O750:AW750,0,MAX(COLUMN($O750:AW750))-COLUMN($O750:AW750),1,1)))*(IF(AW$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AX186,N(OFFSET($O750:AX750,0,MAX(COLUMN($O750:AX750))-COLUMN($O750:AX750),1,1)))*(IF(AX$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AY186,N(OFFSET($O750:AY750,0,MAX(COLUMN($O750:AY750))-COLUMN($O750:AY750),1,1)))*(IF(AY$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:AZ186,N(OFFSET($O750:AZ750,0,MAX(COLUMN($O750:AZ750))-COLUMN($O750:AZ750),1,1)))*(IF(AZ$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BA186,N(OFFSET($O750:BA750,0,MAX(COLUMN($O750:BA750))-COLUMN($O750:BA750),1,1)))*(IF(BA$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BB186,N(OFFSET($O750:BB750,0,MAX(COLUMN($O750:BB750))-COLUMN($O750:BB750),1,1)))*(IF(BB$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BC186,N(OFFSET($O750:BC750,0,MAX(COLUMN($O750:BC750))-COLUMN($O750:BC750),1,1)))*(IF(BC$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BD186,N(OFFSET($O750:BD750,0,MAX(COLUMN($O750:BD750))-COLUMN($O750:BD750),1,1)))*(IF(BD$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BE186,N(OFFSET($O750:BE750,0,MAX(COLUMN($O750:BE750))-COLUMN($O750:BE750),1,1)))*(IF(BE$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BF186,N(OFFSET($O750:BF750,0,MAX(COLUMN($O750:BF750))-COLUMN($O750:BF750),1,1)))*(IF(BF$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BG186,N(OFFSET($O750:BG750,0,MAX(COLUMN($O750:BG750))-COLUMN($O750:BG750),1,1)))*(IF(BG$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BH186,N(OFFSET($O750:BH750,0,MAX(COLUMN($O750:BH750))-COLUMN($O750:BH750),1,1)))*(IF(BH$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BI186,N(OFFSET($O750:BI750,0,MAX(COLUMN($O750:BI750))-COLUMN($O750:BI750),1,1)))*(IF(BI$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BJ186,N(OFFSET($O750:BJ750,0,MAX(COLUMN($O750:BJ750))-COLUMN($O750:BJ750),1,1)))*(IF(BJ$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BK186,N(OFFSET($O750:BK750,0,MAX(COLUMN($O750:BK750))-COLUMN($O750:BK750),1,1)))*(IF(BK$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BL186,N(OFFSET($O750:BL750,0,MAX(COLUMN($O750:BL750))-COLUMN($O750:BL750),1,1)))*(IF(BL$5<$I779,$H779,1))","v":0},{"$f":"SUMPRODUCT($O186:BM186,N(OFFSET($O750:BM750,0,MAX(COLUMN($O750:BM750))-COLUMN($O750:BM750),1,1)))*(IF(BM$5<$I779,$H779,1))","v":0}]
[null,null,10,"item 10","Capital",4,null,{"$f":"Input!O17","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O187:O187,N(OFFSET($O751:O751,0,MAX(COLUMN($O751:O751))-COLUMN($O751:O751),1,1)))*(IF(O$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:P187,N(OFFSET($O751:P751,0,MAX(COLUMN($O751:P751))-COLUMN($O751:P751),1,1)))*(IF(P$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:Q187,N(OFFSET($O751:Q751,0,MAX(COLUMN($O751:Q751))-COLUMN($O751:Q751),1,1)))*(IF(Q$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:R187,N(OFFSET($O751:R751,0,MAX(COLUMN($O751:R751))-COLUMN($O751:R751),1,1)))*(IF(R$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:S187,N(OFFSET($O751:S751,0,MAX(COLUMN($O751:S751))-COLUMN($O751:S751),1,1)))*(IF(S$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:T187,N(OFFSET($O751:T751,0,MAX(COLUMN($O751:T751))-COLUMN($O751:T751),1,1)))*(IF(T$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:U187,N(OFFSET($O751:U751,0,MAX(COLUMN($O751:U751))-COLUMN($O751:U751),1,1)))*(IF(U$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:V187,N(OFFSET($O751:V751,0,MAX(COLUMN($O751:V751))-COLUMN($O751:V751),1,1)))*(IF(V$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:W187,N(OFFSET($O751:W751,0,MAX(COLUMN($O751:W751))-COLUMN($O751:W751),1,1)))*(IF(W$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:X187,N(OFFSET($O751:X751,0,MAX(COLUMN($O751:X751))-COLUMN($O751:X751),1,1)))*(IF(X$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:Y187,N(OFFSET($O751:Y751,0,MAX(COLUMN($O751:Y751))-COLUMN($O751:Y751),1,1)))*(IF(Y$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:Z187,N(OFFSET($O751:Z751,0,MAX(COLUMN($O751:Z751))-COLUMN($O751:Z751),1,1)))*(IF(Z$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AA187,N(OFFSET($O751:AA751,0,MAX(COLUMN($O751:AA751))-COLUMN($O751:AA751),1,1)))*(IF(AA$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AB187,N(OFFSET($O751:AB751,0,MAX(COLUMN($O751:AB751))-COLUMN($O751:AB751),1,1)))*(IF(AB$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AC187,N(OFFSET($O751:AC751,0,MAX(COLUMN($O751:AC751))-COLUMN($O751:AC751),1,1)))*(IF(AC$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AD187,N(OFFSET($O751:AD751,0,MAX(COLUMN($O751:AD751))-COLUMN($O751:AD751),1,1)))*(IF(AD$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AE187,N(OFFSET($O751:AE751,0,MAX(COLUMN($O751:AE751))-COLUMN($O751:AE751),1,1)))*(IF(AE$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AF187,N(OFFSET($O751:AF751,0,MAX(COLUMN($O751:AF751))-COLUMN($O751:AF751),1,1)))*(IF(AF$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AG187,N(OFFSET($O751:AG751,0,MAX(COLUMN($O751:AG751))-COLUMN($O751:AG751),1,1)))*(IF(AG$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AH187,N(OFFSET($O751:AH751,0,MAX(COLUMN($O751:AH751))-COLUMN($O751:AH751),1,1)))*(IF(AH$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AI187,N(OFFSET($O751:AI751,0,MAX(COLUMN($O751:AI751))-COLUMN($O751:AI751),1,1)))*(IF(AI$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AJ187,N(OFFSET($O751:AJ751,0,MAX(COLUMN($O751:AJ751))-COLUMN($O751:AJ751),1,1)))*(IF(AJ$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AK187,N(OFFSET($O751:AK751,0,MAX(COLUMN($O751:AK751))-COLUMN($O751:AK751),1,1)))*(IF(AK$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AL187,N(OFFSET($O751:AL751,0,MAX(COLUMN($O751:AL751))-COLUMN($O751:AL751),1,1)))*(IF(AL$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AM187,N(OFFSET($O751:AM751,0,MAX(COLUMN($O751:AM751))-COLUMN($O751:AM751),1,1)))*(IF(AM$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AN187,N(OFFSET($O751:AN751,0,MAX(COLUMN($O751:AN751))-COLUMN($O751:AN751),1,1)))*(IF(AN$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AO187,N(OFFSET($O751:AO751,0,MAX(COLUMN($O751:AO751))-COLUMN($O751:AO751),1,1)))*(IF(AO$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AP187,N(OFFSET($O751:AP751,0,MAX(COLUMN($O751:AP751))-COLUMN($O751:AP751),1,1)))*(IF(AP$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AQ187,N(OFFSET($O751:AQ751,0,MAX(COLUMN($O751:AQ751))-COLUMN($O751:AQ751),1,1)))*(IF(AQ$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AR187,N(OFFSET($O751:AR751,0,MAX(COLUMN($O751:AR751))-COLUMN($O751:AR751),1,1)))*(IF(AR$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AS187,N(OFFSET($O751:AS751,0,MAX(COLUMN($O751:AS751))-COLUMN($O751:AS751),1,1)))*(IF(AS$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AT187,N(OFFSET($O751:AT751,0,MAX(COLUMN($O751:AT751))-COLUMN($O751:AT751),1,1)))*(IF(AT$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AU187,N(OFFSET($O751:AU751,0,MAX(COLUMN($O751:AU751))-COLUMN($O751:AU751),1,1)))*(IF(AU$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AV187,N(OFFSET($O751:AV751,0,MAX(COLUMN($O751:AV751))-COLUMN($O751:AV751),1,1)))*(IF(AV$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AW187,N(OFFSET($O751:AW751,0,MAX(COLUMN($O751:AW751))-COLUMN($O751:AW751),1,1)))*(IF(AW$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AX187,N(OFFSET($O751:AX751,0,MAX(COLUMN($O751:AX751))-COLUMN($O751:AX751),1,1)))*(IF(AX$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AY187,N(OFFSET($O751:AY751,0,MAX(COLUMN($O751:AY751))-COLUMN($O751:AY751),1,1)))*(IF(AY$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:AZ187,N(OFFSET($O751:AZ751,0,MAX(COLUMN($O751:AZ751))-COLUMN($O751:AZ751),1,1)))*(IF(AZ$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BA187,N(OFFSET($O751:BA751,0,MAX(COLUMN($O751:BA751))-COLUMN($O751:BA751),1,1)))*(IF(BA$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BB187,N(OFFSET($O751:BB751,0,MAX(COLUMN($O751:BB751))-COLUMN($O751:BB751),1,1)))*(IF(BB$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BC187,N(OFFSET($O751:BC751,0,MAX(COLUMN($O751:BC751))-COLUMN($O751:BC751),1,1)))*(IF(BC$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BD187,N(OFFSET($O751:BD751,0,MAX(COLUMN($O751:BD751))-COLUMN($O751:BD751),1,1)))*(IF(BD$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BE187,N(OFFSET($O751:BE751,0,MAX(COLUMN($O751:BE751))-COLUMN($O751:BE751),1,1)))*(IF(BE$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BF187,N(OFFSET($O751:BF751,0,MAX(COLUMN($O751:BF751))-COLUMN($O751:BF751),1,1)))*(IF(BF$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BG187,N(OFFSET($O751:BG751,0,MAX(COLUMN($O751:BG751))-COLUMN($O751:BG751),1,1)))*(IF(BG$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BH187,N(OFFSET($O751:BH751,0,MAX(COLUMN($O751:BH751))-COLUMN($O751:BH751),1,1)))*(IF(BH$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BI187,N(OFFSET($O751:BI751,0,MAX(COLUMN($O751:BI751))-COLUMN($O751:BI751),1,1)))*(IF(BI$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BJ187,N(OFFSET($O751:BJ751,0,MAX(COLUMN($O751:BJ751))-COLUMN($O751:BJ751),1,1)))*(IF(BJ$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BK187,N(OFFSET($O751:BK751,0,MAX(COLUMN($O751:BK751))-COLUMN($O751:BK751),1,1)))*(IF(BK$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BL187,N(OFFSET($O751:BL751,0,MAX(COLUMN($O751:BL751))-COLUMN($O751:BL751),1,1)))*(IF(BL$5<$I780,$H780,1))","v":0},{"$f":"SUMPRODUCT($O187:BM187,N(OFFSET($O751:BM751,0,MAX(COLUMN($O751:BM751))-COLUMN($O751:BM751),1,1)))*(IF(BM$5<$I780,$H780,1))","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Input!O18","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O188:O188,N(OFFSET($O752:O752,0,MAX(COLUMN($O752:O752))-COLUMN($O752:O752),1,1)))*(IF(O$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:P188,N(OFFSET($O752:P752,0,MAX(COLUMN($O752:P752))-COLUMN($O752:P752),1,1)))*(IF(P$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:Q188,N(OFFSET($O752:Q752,0,MAX(COLUMN($O752:Q752))-COLUMN($O752:Q752),1,1)))*(IF(Q$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:R188,N(OFFSET($O752:R752,0,MAX(COLUMN($O752:R752))-COLUMN($O752:R752),1,1)))*(IF(R$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:S188,N(OFFSET($O752:S752,0,MAX(COLUMN($O752:S752))-COLUMN($O752:S752),1,1)))*(IF(S$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:T188,N(OFFSET($O752:T752,0,MAX(COLUMN($O752:T752))-COLUMN($O752:T752),1,1)))*(IF(T$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:U188,N(OFFSET($O752:U752,0,MAX(COLUMN($O752:U752))-COLUMN($O752:U752),1,1)))*(IF(U$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:V188,N(OFFSET($O752:V752,0,MAX(COLUMN($O752:V752))-COLUMN($O752:V752),1,1)))*(IF(V$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:W188,N(OFFSET($O752:W752,0,MAX(COLUMN($O752:W752))-COLUMN($O752:W752),1,1)))*(IF(W$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:X188,N(OFFSET($O752:X752,0,MAX(COLUMN($O752:X752))-COLUMN($O752:X752),1,1)))*(IF(X$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:Y188,N(OFFSET($O752:Y752,0,MAX(COLUMN($O752:Y752))-COLUMN($O752:Y752),1,1)))*(IF(Y$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:Z188,N(OFFSET($O752:Z752,0,MAX(COLUMN($O752:Z752))-COLUMN($O752:Z752),1,1)))*(IF(Z$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AA188,N(OFFSET($O752:AA752,0,MAX(COLUMN($O752:AA752))-COLUMN($O752:AA752),1,1)))*(IF(AA$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AB188,N(OFFSET($O752:AB752,0,MAX(COLUMN($O752:AB752))-COLUMN($O752:AB752),1,1)))*(IF(AB$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AC188,N(OFFSET($O752:AC752,0,MAX(COLUMN($O752:AC752))-COLUMN($O752:AC752),1,1)))*(IF(AC$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AD188,N(OFFSET($O752:AD752,0,MAX(COLUMN($O752:AD752))-COLUMN($O752:AD752),1,1)))*(IF(AD$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AE188,N(OFFSET($O752:AE752,0,MAX(COLUMN($O752:AE752))-COLUMN($O752:AE752),1,1)))*(IF(AE$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AF188,N(OFFSET($O752:AF752,0,MAX(COLUMN($O752:AF752))-COLUMN($O752:AF752),1,1)))*(IF(AF$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AG188,N(OFFSET($O752:AG752,0,MAX(COLUMN($O752:AG752))-COLUMN($O752:AG752),1,1)))*(IF(AG$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AH188,N(OFFSET($O752:AH752,0,MAX(COLUMN($O752:AH752))-COLUMN($O752:AH752),1,1)))*(IF(AH$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AI188,N(OFFSET($O752:AI752,0,MAX(COLUMN($O752:AI752))-COLUMN($O752:AI752),1,1)))*(IF(AI$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AJ188,N(OFFSET($O752:AJ752,0,MAX(COLUMN($O752:AJ752))-COLUMN($O752:AJ752),1,1)))*(IF(AJ$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AK188,N(OFFSET($O752:AK752,0,MAX(COLUMN($O752:AK752))-COLUMN($O752:AK752),1,1)))*(IF(AK$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AL188,N(OFFSET($O752:AL752,0,MAX(COLUMN($O752:AL752))-COLUMN($O752:AL752),1,1)))*(IF(AL$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AM188,N(OFFSET($O752:AM752,0,MAX(COLUMN($O752:AM752))-COLUMN($O752:AM752),1,1)))*(IF(AM$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AN188,N(OFFSET($O752:AN752,0,MAX(COLUMN($O752:AN752))-COLUMN($O752:AN752),1,1)))*(IF(AN$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AO188,N(OFFSET($O752:AO752,0,MAX(COLUMN($O752:AO752))-COLUMN($O752:AO752),1,1)))*(IF(AO$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AP188,N(OFFSET($O752:AP752,0,MAX(COLUMN($O752:AP752))-COLUMN($O752:AP752),1,1)))*(IF(AP$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AQ188,N(OFFSET($O752:AQ752,0,MAX(COLUMN($O752:AQ752))-COLUMN($O752:AQ752),1,1)))*(IF(AQ$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AR188,N(OFFSET($O752:AR752,0,MAX(COLUMN($O752:AR752))-COLUMN($O752:AR752),1,1)))*(IF(AR$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AS188,N(OFFSET($O752:AS752,0,MAX(COLUMN($O752:AS752))-COLUMN($O752:AS752),1,1)))*(IF(AS$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AT188,N(OFFSET($O752:AT752,0,MAX(COLUMN($O752:AT752))-COLUMN($O752:AT752),1,1)))*(IF(AT$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AU188,N(OFFSET($O752:AU752,0,MAX(COLUMN($O752:AU752))-COLUMN($O752:AU752),1,1)))*(IF(AU$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AV188,N(OFFSET($O752:AV752,0,MAX(COLUMN($O752:AV752))-COLUMN($O752:AV752),1,1)))*(IF(AV$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AW188,N(OFFSET($O752:AW752,0,MAX(COLUMN($O752:AW752))-COLUMN($O752:AW752),1,1)))*(IF(AW$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AX188,N(OFFSET($O752:AX752,0,MAX(COLUMN($O752:AX752))-COLUMN($O752:AX752),1,1)))*(IF(AX$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AY188,N(OFFSET($O752:AY752,0,MAX(COLUMN($O752:AY752))-COLUMN($O752:AY752),1,1)))*(IF(AY$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:AZ188,N(OFFSET($O752:AZ752,0,MAX(COLUMN($O752:AZ752))-COLUMN($O752:AZ752),1,1)))*(IF(AZ$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BA188,N(OFFSET($O752:BA752,0,MAX(COLUMN($O752:BA752))-COLUMN($O752:BA752),1,1)))*(IF(BA$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BB188,N(OFFSET($O752:BB752,0,MAX(COLUMN($O752:BB752))-COLUMN($O752:BB752),1,1)))*(IF(BB$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BC188,N(OFFSET($O752:BC752,0,MAX(COLUMN($O752:BC752))-COLUMN($O752:BC752),1,1)))*(IF(BC$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BD188,N(OFFSET($O752:BD752,0,MAX(COLUMN($O752:BD752))-COLUMN($O752:BD752),1,1)))*(IF(BD$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BE188,N(OFFSET($O752:BE752,0,MAX(COLUMN($O752:BE752))-COLUMN($O752:BE752),1,1)))*(IF(BE$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BF188,N(OFFSET($O752:BF752,0,MAX(COLUMN($O752:BF752))-COLUMN($O752:BF752),1,1)))*(IF(BF$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BG188,N(OFFSET($O752:BG752,0,MAX(COLUMN($O752:BG752))-COLUMN($O752:BG752),1,1)))*(IF(BG$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BH188,N(OFFSET($O752:BH752,0,MAX(COLUMN($O752:BH752))-COLUMN($O752:BH752),1,1)))*(IF(BH$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BI188,N(OFFSET($O752:BI752,0,MAX(COLUMN($O752:BI752))-COLUMN($O752:BI752),1,1)))*(IF(BI$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BJ188,N(OFFSET($O752:BJ752,0,MAX(COLUMN($O752:BJ752))-COLUMN($O752:BJ752),1,1)))*(IF(BJ$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BK188,N(OFFSET($O752:BK752,0,MAX(COLUMN($O752:BK752))-COLUMN($O752:BK752),1,1)))*(IF(BK$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BL188,N(OFFSET($O752:BL752,0,MAX(COLUMN($O752:BL752))-COLUMN($O752:BL752),1,1)))*(IF(BL$5<$I781,$H781,1))","v":0},{"$f":"SUMPRODUCT($O188:BM188,N(OFFSET($O752:BM752,0,MAX(COLUMN($O752:BM752))-COLUMN($O752:BM752),1,1)))*(IF(BM$5<$I781,$H781,1))","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Input!O19","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O189:O189,N(OFFSET($O753:O753,0,MAX(COLUMN($O753:O753))-COLUMN($O753:O753),1,1)))*(IF(O$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:P189,N(OFFSET($O753:P753,0,MAX(COLUMN($O753:P753))-COLUMN($O753:P753),1,1)))*(IF(P$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:Q189,N(OFFSET($O753:Q753,0,MAX(COLUMN($O753:Q753))-COLUMN($O753:Q753),1,1)))*(IF(Q$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:R189,N(OFFSET($O753:R753,0,MAX(COLUMN($O753:R753))-COLUMN($O753:R753),1,1)))*(IF(R$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:S189,N(OFFSET($O753:S753,0,MAX(COLUMN($O753:S753))-COLUMN($O753:S753),1,1)))*(IF(S$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:T189,N(OFFSET($O753:T753,0,MAX(COLUMN($O753:T753))-COLUMN($O753:T753),1,1)))*(IF(T$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:U189,N(OFFSET($O753:U753,0,MAX(COLUMN($O753:U753))-COLUMN($O753:U753),1,1)))*(IF(U$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:V189,N(OFFSET($O753:V753,0,MAX(COLUMN($O753:V753))-COLUMN($O753:V753),1,1)))*(IF(V$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:W189,N(OFFSET($O753:W753,0,MAX(COLUMN($O753:W753))-COLUMN($O753:W753),1,1)))*(IF(W$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:X189,N(OFFSET($O753:X753,0,MAX(COLUMN($O753:X753))-COLUMN($O753:X753),1,1)))*(IF(X$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:Y189,N(OFFSET($O753:Y753,0,MAX(COLUMN($O753:Y753))-COLUMN($O753:Y753),1,1)))*(IF(Y$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:Z189,N(OFFSET($O753:Z753,0,MAX(COLUMN($O753:Z753))-COLUMN($O753:Z753),1,1)))*(IF(Z$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AA189,N(OFFSET($O753:AA753,0,MAX(COLUMN($O753:AA753))-COLUMN($O753:AA753),1,1)))*(IF(AA$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AB189,N(OFFSET($O753:AB753,0,MAX(COLUMN($O753:AB753))-COLUMN($O753:AB753),1,1)))*(IF(AB$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AC189,N(OFFSET($O753:AC753,0,MAX(COLUMN($O753:AC753))-COLUMN($O753:AC753),1,1)))*(IF(AC$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AD189,N(OFFSET($O753:AD753,0,MAX(COLUMN($O753:AD753))-COLUMN($O753:AD753),1,1)))*(IF(AD$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AE189,N(OFFSET($O753:AE753,0,MAX(COLUMN($O753:AE753))-COLUMN($O753:AE753),1,1)))*(IF(AE$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AF189,N(OFFSET($O753:AF753,0,MAX(COLUMN($O753:AF753))-COLUMN($O753:AF753),1,1)))*(IF(AF$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AG189,N(OFFSET($O753:AG753,0,MAX(COLUMN($O753:AG753))-COLUMN($O753:AG753),1,1)))*(IF(AG$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AH189,N(OFFSET($O753:AH753,0,MAX(COLUMN($O753:AH753))-COLUMN($O753:AH753),1,1)))*(IF(AH$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AI189,N(OFFSET($O753:AI753,0,MAX(COLUMN($O753:AI753))-COLUMN($O753:AI753),1,1)))*(IF(AI$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AJ189,N(OFFSET($O753:AJ753,0,MAX(COLUMN($O753:AJ753))-COLUMN($O753:AJ753),1,1)))*(IF(AJ$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AK189,N(OFFSET($O753:AK753,0,MAX(COLUMN($O753:AK753))-COLUMN($O753:AK753),1,1)))*(IF(AK$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AL189,N(OFFSET($O753:AL753,0,MAX(COLUMN($O753:AL753))-COLUMN($O753:AL753),1,1)))*(IF(AL$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AM189,N(OFFSET($O753:AM753,0,MAX(COLUMN($O753:AM753))-COLUMN($O753:AM753),1,1)))*(IF(AM$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AN189,N(OFFSET($O753:AN753,0,MAX(COLUMN($O753:AN753))-COLUMN($O753:AN753),1,1)))*(IF(AN$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AO189,N(OFFSET($O753:AO753,0,MAX(COLUMN($O753:AO753))-COLUMN($O753:AO753),1,1)))*(IF(AO$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AP189,N(OFFSET($O753:AP753,0,MAX(COLUMN($O753:AP753))-COLUMN($O753:AP753),1,1)))*(IF(AP$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AQ189,N(OFFSET($O753:AQ753,0,MAX(COLUMN($O753:AQ753))-COLUMN($O753:AQ753),1,1)))*(IF(AQ$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AR189,N(OFFSET($O753:AR753,0,MAX(COLUMN($O753:AR753))-COLUMN($O753:AR753),1,1)))*(IF(AR$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AS189,N(OFFSET($O753:AS753,0,MAX(COLUMN($O753:AS753))-COLUMN($O753:AS753),1,1)))*(IF(AS$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AT189,N(OFFSET($O753:AT753,0,MAX(COLUMN($O753:AT753))-COLUMN($O753:AT753),1,1)))*(IF(AT$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AU189,N(OFFSET($O753:AU753,0,MAX(COLUMN($O753:AU753))-COLUMN($O753:AU753),1,1)))*(IF(AU$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AV189,N(OFFSET($O753:AV753,0,MAX(COLUMN($O753:AV753))-COLUMN($O753:AV753),1,1)))*(IF(AV$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AW189,N(OFFSET($O753:AW753,0,MAX(COLUMN($O753:AW753))-COLUMN($O753:AW753),1,1)))*(IF(AW$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AX189,N(OFFSET($O753:AX753,0,MAX(COLUMN($O753:AX753))-COLUMN($O753:AX753),1,1)))*(IF(AX$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AY189,N(OFFSET($O753:AY753,0,MAX(COLUMN($O753:AY753))-COLUMN($O753:AY753),1,1)))*(IF(AY$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:AZ189,N(OFFSET($O753:AZ753,0,MAX(COLUMN($O753:AZ753))-COLUMN($O753:AZ753),1,1)))*(IF(AZ$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BA189,N(OFFSET($O753:BA753,0,MAX(COLUMN($O753:BA753))-COLUMN($O753:BA753),1,1)))*(IF(BA$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BB189,N(OFFSET($O753:BB753,0,MAX(COLUMN($O753:BB753))-COLUMN($O753:BB753),1,1)))*(IF(BB$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BC189,N(OFFSET($O753:BC753,0,MAX(COLUMN($O753:BC753))-COLUMN($O753:BC753),1,1)))*(IF(BC$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BD189,N(OFFSET($O753:BD753,0,MAX(COLUMN($O753:BD753))-COLUMN($O753:BD753),1,1)))*(IF(BD$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BE189,N(OFFSET($O753:BE753,0,MAX(COLUMN($O753:BE753))-COLUMN($O753:BE753),1,1)))*(IF(BE$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BF189,N(OFFSET($O753:BF753,0,MAX(COLUMN($O753:BF753))-COLUMN($O753:BF753),1,1)))*(IF(BF$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BG189,N(OFFSET($O753:BG753,0,MAX(COLUMN($O753:BG753))-COLUMN($O753:BG753),1,1)))*(IF(BG$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BH189,N(OFFSET($O753:BH753,0,MAX(COLUMN($O753:BH753))-COLUMN($O753:BH753),1,1)))*(IF(BH$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BI189,N(OFFSET($O753:BI753,0,MAX(COLUMN($O753:BI753))-COLUMN($O753:BI753),1,1)))*(IF(BI$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BJ189,N(OFFSET($O753:BJ753,0,MAX(COLUMN($O753:BJ753))-COLUMN($O753:BJ753),1,1)))*(IF(BJ$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BK189,N(OFFSET($O753:BK753,0,MAX(COLUMN($O753:BK753))-COLUMN($O753:BK753),1,1)))*(IF(BK$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BL189,N(OFFSET($O753:BL753,0,MAX(COLUMN($O753:BL753))-COLUMN($O753:BL753),1,1)))*(IF(BL$5<$I782,$H782,1))","v":0},{"$f":"SUMPRODUCT($O189:BM189,N(OFFSET($O753:BM753,0,MAX(COLUMN($O753:BM753))-COLUMN($O753:BM753),1,1)))*(IF(BM$5<$I782,$H782,1))","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Input!O20","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O190:O190,N(OFFSET($O754:O754,0,MAX(COLUMN($O754:O754))-COLUMN($O754:O754),1,1)))*(IF(O$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:P190,N(OFFSET($O754:P754,0,MAX(COLUMN($O754:P754))-COLUMN($O754:P754),1,1)))*(IF(P$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:Q190,N(OFFSET($O754:Q754,0,MAX(COLUMN($O754:Q754))-COLUMN($O754:Q754),1,1)))*(IF(Q$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:R190,N(OFFSET($O754:R754,0,MAX(COLUMN($O754:R754))-COLUMN($O754:R754),1,1)))*(IF(R$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:S190,N(OFFSET($O754:S754,0,MAX(COLUMN($O754:S754))-COLUMN($O754:S754),1,1)))*(IF(S$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:T190,N(OFFSET($O754:T754,0,MAX(COLUMN($O754:T754))-COLUMN($O754:T754),1,1)))*(IF(T$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:U190,N(OFFSET($O754:U754,0,MAX(COLUMN($O754:U754))-COLUMN($O754:U754),1,1)))*(IF(U$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:V190,N(OFFSET($O754:V754,0,MAX(COLUMN($O754:V754))-COLUMN($O754:V754),1,1)))*(IF(V$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:W190,N(OFFSET($O754:W754,0,MAX(COLUMN($O754:W754))-COLUMN($O754:W754),1,1)))*(IF(W$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:X190,N(OFFSET($O754:X754,0,MAX(COLUMN($O754:X754))-COLUMN($O754:X754),1,1)))*(IF(X$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:Y190,N(OFFSET($O754:Y754,0,MAX(COLUMN($O754:Y754))-COLUMN($O754:Y754),1,1)))*(IF(Y$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:Z190,N(OFFSET($O754:Z754,0,MAX(COLUMN($O754:Z754))-COLUMN($O754:Z754),1,1)))*(IF(Z$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AA190,N(OFFSET($O754:AA754,0,MAX(COLUMN($O754:AA754))-COLUMN($O754:AA754),1,1)))*(IF(AA$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AB190,N(OFFSET($O754:AB754,0,MAX(COLUMN($O754:AB754))-COLUMN($O754:AB754),1,1)))*(IF(AB$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AC190,N(OFFSET($O754:AC754,0,MAX(COLUMN($O754:AC754))-COLUMN($O754:AC754),1,1)))*(IF(AC$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AD190,N(OFFSET($O754:AD754,0,MAX(COLUMN($O754:AD754))-COLUMN($O754:AD754),1,1)))*(IF(AD$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AE190,N(OFFSET($O754:AE754,0,MAX(COLUMN($O754:AE754))-COLUMN($O754:AE754),1,1)))*(IF(AE$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AF190,N(OFFSET($O754:AF754,0,MAX(COLUMN($O754:AF754))-COLUMN($O754:AF754),1,1)))*(IF(AF$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AG190,N(OFFSET($O754:AG754,0,MAX(COLUMN($O754:AG754))-COLUMN($O754:AG754),1,1)))*(IF(AG$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AH190,N(OFFSET($O754:AH754,0,MAX(COLUMN($O754:AH754))-COLUMN($O754:AH754),1,1)))*(IF(AH$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AI190,N(OFFSET($O754:AI754,0,MAX(COLUMN($O754:AI754))-COLUMN($O754:AI754),1,1)))*(IF(AI$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AJ190,N(OFFSET($O754:AJ754,0,MAX(COLUMN($O754:AJ754))-COLUMN($O754:AJ754),1,1)))*(IF(AJ$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AK190,N(OFFSET($O754:AK754,0,MAX(COLUMN($O754:AK754))-COLUMN($O754:AK754),1,1)))*(IF(AK$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AL190,N(OFFSET($O754:AL754,0,MAX(COLUMN($O754:AL754))-COLUMN($O754:AL754),1,1)))*(IF(AL$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AM190,N(OFFSET($O754:AM754,0,MAX(COLUMN($O754:AM754))-COLUMN($O754:AM754),1,1)))*(IF(AM$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AN190,N(OFFSET($O754:AN754,0,MAX(COLUMN($O754:AN754))-COLUMN($O754:AN754),1,1)))*(IF(AN$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AO190,N(OFFSET($O754:AO754,0,MAX(COLUMN($O754:AO754))-COLUMN($O754:AO754),1,1)))*(IF(AO$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AP190,N(OFFSET($O754:AP754,0,MAX(COLUMN($O754:AP754))-COLUMN($O754:AP754),1,1)))*(IF(AP$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AQ190,N(OFFSET($O754:AQ754,0,MAX(COLUMN($O754:AQ754))-COLUMN($O754:AQ754),1,1)))*(IF(AQ$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AR190,N(OFFSET($O754:AR754,0,MAX(COLUMN($O754:AR754))-COLUMN($O754:AR754),1,1)))*(IF(AR$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AS190,N(OFFSET($O754:AS754,0,MAX(COLUMN($O754:AS754))-COLUMN($O754:AS754),1,1)))*(IF(AS$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AT190,N(OFFSET($O754:AT754,0,MAX(COLUMN($O754:AT754))-COLUMN($O754:AT754),1,1)))*(IF(AT$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AU190,N(OFFSET($O754:AU754,0,MAX(COLUMN($O754:AU754))-COLUMN($O754:AU754),1,1)))*(IF(AU$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AV190,N(OFFSET($O754:AV754,0,MAX(COLUMN($O754:AV754))-COLUMN($O754:AV754),1,1)))*(IF(AV$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AW190,N(OFFSET($O754:AW754,0,MAX(COLUMN($O754:AW754))-COLUMN($O754:AW754),1,1)))*(IF(AW$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AX190,N(OFFSET($O754:AX754,0,MAX(COLUMN($O754:AX754))-COLUMN($O754:AX754),1,1)))*(IF(AX$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AY190,N(OFFSET($O754:AY754,0,MAX(COLUMN($O754:AY754))-COLUMN($O754:AY754),1,1)))*(IF(AY$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:AZ190,N(OFFSET($O754:AZ754,0,MAX(COLUMN($O754:AZ754))-COLUMN($O754:AZ754),1,1)))*(IF(AZ$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BA190,N(OFFSET($O754:BA754,0,MAX(COLUMN($O754:BA754))-COLUMN($O754:BA754),1,1)))*(IF(BA$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BB190,N(OFFSET($O754:BB754,0,MAX(COLUMN($O754:BB754))-COLUMN($O754:BB754),1,1)))*(IF(BB$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BC190,N(OFFSET($O754:BC754,0,MAX(COLUMN($O754:BC754))-COLUMN($O754:BC754),1,1)))*(IF(BC$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BD190,N(OFFSET($O754:BD754,0,MAX(COLUMN($O754:BD754))-COLUMN($O754:BD754),1,1)))*(IF(BD$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BE190,N(OFFSET($O754:BE754,0,MAX(COLUMN($O754:BE754))-COLUMN($O754:BE754),1,1)))*(IF(BE$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BF190,N(OFFSET($O754:BF754,0,MAX(COLUMN($O754:BF754))-COLUMN($O754:BF754),1,1)))*(IF(BF$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BG190,N(OFFSET($O754:BG754,0,MAX(COLUMN($O754:BG754))-COLUMN($O754:BG754),1,1)))*(IF(BG$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BH190,N(OFFSET($O754:BH754,0,MAX(COLUMN($O754:BH754))-COLUMN($O754:BH754),1,1)))*(IF(BH$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BI190,N(OFFSET($O754:BI754,0,MAX(COLUMN($O754:BI754))-COLUMN($O754:BI754),1,1)))*(IF(BI$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BJ190,N(OFFSET($O754:BJ754,0,MAX(COLUMN($O754:BJ754))-COLUMN($O754:BJ754),1,1)))*(IF(BJ$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BK190,N(OFFSET($O754:BK754,0,MAX(COLUMN($O754:BK754))-COLUMN($O754:BK754),1,1)))*(IF(BK$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BL190,N(OFFSET($O754:BL754,0,MAX(COLUMN($O754:BL754))-COLUMN($O754:BL754),1,1)))*(IF(BL$5<$I783,$H783,1))","v":0},{"$f":"SUMPRODUCT($O190:BM190,N(OFFSET($O754:BM754,0,MAX(COLUMN($O754:BM754))-COLUMN($O754:BM754),1,1)))*(IF(BM$5<$I783,$H783,1))","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Input!O21","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O191:O191,N(OFFSET($O755:O755,0,MAX(COLUMN($O755:O755))-COLUMN($O755:O755),1,1)))*(IF(O$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:P191,N(OFFSET($O755:P755,0,MAX(COLUMN($O755:P755))-COLUMN($O755:P755),1,1)))*(IF(P$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:Q191,N(OFFSET($O755:Q755,0,MAX(COLUMN($O755:Q755))-COLUMN($O755:Q755),1,1)))*(IF(Q$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:R191,N(OFFSET($O755:R755,0,MAX(COLUMN($O755:R755))-COLUMN($O755:R755),1,1)))*(IF(R$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:S191,N(OFFSET($O755:S755,0,MAX(COLUMN($O755:S755))-COLUMN($O755:S755),1,1)))*(IF(S$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:T191,N(OFFSET($O755:T755,0,MAX(COLUMN($O755:T755))-COLUMN($O755:T755),1,1)))*(IF(T$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:U191,N(OFFSET($O755:U755,0,MAX(COLUMN($O755:U755))-COLUMN($O755:U755),1,1)))*(IF(U$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:V191,N(OFFSET($O755:V755,0,MAX(COLUMN($O755:V755))-COLUMN($O755:V755),1,1)))*(IF(V$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:W191,N(OFFSET($O755:W755,0,MAX(COLUMN($O755:W755))-COLUMN($O755:W755),1,1)))*(IF(W$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:X191,N(OFFSET($O755:X755,0,MAX(COLUMN($O755:X755))-COLUMN($O755:X755),1,1)))*(IF(X$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:Y191,N(OFFSET($O755:Y755,0,MAX(COLUMN($O755:Y755))-COLUMN($O755:Y755),1,1)))*(IF(Y$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:Z191,N(OFFSET($O755:Z755,0,MAX(COLUMN($O755:Z755))-COLUMN($O755:Z755),1,1)))*(IF(Z$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AA191,N(OFFSET($O755:AA755,0,MAX(COLUMN($O755:AA755))-COLUMN($O755:AA755),1,1)))*(IF(AA$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AB191,N(OFFSET($O755:AB755,0,MAX(COLUMN($O755:AB755))-COLUMN($O755:AB755),1,1)))*(IF(AB$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AC191,N(OFFSET($O755:AC755,0,MAX(COLUMN($O755:AC755))-COLUMN($O755:AC755),1,1)))*(IF(AC$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AD191,N(OFFSET($O755:AD755,0,MAX(COLUMN($O755:AD755))-COLUMN($O755:AD755),1,1)))*(IF(AD$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AE191,N(OFFSET($O755:AE755,0,MAX(COLUMN($O755:AE755))-COLUMN($O755:AE755),1,1)))*(IF(AE$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AF191,N(OFFSET($O755:AF755,0,MAX(COLUMN($O755:AF755))-COLUMN($O755:AF755),1,1)))*(IF(AF$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AG191,N(OFFSET($O755:AG755,0,MAX(COLUMN($O755:AG755))-COLUMN($O755:AG755),1,1)))*(IF(AG$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AH191,N(OFFSET($O755:AH755,0,MAX(COLUMN($O755:AH755))-COLUMN($O755:AH755),1,1)))*(IF(AH$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AI191,N(OFFSET($O755:AI755,0,MAX(COLUMN($O755:AI755))-COLUMN($O755:AI755),1,1)))*(IF(AI$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AJ191,N(OFFSET($O755:AJ755,0,MAX(COLUMN($O755:AJ755))-COLUMN($O755:AJ755),1,1)))*(IF(AJ$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AK191,N(OFFSET($O755:AK755,0,MAX(COLUMN($O755:AK755))-COLUMN($O755:AK755),1,1)))*(IF(AK$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AL191,N(OFFSET($O755:AL755,0,MAX(COLUMN($O755:AL755))-COLUMN($O755:AL755),1,1)))*(IF(AL$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AM191,N(OFFSET($O755:AM755,0,MAX(COLUMN($O755:AM755))-COLUMN($O755:AM755),1,1)))*(IF(AM$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AN191,N(OFFSET($O755:AN755,0,MAX(COLUMN($O755:AN755))-COLUMN($O755:AN755),1,1)))*(IF(AN$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AO191,N(OFFSET($O755:AO755,0,MAX(COLUMN($O755:AO755))-COLUMN($O755:AO755),1,1)))*(IF(AO$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AP191,N(OFFSET($O755:AP755,0,MAX(COLUMN($O755:AP755))-COLUMN($O755:AP755),1,1)))*(IF(AP$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AQ191,N(OFFSET($O755:AQ755,0,MAX(COLUMN($O755:AQ755))-COLUMN($O755:AQ755),1,1)))*(IF(AQ$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AR191,N(OFFSET($O755:AR755,0,MAX(COLUMN($O755:AR755))-COLUMN($O755:AR755),1,1)))*(IF(AR$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AS191,N(OFFSET($O755:AS755,0,MAX(COLUMN($O755:AS755))-COLUMN($O755:AS755),1,1)))*(IF(AS$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AT191,N(OFFSET($O755:AT755,0,MAX(COLUMN($O755:AT755))-COLUMN($O755:AT755),1,1)))*(IF(AT$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AU191,N(OFFSET($O755:AU755,0,MAX(COLUMN($O755:AU755))-COLUMN($O755:AU755),1,1)))*(IF(AU$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AV191,N(OFFSET($O755:AV755,0,MAX(COLUMN($O755:AV755))-COLUMN($O755:AV755),1,1)))*(IF(AV$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AW191,N(OFFSET($O755:AW755,0,MAX(COLUMN($O755:AW755))-COLUMN($O755:AW755),1,1)))*(IF(AW$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AX191,N(OFFSET($O755:AX755,0,MAX(COLUMN($O755:AX755))-COLUMN($O755:AX755),1,1)))*(IF(AX$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AY191,N(OFFSET($O755:AY755,0,MAX(COLUMN($O755:AY755))-COLUMN($O755:AY755),1,1)))*(IF(AY$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:AZ191,N(OFFSET($O755:AZ755,0,MAX(COLUMN($O755:AZ755))-COLUMN($O755:AZ755),1,1)))*(IF(AZ$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BA191,N(OFFSET($O755:BA755,0,MAX(COLUMN($O755:BA755))-COLUMN($O755:BA755),1,1)))*(IF(BA$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BB191,N(OFFSET($O755:BB755,0,MAX(COLUMN($O755:BB755))-COLUMN($O755:BB755),1,1)))*(IF(BB$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BC191,N(OFFSET($O755:BC755,0,MAX(COLUMN($O755:BC755))-COLUMN($O755:BC755),1,1)))*(IF(BC$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BD191,N(OFFSET($O755:BD755,0,MAX(COLUMN($O755:BD755))-COLUMN($O755:BD755),1,1)))*(IF(BD$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BE191,N(OFFSET($O755:BE755,0,MAX(COLUMN($O755:BE755))-COLUMN($O755:BE755),1,1)))*(IF(BE$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BF191,N(OFFSET($O755:BF755,0,MAX(COLUMN($O755:BF755))-COLUMN($O755:BF755),1,1)))*(IF(BF$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BG191,N(OFFSET($O755:BG755,0,MAX(COLUMN($O755:BG755))-COLUMN($O755:BG755),1,1)))*(IF(BG$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BH191,N(OFFSET($O755:BH755,0,MAX(COLUMN($O755:BH755))-COLUMN($O755:BH755),1,1)))*(IF(BH$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BI191,N(OFFSET($O755:BI755,0,MAX(COLUMN($O755:BI755))-COLUMN($O755:BI755),1,1)))*(IF(BI$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BJ191,N(OFFSET($O755:BJ755,0,MAX(COLUMN($O755:BJ755))-COLUMN($O755:BJ755),1,1)))*(IF(BJ$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BK191,N(OFFSET($O755:BK755,0,MAX(COLUMN($O755:BK755))-COLUMN($O755:BK755),1,1)))*(IF(BK$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BL191,N(OFFSET($O755:BL755,0,MAX(COLUMN($O755:BL755))-COLUMN($O755:BL755),1,1)))*(IF(BL$5<$I784,$H784,1))","v":0},{"$f":"SUMPRODUCT($O191:BM191,N(OFFSET($O755:BM755,0,MAX(COLUMN($O755:BM755))-COLUMN($O755:BM755),1,1)))*(IF(BM$5<$I784,$H784,1))","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Input!O22","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O192:O192,N(OFFSET($O756:O756,0,MAX(COLUMN($O756:O756))-COLUMN($O756:O756),1,1)))*(IF(O$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:P192,N(OFFSET($O756:P756,0,MAX(COLUMN($O756:P756))-COLUMN($O756:P756),1,1)))*(IF(P$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:Q192,N(OFFSET($O756:Q756,0,MAX(COLUMN($O756:Q756))-COLUMN($O756:Q756),1,1)))*(IF(Q$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:R192,N(OFFSET($O756:R756,0,MAX(COLUMN($O756:R756))-COLUMN($O756:R756),1,1)))*(IF(R$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:S192,N(OFFSET($O756:S756,0,MAX(COLUMN($O756:S756))-COLUMN($O756:S756),1,1)))*(IF(S$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:T192,N(OFFSET($O756:T756,0,MAX(COLUMN($O756:T756))-COLUMN($O756:T756),1,1)))*(IF(T$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:U192,N(OFFSET($O756:U756,0,MAX(COLUMN($O756:U756))-COLUMN($O756:U756),1,1)))*(IF(U$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:V192,N(OFFSET($O756:V756,0,MAX(COLUMN($O756:V756))-COLUMN($O756:V756),1,1)))*(IF(V$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:W192,N(OFFSET($O756:W756,0,MAX(COLUMN($O756:W756))-COLUMN($O756:W756),1,1)))*(IF(W$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:X192,N(OFFSET($O756:X756,0,MAX(COLUMN($O756:X756))-COLUMN($O756:X756),1,1)))*(IF(X$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:Y192,N(OFFSET($O756:Y756,0,MAX(COLUMN($O756:Y756))-COLUMN($O756:Y756),1,1)))*(IF(Y$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:Z192,N(OFFSET($O756:Z756,0,MAX(COLUMN($O756:Z756))-COLUMN($O756:Z756),1,1)))*(IF(Z$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AA192,N(OFFSET($O756:AA756,0,MAX(COLUMN($O756:AA756))-COLUMN($O756:AA756),1,1)))*(IF(AA$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AB192,N(OFFSET($O756:AB756,0,MAX(COLUMN($O756:AB756))-COLUMN($O756:AB756),1,1)))*(IF(AB$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AC192,N(OFFSET($O756:AC756,0,MAX(COLUMN($O756:AC756))-COLUMN($O756:AC756),1,1)))*(IF(AC$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AD192,N(OFFSET($O756:AD756,0,MAX(COLUMN($O756:AD756))-COLUMN($O756:AD756),1,1)))*(IF(AD$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AE192,N(OFFSET($O756:AE756,0,MAX(COLUMN($O756:AE756))-COLUMN($O756:AE756),1,1)))*(IF(AE$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AF192,N(OFFSET($O756:AF756,0,MAX(COLUMN($O756:AF756))-COLUMN($O756:AF756),1,1)))*(IF(AF$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AG192,N(OFFSET($O756:AG756,0,MAX(COLUMN($O756:AG756))-COLUMN($O756:AG756),1,1)))*(IF(AG$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AH192,N(OFFSET($O756:AH756,0,MAX(COLUMN($O756:AH756))-COLUMN($O756:AH756),1,1)))*(IF(AH$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AI192,N(OFFSET($O756:AI756,0,MAX(COLUMN($O756:AI756))-COLUMN($O756:AI756),1,1)))*(IF(AI$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AJ192,N(OFFSET($O756:AJ756,0,MAX(COLUMN($O756:AJ756))-COLUMN($O756:AJ756),1,1)))*(IF(AJ$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AK192,N(OFFSET($O756:AK756,0,MAX(COLUMN($O756:AK756))-COLUMN($O756:AK756),1,1)))*(IF(AK$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AL192,N(OFFSET($O756:AL756,0,MAX(COLUMN($O756:AL756))-COLUMN($O756:AL756),1,1)))*(IF(AL$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AM192,N(OFFSET($O756:AM756,0,MAX(COLUMN($O756:AM756))-COLUMN($O756:AM756),1,1)))*(IF(AM$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AN192,N(OFFSET($O756:AN756,0,MAX(COLUMN($O756:AN756))-COLUMN($O756:AN756),1,1)))*(IF(AN$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AO192,N(OFFSET($O756:AO756,0,MAX(COLUMN($O756:AO756))-COLUMN($O756:AO756),1,1)))*(IF(AO$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AP192,N(OFFSET($O756:AP756,0,MAX(COLUMN($O756:AP756))-COLUMN($O756:AP756),1,1)))*(IF(AP$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AQ192,N(OFFSET($O756:AQ756,0,MAX(COLUMN($O756:AQ756))-COLUMN($O756:AQ756),1,1)))*(IF(AQ$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AR192,N(OFFSET($O756:AR756,0,MAX(COLUMN($O756:AR756))-COLUMN($O756:AR756),1,1)))*(IF(AR$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AS192,N(OFFSET($O756:AS756,0,MAX(COLUMN($O756:AS756))-COLUMN($O756:AS756),1,1)))*(IF(AS$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AT192,N(OFFSET($O756:AT756,0,MAX(COLUMN($O756:AT756))-COLUMN($O756:AT756),1,1)))*(IF(AT$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AU192,N(OFFSET($O756:AU756,0,MAX(COLUMN($O756:AU756))-COLUMN($O756:AU756),1,1)))*(IF(AU$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AV192,N(OFFSET($O756:AV756,0,MAX(COLUMN($O756:AV756))-COLUMN($O756:AV756),1,1)))*(IF(AV$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AW192,N(OFFSET($O756:AW756,0,MAX(COLUMN($O756:AW756))-COLUMN($O756:AW756),1,1)))*(IF(AW$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AX192,N(OFFSET($O756:AX756,0,MAX(COLUMN($O756:AX756))-COLUMN($O756:AX756),1,1)))*(IF(AX$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AY192,N(OFFSET($O756:AY756,0,MAX(COLUMN($O756:AY756))-COLUMN($O756:AY756),1,1)))*(IF(AY$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:AZ192,N(OFFSET($O756:AZ756,0,MAX(COLUMN($O756:AZ756))-COLUMN($O756:AZ756),1,1)))*(IF(AZ$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BA192,N(OFFSET($O756:BA756,0,MAX(COLUMN($O756:BA756))-COLUMN($O756:BA756),1,1)))*(IF(BA$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BB192,N(OFFSET($O756:BB756,0,MAX(COLUMN($O756:BB756))-COLUMN($O756:BB756),1,1)))*(IF(BB$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BC192,N(OFFSET($O756:BC756,0,MAX(COLUMN($O756:BC756))-COLUMN($O756:BC756),1,1)))*(IF(BC$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BD192,N(OFFSET($O756:BD756,0,MAX(COLUMN($O756:BD756))-COLUMN($O756:BD756),1,1)))*(IF(BD$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BE192,N(OFFSET($O756:BE756,0,MAX(COLUMN($O756:BE756))-COLUMN($O756:BE756),1,1)))*(IF(BE$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BF192,N(OFFSET($O756:BF756,0,MAX(COLUMN($O756:BF756))-COLUMN($O756:BF756),1,1)))*(IF(BF$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BG192,N(OFFSET($O756:BG756,0,MAX(COLUMN($O756:BG756))-COLUMN($O756:BG756),1,1)))*(IF(BG$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BH192,N(OFFSET($O756:BH756,0,MAX(COLUMN($O756:BH756))-COLUMN($O756:BH756),1,1)))*(IF(BH$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BI192,N(OFFSET($O756:BI756,0,MAX(COLUMN($O756:BI756))-COLUMN($O756:BI756),1,1)))*(IF(BI$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BJ192,N(OFFSET($O756:BJ756,0,MAX(COLUMN($O756:BJ756))-COLUMN($O756:BJ756),1,1)))*(IF(BJ$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BK192,N(OFFSET($O756:BK756,0,MAX(COLUMN($O756:BK756))-COLUMN($O756:BK756),1,1)))*(IF(BK$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BL192,N(OFFSET($O756:BL756,0,MAX(COLUMN($O756:BL756))-COLUMN($O756:BL756),1,1)))*(IF(BL$5<$I785,$H785,1))","v":0},{"$f":"SUMPRODUCT($O192:BM192,N(OFFSET($O756:BM756,0,MAX(COLUMN($O756:BM756))-COLUMN($O756:BM756),1,1)))*(IF(BM$5<$I785,$H785,1))","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Input!O23","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O193:O193,N(OFFSET($O757:O757,0,MAX(COLUMN($O757:O757))-COLUMN($O757:O757),1,1)))*(IF(O$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:P193,N(OFFSET($O757:P757,0,MAX(COLUMN($O757:P757))-COLUMN($O757:P757),1,1)))*(IF(P$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:Q193,N(OFFSET($O757:Q757,0,MAX(COLUMN($O757:Q757))-COLUMN($O757:Q757),1,1)))*(IF(Q$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:R193,N(OFFSET($O757:R757,0,MAX(COLUMN($O757:R757))-COLUMN($O757:R757),1,1)))*(IF(R$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:S193,N(OFFSET($O757:S757,0,MAX(COLUMN($O757:S757))-COLUMN($O757:S757),1,1)))*(IF(S$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:T193,N(OFFSET($O757:T757,0,MAX(COLUMN($O757:T757))-COLUMN($O757:T757),1,1)))*(IF(T$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:U193,N(OFFSET($O757:U757,0,MAX(COLUMN($O757:U757))-COLUMN($O757:U757),1,1)))*(IF(U$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:V193,N(OFFSET($O757:V757,0,MAX(COLUMN($O757:V757))-COLUMN($O757:V757),1,1)))*(IF(V$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:W193,N(OFFSET($O757:W757,0,MAX(COLUMN($O757:W757))-COLUMN($O757:W757),1,1)))*(IF(W$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:X193,N(OFFSET($O757:X757,0,MAX(COLUMN($O757:X757))-COLUMN($O757:X757),1,1)))*(IF(X$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:Y193,N(OFFSET($O757:Y757,0,MAX(COLUMN($O757:Y757))-COLUMN($O757:Y757),1,1)))*(IF(Y$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:Z193,N(OFFSET($O757:Z757,0,MAX(COLUMN($O757:Z757))-COLUMN($O757:Z757),1,1)))*(IF(Z$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AA193,N(OFFSET($O757:AA757,0,MAX(COLUMN($O757:AA757))-COLUMN($O757:AA757),1,1)))*(IF(AA$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AB193,N(OFFSET($O757:AB757,0,MAX(COLUMN($O757:AB757))-COLUMN($O757:AB757),1,1)))*(IF(AB$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AC193,N(OFFSET($O757:AC757,0,MAX(COLUMN($O757:AC757))-COLUMN($O757:AC757),1,1)))*(IF(AC$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AD193,N(OFFSET($O757:AD757,0,MAX(COLUMN($O757:AD757))-COLUMN($O757:AD757),1,1)))*(IF(AD$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AE193,N(OFFSET($O757:AE757,0,MAX(COLUMN($O757:AE757))-COLUMN($O757:AE757),1,1)))*(IF(AE$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AF193,N(OFFSET($O757:AF757,0,MAX(COLUMN($O757:AF757))-COLUMN($O757:AF757),1,1)))*(IF(AF$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AG193,N(OFFSET($O757:AG757,0,MAX(COLUMN($O757:AG757))-COLUMN($O757:AG757),1,1)))*(IF(AG$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AH193,N(OFFSET($O757:AH757,0,MAX(COLUMN($O757:AH757))-COLUMN($O757:AH757),1,1)))*(IF(AH$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AI193,N(OFFSET($O757:AI757,0,MAX(COLUMN($O757:AI757))-COLUMN($O757:AI757),1,1)))*(IF(AI$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AJ193,N(OFFSET($O757:AJ757,0,MAX(COLUMN($O757:AJ757))-COLUMN($O757:AJ757),1,1)))*(IF(AJ$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AK193,N(OFFSET($O757:AK757,0,MAX(COLUMN($O757:AK757))-COLUMN($O757:AK757),1,1)))*(IF(AK$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AL193,N(OFFSET($O757:AL757,0,MAX(COLUMN($O757:AL757))-COLUMN($O757:AL757),1,1)))*(IF(AL$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AM193,N(OFFSET($O757:AM757,0,MAX(COLUMN($O757:AM757))-COLUMN($O757:AM757),1,1)))*(IF(AM$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AN193,N(OFFSET($O757:AN757,0,MAX(COLUMN($O757:AN757))-COLUMN($O757:AN757),1,1)))*(IF(AN$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AO193,N(OFFSET($O757:AO757,0,MAX(COLUMN($O757:AO757))-COLUMN($O757:AO757),1,1)))*(IF(AO$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AP193,N(OFFSET($O757:AP757,0,MAX(COLUMN($O757:AP757))-COLUMN($O757:AP757),1,1)))*(IF(AP$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AQ193,N(OFFSET($O757:AQ757,0,MAX(COLUMN($O757:AQ757))-COLUMN($O757:AQ757),1,1)))*(IF(AQ$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AR193,N(OFFSET($O757:AR757,0,MAX(COLUMN($O757:AR757))-COLUMN($O757:AR757),1,1)))*(IF(AR$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AS193,N(OFFSET($O757:AS757,0,MAX(COLUMN($O757:AS757))-COLUMN($O757:AS757),1,1)))*(IF(AS$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AT193,N(OFFSET($O757:AT757,0,MAX(COLUMN($O757:AT757))-COLUMN($O757:AT757),1,1)))*(IF(AT$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AU193,N(OFFSET($O757:AU757,0,MAX(COLUMN($O757:AU757))-COLUMN($O757:AU757),1,1)))*(IF(AU$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AV193,N(OFFSET($O757:AV757,0,MAX(COLUMN($O757:AV757))-COLUMN($O757:AV757),1,1)))*(IF(AV$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AW193,N(OFFSET($O757:AW757,0,MAX(COLUMN($O757:AW757))-COLUMN($O757:AW757),1,1)))*(IF(AW$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AX193,N(OFFSET($O757:AX757,0,MAX(COLUMN($O757:AX757))-COLUMN($O757:AX757),1,1)))*(IF(AX$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AY193,N(OFFSET($O757:AY757,0,MAX(COLUMN($O757:AY757))-COLUMN($O757:AY757),1,1)))*(IF(AY$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:AZ193,N(OFFSET($O757:AZ757,0,MAX(COLUMN($O757:AZ757))-COLUMN($O757:AZ757),1,1)))*(IF(AZ$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BA193,N(OFFSET($O757:BA757,0,MAX(COLUMN($O757:BA757))-COLUMN($O757:BA757),1,1)))*(IF(BA$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BB193,N(OFFSET($O757:BB757,0,MAX(COLUMN($O757:BB757))-COLUMN($O757:BB757),1,1)))*(IF(BB$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BC193,N(OFFSET($O757:BC757,0,MAX(COLUMN($O757:BC757))-COLUMN($O757:BC757),1,1)))*(IF(BC$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BD193,N(OFFSET($O757:BD757,0,MAX(COLUMN($O757:BD757))-COLUMN($O757:BD757),1,1)))*(IF(BD$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BE193,N(OFFSET($O757:BE757,0,MAX(COLUMN($O757:BE757))-COLUMN($O757:BE757),1,1)))*(IF(BE$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BF193,N(OFFSET($O757:BF757,0,MAX(COLUMN($O757:BF757))-COLUMN($O757:BF757),1,1)))*(IF(BF$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BG193,N(OFFSET($O757:BG757,0,MAX(COLUMN($O757:BG757))-COLUMN($O757:BG757),1,1)))*(IF(BG$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BH193,N(OFFSET($O757:BH757,0,MAX(COLUMN($O757:BH757))-COLUMN($O757:BH757),1,1)))*(IF(BH$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BI193,N(OFFSET($O757:BI757,0,MAX(COLUMN($O757:BI757))-COLUMN($O757:BI757),1,1)))*(IF(BI$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BJ193,N(OFFSET($O757:BJ757,0,MAX(COLUMN($O757:BJ757))-COLUMN($O757:BJ757),1,1)))*(IF(BJ$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BK193,N(OFFSET($O757:BK757,0,MAX(COLUMN($O757:BK757))-COLUMN($O757:BK757),1,1)))*(IF(BK$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BL193,N(OFFSET($O757:BL757,0,MAX(COLUMN($O757:BL757))-COLUMN($O757:BL757),1,1)))*(IF(BL$5<$I786,$H786,1))","v":0},{"$f":"SUMPRODUCT($O193:BM193,N(OFFSET($O757:BM757,0,MAX(COLUMN($O757:BM757))-COLUMN($O757:BM757),1,1)))*(IF(BM$5<$I786,$H786,1))","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Input!O24","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O194:O194,N(OFFSET($O758:O758,0,MAX(COLUMN($O758:O758))-COLUMN($O758:O758),1,1)))*(IF(O$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:P194,N(OFFSET($O758:P758,0,MAX(COLUMN($O758:P758))-COLUMN($O758:P758),1,1)))*(IF(P$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:Q194,N(OFFSET($O758:Q758,0,MAX(COLUMN($O758:Q758))-COLUMN($O758:Q758),1,1)))*(IF(Q$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:R194,N(OFFSET($O758:R758,0,MAX(COLUMN($O758:R758))-COLUMN($O758:R758),1,1)))*(IF(R$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:S194,N(OFFSET($O758:S758,0,MAX(COLUMN($O758:S758))-COLUMN($O758:S758),1,1)))*(IF(S$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:T194,N(OFFSET($O758:T758,0,MAX(COLUMN($O758:T758))-COLUMN($O758:T758),1,1)))*(IF(T$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:U194,N(OFFSET($O758:U758,0,MAX(COLUMN($O758:U758))-COLUMN($O758:U758),1,1)))*(IF(U$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:V194,N(OFFSET($O758:V758,0,MAX(COLUMN($O758:V758))-COLUMN($O758:V758),1,1)))*(IF(V$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:W194,N(OFFSET($O758:W758,0,MAX(COLUMN($O758:W758))-COLUMN($O758:W758),1,1)))*(IF(W$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:X194,N(OFFSET($O758:X758,0,MAX(COLUMN($O758:X758))-COLUMN($O758:X758),1,1)))*(IF(X$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:Y194,N(OFFSET($O758:Y758,0,MAX(COLUMN($O758:Y758))-COLUMN($O758:Y758),1,1)))*(IF(Y$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:Z194,N(OFFSET($O758:Z758,0,MAX(COLUMN($O758:Z758))-COLUMN($O758:Z758),1,1)))*(IF(Z$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AA194,N(OFFSET($O758:AA758,0,MAX(COLUMN($O758:AA758))-COLUMN($O758:AA758),1,1)))*(IF(AA$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AB194,N(OFFSET($O758:AB758,0,MAX(COLUMN($O758:AB758))-COLUMN($O758:AB758),1,1)))*(IF(AB$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AC194,N(OFFSET($O758:AC758,0,MAX(COLUMN($O758:AC758))-COLUMN($O758:AC758),1,1)))*(IF(AC$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AD194,N(OFFSET($O758:AD758,0,MAX(COLUMN($O758:AD758))-COLUMN($O758:AD758),1,1)))*(IF(AD$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AE194,N(OFFSET($O758:AE758,0,MAX(COLUMN($O758:AE758))-COLUMN($O758:AE758),1,1)))*(IF(AE$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AF194,N(OFFSET($O758:AF758,0,MAX(COLUMN($O758:AF758))-COLUMN($O758:AF758),1,1)))*(IF(AF$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AG194,N(OFFSET($O758:AG758,0,MAX(COLUMN($O758:AG758))-COLUMN($O758:AG758),1,1)))*(IF(AG$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AH194,N(OFFSET($O758:AH758,0,MAX(COLUMN($O758:AH758))-COLUMN($O758:AH758),1,1)))*(IF(AH$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AI194,N(OFFSET($O758:AI758,0,MAX(COLUMN($O758:AI758))-COLUMN($O758:AI758),1,1)))*(IF(AI$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AJ194,N(OFFSET($O758:AJ758,0,MAX(COLUMN($O758:AJ758))-COLUMN($O758:AJ758),1,1)))*(IF(AJ$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AK194,N(OFFSET($O758:AK758,0,MAX(COLUMN($O758:AK758))-COLUMN($O758:AK758),1,1)))*(IF(AK$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AL194,N(OFFSET($O758:AL758,0,MAX(COLUMN($O758:AL758))-COLUMN($O758:AL758),1,1)))*(IF(AL$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AM194,N(OFFSET($O758:AM758,0,MAX(COLUMN($O758:AM758))-COLUMN($O758:AM758),1,1)))*(IF(AM$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AN194,N(OFFSET($O758:AN758,0,MAX(COLUMN($O758:AN758))-COLUMN($O758:AN758),1,1)))*(IF(AN$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AO194,N(OFFSET($O758:AO758,0,MAX(COLUMN($O758:AO758))-COLUMN($O758:AO758),1,1)))*(IF(AO$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AP194,N(OFFSET($O758:AP758,0,MAX(COLUMN($O758:AP758))-COLUMN($O758:AP758),1,1)))*(IF(AP$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AQ194,N(OFFSET($O758:AQ758,0,MAX(COLUMN($O758:AQ758))-COLUMN($O758:AQ758),1,1)))*(IF(AQ$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AR194,N(OFFSET($O758:AR758,0,MAX(COLUMN($O758:AR758))-COLUMN($O758:AR758),1,1)))*(IF(AR$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AS194,N(OFFSET($O758:AS758,0,MAX(COLUMN($O758:AS758))-COLUMN($O758:AS758),1,1)))*(IF(AS$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AT194,N(OFFSET($O758:AT758,0,MAX(COLUMN($O758:AT758))-COLUMN($O758:AT758),1,1)))*(IF(AT$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AU194,N(OFFSET($O758:AU758,0,MAX(COLUMN($O758:AU758))-COLUMN($O758:AU758),1,1)))*(IF(AU$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AV194,N(OFFSET($O758:AV758,0,MAX(COLUMN($O758:AV758))-COLUMN($O758:AV758),1,1)))*(IF(AV$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AW194,N(OFFSET($O758:AW758,0,MAX(COLUMN($O758:AW758))-COLUMN($O758:AW758),1,1)))*(IF(AW$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AX194,N(OFFSET($O758:AX758,0,MAX(COLUMN($O758:AX758))-COLUMN($O758:AX758),1,1)))*(IF(AX$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AY194,N(OFFSET($O758:AY758,0,MAX(COLUMN($O758:AY758))-COLUMN($O758:AY758),1,1)))*(IF(AY$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:AZ194,N(OFFSET($O758:AZ758,0,MAX(COLUMN($O758:AZ758))-COLUMN($O758:AZ758),1,1)))*(IF(AZ$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BA194,N(OFFSET($O758:BA758,0,MAX(COLUMN($O758:BA758))-COLUMN($O758:BA758),1,1)))*(IF(BA$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BB194,N(OFFSET($O758:BB758,0,MAX(COLUMN($O758:BB758))-COLUMN($O758:BB758),1,1)))*(IF(BB$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BC194,N(OFFSET($O758:BC758,0,MAX(COLUMN($O758:BC758))-COLUMN($O758:BC758),1,1)))*(IF(BC$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BD194,N(OFFSET($O758:BD758,0,MAX(COLUMN($O758:BD758))-COLUMN($O758:BD758),1,1)))*(IF(BD$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BE194,N(OFFSET($O758:BE758,0,MAX(COLUMN($O758:BE758))-COLUMN($O758:BE758),1,1)))*(IF(BE$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BF194,N(OFFSET($O758:BF758,0,MAX(COLUMN($O758:BF758))-COLUMN($O758:BF758),1,1)))*(IF(BF$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BG194,N(OFFSET($O758:BG758,0,MAX(COLUMN($O758:BG758))-COLUMN($O758:BG758),1,1)))*(IF(BG$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BH194,N(OFFSET($O758:BH758,0,MAX(COLUMN($O758:BH758))-COLUMN($O758:BH758),1,1)))*(IF(BH$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BI194,N(OFFSET($O758:BI758,0,MAX(COLUMN($O758:BI758))-COLUMN($O758:BI758),1,1)))*(IF(BI$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BJ194,N(OFFSET($O758:BJ758,0,MAX(COLUMN($O758:BJ758))-COLUMN($O758:BJ758),1,1)))*(IF(BJ$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BK194,N(OFFSET($O758:BK758,0,MAX(COLUMN($O758:BK758))-COLUMN($O758:BK758),1,1)))*(IF(BK$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BL194,N(OFFSET($O758:BL758,0,MAX(COLUMN($O758:BL758))-COLUMN($O758:BL758),1,1)))*(IF(BL$5<$I787,$H787,1))","v":0},{"$f":"SUMPRODUCT($O194:BM194,N(OFFSET($O758:BM758,0,MAX(COLUMN($O758:BM758))-COLUMN($O758:BM758),1,1)))*(IF(BM$5<$I787,$H787,1))","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Input!O25","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O195:O195,N(OFFSET($O759:O759,0,MAX(COLUMN($O759:O759))-COLUMN($O759:O759),1,1)))*(IF(O$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:P195,N(OFFSET($O759:P759,0,MAX(COLUMN($O759:P759))-COLUMN($O759:P759),1,1)))*(IF(P$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:Q195,N(OFFSET($O759:Q759,0,MAX(COLUMN($O759:Q759))-COLUMN($O759:Q759),1,1)))*(IF(Q$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:R195,N(OFFSET($O759:R759,0,MAX(COLUMN($O759:R759))-COLUMN($O759:R759),1,1)))*(IF(R$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:S195,N(OFFSET($O759:S759,0,MAX(COLUMN($O759:S759))-COLUMN($O759:S759),1,1)))*(IF(S$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:T195,N(OFFSET($O759:T759,0,MAX(COLUMN($O759:T759))-COLUMN($O759:T759),1,1)))*(IF(T$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:U195,N(OFFSET($O759:U759,0,MAX(COLUMN($O759:U759))-COLUMN($O759:U759),1,1)))*(IF(U$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:V195,N(OFFSET($O759:V759,0,MAX(COLUMN($O759:V759))-COLUMN($O759:V759),1,1)))*(IF(V$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:W195,N(OFFSET($O759:W759,0,MAX(COLUMN($O759:W759))-COLUMN($O759:W759),1,1)))*(IF(W$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:X195,N(OFFSET($O759:X759,0,MAX(COLUMN($O759:X759))-COLUMN($O759:X759),1,1)))*(IF(X$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:Y195,N(OFFSET($O759:Y759,0,MAX(COLUMN($O759:Y759))-COLUMN($O759:Y759),1,1)))*(IF(Y$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:Z195,N(OFFSET($O759:Z759,0,MAX(COLUMN($O759:Z759))-COLUMN($O759:Z759),1,1)))*(IF(Z$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AA195,N(OFFSET($O759:AA759,0,MAX(COLUMN($O759:AA759))-COLUMN($O759:AA759),1,1)))*(IF(AA$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AB195,N(OFFSET($O759:AB759,0,MAX(COLUMN($O759:AB759))-COLUMN($O759:AB759),1,1)))*(IF(AB$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AC195,N(OFFSET($O759:AC759,0,MAX(COLUMN($O759:AC759))-COLUMN($O759:AC759),1,1)))*(IF(AC$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AD195,N(OFFSET($O759:AD759,0,MAX(COLUMN($O759:AD759))-COLUMN($O759:AD759),1,1)))*(IF(AD$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AE195,N(OFFSET($O759:AE759,0,MAX(COLUMN($O759:AE759))-COLUMN($O759:AE759),1,1)))*(IF(AE$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AF195,N(OFFSET($O759:AF759,0,MAX(COLUMN($O759:AF759))-COLUMN($O759:AF759),1,1)))*(IF(AF$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AG195,N(OFFSET($O759:AG759,0,MAX(COLUMN($O759:AG759))-COLUMN($O759:AG759),1,1)))*(IF(AG$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AH195,N(OFFSET($O759:AH759,0,MAX(COLUMN($O759:AH759))-COLUMN($O759:AH759),1,1)))*(IF(AH$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AI195,N(OFFSET($O759:AI759,0,MAX(COLUMN($O759:AI759))-COLUMN($O759:AI759),1,1)))*(IF(AI$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AJ195,N(OFFSET($O759:AJ759,0,MAX(COLUMN($O759:AJ759))-COLUMN($O759:AJ759),1,1)))*(IF(AJ$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AK195,N(OFFSET($O759:AK759,0,MAX(COLUMN($O759:AK759))-COLUMN($O759:AK759),1,1)))*(IF(AK$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AL195,N(OFFSET($O759:AL759,0,MAX(COLUMN($O759:AL759))-COLUMN($O759:AL759),1,1)))*(IF(AL$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AM195,N(OFFSET($O759:AM759,0,MAX(COLUMN($O759:AM759))-COLUMN($O759:AM759),1,1)))*(IF(AM$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AN195,N(OFFSET($O759:AN759,0,MAX(COLUMN($O759:AN759))-COLUMN($O759:AN759),1,1)))*(IF(AN$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AO195,N(OFFSET($O759:AO759,0,MAX(COLUMN($O759:AO759))-COLUMN($O759:AO759),1,1)))*(IF(AO$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AP195,N(OFFSET($O759:AP759,0,MAX(COLUMN($O759:AP759))-COLUMN($O759:AP759),1,1)))*(IF(AP$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AQ195,N(OFFSET($O759:AQ759,0,MAX(COLUMN($O759:AQ759))-COLUMN($O759:AQ759),1,1)))*(IF(AQ$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AR195,N(OFFSET($O759:AR759,0,MAX(COLUMN($O759:AR759))-COLUMN($O759:AR759),1,1)))*(IF(AR$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AS195,N(OFFSET($O759:AS759,0,MAX(COLUMN($O759:AS759))-COLUMN($O759:AS759),1,1)))*(IF(AS$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AT195,N(OFFSET($O759:AT759,0,MAX(COLUMN($O759:AT759))-COLUMN($O759:AT759),1,1)))*(IF(AT$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AU195,N(OFFSET($O759:AU759,0,MAX(COLUMN($O759:AU759))-COLUMN($O759:AU759),1,1)))*(IF(AU$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AV195,N(OFFSET($O759:AV759,0,MAX(COLUMN($O759:AV759))-COLUMN($O759:AV759),1,1)))*(IF(AV$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AW195,N(OFFSET($O759:AW759,0,MAX(COLUMN($O759:AW759))-COLUMN($O759:AW759),1,1)))*(IF(AW$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AX195,N(OFFSET($O759:AX759,0,MAX(COLUMN($O759:AX759))-COLUMN($O759:AX759),1,1)))*(IF(AX$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AY195,N(OFFSET($O759:AY759,0,MAX(COLUMN($O759:AY759))-COLUMN($O759:AY759),1,1)))*(IF(AY$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:AZ195,N(OFFSET($O759:AZ759,0,MAX(COLUMN($O759:AZ759))-COLUMN($O759:AZ759),1,1)))*(IF(AZ$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BA195,N(OFFSET($O759:BA759,0,MAX(COLUMN($O759:BA759))-COLUMN($O759:BA759),1,1)))*(IF(BA$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BB195,N(OFFSET($O759:BB759,0,MAX(COLUMN($O759:BB759))-COLUMN($O759:BB759),1,1)))*(IF(BB$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BC195,N(OFFSET($O759:BC759,0,MAX(COLUMN($O759:BC759))-COLUMN($O759:BC759),1,1)))*(IF(BC$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BD195,N(OFFSET($O759:BD759,0,MAX(COLUMN($O759:BD759))-COLUMN($O759:BD759),1,1)))*(IF(BD$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BE195,N(OFFSET($O759:BE759,0,MAX(COLUMN($O759:BE759))-COLUMN($O759:BE759),1,1)))*(IF(BE$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BF195,N(OFFSET($O759:BF759,0,MAX(COLUMN($O759:BF759))-COLUMN($O759:BF759),1,1)))*(IF(BF$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BG195,N(OFFSET($O759:BG759,0,MAX(COLUMN($O759:BG759))-COLUMN($O759:BG759),1,1)))*(IF(BG$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BH195,N(OFFSET($O759:BH759,0,MAX(COLUMN($O759:BH759))-COLUMN($O759:BH759),1,1)))*(IF(BH$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BI195,N(OFFSET($O759:BI759,0,MAX(COLUMN($O759:BI759))-COLUMN($O759:BI759),1,1)))*(IF(BI$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BJ195,N(OFFSET($O759:BJ759,0,MAX(COLUMN($O759:BJ759))-COLUMN($O759:BJ759),1,1)))*(IF(BJ$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BK195,N(OFFSET($O759:BK759,0,MAX(COLUMN($O759:BK759))-COLUMN($O759:BK759),1,1)))*(IF(BK$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BL195,N(OFFSET($O759:BL759,0,MAX(COLUMN($O759:BL759))-COLUMN($O759:BL759),1,1)))*(IF(BL$5<$I788,$H788,1))","v":0},{"$f":"SUMPRODUCT($O195:BM195,N(OFFSET($O759:BM759,0,MAX(COLUMN($O759:BM759))-COLUMN($O759:BM759),1,1)))*(IF(BM$5<$I788,$H788,1))","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Input!O26","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O196:O196,N(OFFSET($O760:O760,0,MAX(COLUMN($O760:O760))-COLUMN($O760:O760),1,1)))*(IF(O$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:P196,N(OFFSET($O760:P760,0,MAX(COLUMN($O760:P760))-COLUMN($O760:P760),1,1)))*(IF(P$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:Q196,N(OFFSET($O760:Q760,0,MAX(COLUMN($O760:Q760))-COLUMN($O760:Q760),1,1)))*(IF(Q$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:R196,N(OFFSET($O760:R760,0,MAX(COLUMN($O760:R760))-COLUMN($O760:R760),1,1)))*(IF(R$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:S196,N(OFFSET($O760:S760,0,MAX(COLUMN($O760:S760))-COLUMN($O760:S760),1,1)))*(IF(S$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:T196,N(OFFSET($O760:T760,0,MAX(COLUMN($O760:T760))-COLUMN($O760:T760),1,1)))*(IF(T$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:U196,N(OFFSET($O760:U760,0,MAX(COLUMN($O760:U760))-COLUMN($O760:U760),1,1)))*(IF(U$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:V196,N(OFFSET($O760:V760,0,MAX(COLUMN($O760:V760))-COLUMN($O760:V760),1,1)))*(IF(V$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:W196,N(OFFSET($O760:W760,0,MAX(COLUMN($O760:W760))-COLUMN($O760:W760),1,1)))*(IF(W$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:X196,N(OFFSET($O760:X760,0,MAX(COLUMN($O760:X760))-COLUMN($O760:X760),1,1)))*(IF(X$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:Y196,N(OFFSET($O760:Y760,0,MAX(COLUMN($O760:Y760))-COLUMN($O760:Y760),1,1)))*(IF(Y$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:Z196,N(OFFSET($O760:Z760,0,MAX(COLUMN($O760:Z760))-COLUMN($O760:Z760),1,1)))*(IF(Z$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AA196,N(OFFSET($O760:AA760,0,MAX(COLUMN($O760:AA760))-COLUMN($O760:AA760),1,1)))*(IF(AA$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AB196,N(OFFSET($O760:AB760,0,MAX(COLUMN($O760:AB760))-COLUMN($O760:AB760),1,1)))*(IF(AB$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AC196,N(OFFSET($O760:AC760,0,MAX(COLUMN($O760:AC760))-COLUMN($O760:AC760),1,1)))*(IF(AC$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AD196,N(OFFSET($O760:AD760,0,MAX(COLUMN($O760:AD760))-COLUMN($O760:AD760),1,1)))*(IF(AD$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AE196,N(OFFSET($O760:AE760,0,MAX(COLUMN($O760:AE760))-COLUMN($O760:AE760),1,1)))*(IF(AE$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AF196,N(OFFSET($O760:AF760,0,MAX(COLUMN($O760:AF760))-COLUMN($O760:AF760),1,1)))*(IF(AF$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AG196,N(OFFSET($O760:AG760,0,MAX(COLUMN($O760:AG760))-COLUMN($O760:AG760),1,1)))*(IF(AG$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AH196,N(OFFSET($O760:AH760,0,MAX(COLUMN($O760:AH760))-COLUMN($O760:AH760),1,1)))*(IF(AH$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AI196,N(OFFSET($O760:AI760,0,MAX(COLUMN($O760:AI760))-COLUMN($O760:AI760),1,1)))*(IF(AI$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AJ196,N(OFFSET($O760:AJ760,0,MAX(COLUMN($O760:AJ760))-COLUMN($O760:AJ760),1,1)))*(IF(AJ$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AK196,N(OFFSET($O760:AK760,0,MAX(COLUMN($O760:AK760))-COLUMN($O760:AK760),1,1)))*(IF(AK$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AL196,N(OFFSET($O760:AL760,0,MAX(COLUMN($O760:AL760))-COLUMN($O760:AL760),1,1)))*(IF(AL$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AM196,N(OFFSET($O760:AM760,0,MAX(COLUMN($O760:AM760))-COLUMN($O760:AM760),1,1)))*(IF(AM$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AN196,N(OFFSET($O760:AN760,0,MAX(COLUMN($O760:AN760))-COLUMN($O760:AN760),1,1)))*(IF(AN$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AO196,N(OFFSET($O760:AO760,0,MAX(COLUMN($O760:AO760))-COLUMN($O760:AO760),1,1)))*(IF(AO$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AP196,N(OFFSET($O760:AP760,0,MAX(COLUMN($O760:AP760))-COLUMN($O760:AP760),1,1)))*(IF(AP$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AQ196,N(OFFSET($O760:AQ760,0,MAX(COLUMN($O760:AQ760))-COLUMN($O760:AQ760),1,1)))*(IF(AQ$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AR196,N(OFFSET($O760:AR760,0,MAX(COLUMN($O760:AR760))-COLUMN($O760:AR760),1,1)))*(IF(AR$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AS196,N(OFFSET($O760:AS760,0,MAX(COLUMN($O760:AS760))-COLUMN($O760:AS760),1,1)))*(IF(AS$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AT196,N(OFFSET($O760:AT760,0,MAX(COLUMN($O760:AT760))-COLUMN($O760:AT760),1,1)))*(IF(AT$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AU196,N(OFFSET($O760:AU760,0,MAX(COLUMN($O760:AU760))-COLUMN($O760:AU760),1,1)))*(IF(AU$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AV196,N(OFFSET($O760:AV760,0,MAX(COLUMN($O760:AV760))-COLUMN($O760:AV760),1,1)))*(IF(AV$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AW196,N(OFFSET($O760:AW760,0,MAX(COLUMN($O760:AW760))-COLUMN($O760:AW760),1,1)))*(IF(AW$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AX196,N(OFFSET($O760:AX760,0,MAX(COLUMN($O760:AX760))-COLUMN($O760:AX760),1,1)))*(IF(AX$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AY196,N(OFFSET($O760:AY760,0,MAX(COLUMN($O760:AY760))-COLUMN($O760:AY760),1,1)))*(IF(AY$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:AZ196,N(OFFSET($O760:AZ760,0,MAX(COLUMN($O760:AZ760))-COLUMN($O760:AZ760),1,1)))*(IF(AZ$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BA196,N(OFFSET($O760:BA760,0,MAX(COLUMN($O760:BA760))-COLUMN($O760:BA760),1,1)))*(IF(BA$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BB196,N(OFFSET($O760:BB760,0,MAX(COLUMN($O760:BB760))-COLUMN($O760:BB760),1,1)))*(IF(BB$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BC196,N(OFFSET($O760:BC760,0,MAX(COLUMN($O760:BC760))-COLUMN($O760:BC760),1,1)))*(IF(BC$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BD196,N(OFFSET($O760:BD760,0,MAX(COLUMN($O760:BD760))-COLUMN($O760:BD760),1,1)))*(IF(BD$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BE196,N(OFFSET($O760:BE760,0,MAX(COLUMN($O760:BE760))-COLUMN($O760:BE760),1,1)))*(IF(BE$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BF196,N(OFFSET($O760:BF760,0,MAX(COLUMN($O760:BF760))-COLUMN($O760:BF760),1,1)))*(IF(BF$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BG196,N(OFFSET($O760:BG760,0,MAX(COLUMN($O760:BG760))-COLUMN($O760:BG760),1,1)))*(IF(BG$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BH196,N(OFFSET($O760:BH760,0,MAX(COLUMN($O760:BH760))-COLUMN($O760:BH760),1,1)))*(IF(BH$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BI196,N(OFFSET($O760:BI760,0,MAX(COLUMN($O760:BI760))-COLUMN($O760:BI760),1,1)))*(IF(BI$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BJ196,N(OFFSET($O760:BJ760,0,MAX(COLUMN($O760:BJ760))-COLUMN($O760:BJ760),1,1)))*(IF(BJ$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BK196,N(OFFSET($O760:BK760,0,MAX(COLUMN($O760:BK760))-COLUMN($O760:BK760),1,1)))*(IF(BK$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BL196,N(OFFSET($O760:BL760,0,MAX(COLUMN($O760:BL760))-COLUMN($O760:BL760),1,1)))*(IF(BL$5<$I789,$H789,1))","v":0},{"$f":"SUMPRODUCT($O196:BM196,N(OFFSET($O760:BM760,0,MAX(COLUMN($O760:BM760))-COLUMN($O760:BM760),1,1)))*(IF(BM$5<$I789,$H789,1))","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Input!O27","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O197:O197,N(OFFSET($O761:O761,0,MAX(COLUMN($O761:O761))-COLUMN($O761:O761),1,1)))*(IF(O$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:P197,N(OFFSET($O761:P761,0,MAX(COLUMN($O761:P761))-COLUMN($O761:P761),1,1)))*(IF(P$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:Q197,N(OFFSET($O761:Q761,0,MAX(COLUMN($O761:Q761))-COLUMN($O761:Q761),1,1)))*(IF(Q$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:R197,N(OFFSET($O761:R761,0,MAX(COLUMN($O761:R761))-COLUMN($O761:R761),1,1)))*(IF(R$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:S197,N(OFFSET($O761:S761,0,MAX(COLUMN($O761:S761))-COLUMN($O761:S761),1,1)))*(IF(S$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:T197,N(OFFSET($O761:T761,0,MAX(COLUMN($O761:T761))-COLUMN($O761:T761),1,1)))*(IF(T$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:U197,N(OFFSET($O761:U761,0,MAX(COLUMN($O761:U761))-COLUMN($O761:U761),1,1)))*(IF(U$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:V197,N(OFFSET($O761:V761,0,MAX(COLUMN($O761:V761))-COLUMN($O761:V761),1,1)))*(IF(V$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:W197,N(OFFSET($O761:W761,0,MAX(COLUMN($O761:W761))-COLUMN($O761:W761),1,1)))*(IF(W$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:X197,N(OFFSET($O761:X761,0,MAX(COLUMN($O761:X761))-COLUMN($O761:X761),1,1)))*(IF(X$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:Y197,N(OFFSET($O761:Y761,0,MAX(COLUMN($O761:Y761))-COLUMN($O761:Y761),1,1)))*(IF(Y$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:Z197,N(OFFSET($O761:Z761,0,MAX(COLUMN($O761:Z761))-COLUMN($O761:Z761),1,1)))*(IF(Z$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AA197,N(OFFSET($O761:AA761,0,MAX(COLUMN($O761:AA761))-COLUMN($O761:AA761),1,1)))*(IF(AA$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AB197,N(OFFSET($O761:AB761,0,MAX(COLUMN($O761:AB761))-COLUMN($O761:AB761),1,1)))*(IF(AB$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AC197,N(OFFSET($O761:AC761,0,MAX(COLUMN($O761:AC761))-COLUMN($O761:AC761),1,1)))*(IF(AC$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AD197,N(OFFSET($O761:AD761,0,MAX(COLUMN($O761:AD761))-COLUMN($O761:AD761),1,1)))*(IF(AD$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AE197,N(OFFSET($O761:AE761,0,MAX(COLUMN($O761:AE761))-COLUMN($O761:AE761),1,1)))*(IF(AE$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AF197,N(OFFSET($O761:AF761,0,MAX(COLUMN($O761:AF761))-COLUMN($O761:AF761),1,1)))*(IF(AF$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AG197,N(OFFSET($O761:AG761,0,MAX(COLUMN($O761:AG761))-COLUMN($O761:AG761),1,1)))*(IF(AG$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AH197,N(OFFSET($O761:AH761,0,MAX(COLUMN($O761:AH761))-COLUMN($O761:AH761),1,1)))*(IF(AH$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AI197,N(OFFSET($O761:AI761,0,MAX(COLUMN($O761:AI761))-COLUMN($O761:AI761),1,1)))*(IF(AI$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AJ197,N(OFFSET($O761:AJ761,0,MAX(COLUMN($O761:AJ761))-COLUMN($O761:AJ761),1,1)))*(IF(AJ$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AK197,N(OFFSET($O761:AK761,0,MAX(COLUMN($O761:AK761))-COLUMN($O761:AK761),1,1)))*(IF(AK$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AL197,N(OFFSET($O761:AL761,0,MAX(COLUMN($O761:AL761))-COLUMN($O761:AL761),1,1)))*(IF(AL$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AM197,N(OFFSET($O761:AM761,0,MAX(COLUMN($O761:AM761))-COLUMN($O761:AM761),1,1)))*(IF(AM$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AN197,N(OFFSET($O761:AN761,0,MAX(COLUMN($O761:AN761))-COLUMN($O761:AN761),1,1)))*(IF(AN$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AO197,N(OFFSET($O761:AO761,0,MAX(COLUMN($O761:AO761))-COLUMN($O761:AO761),1,1)))*(IF(AO$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AP197,N(OFFSET($O761:AP761,0,MAX(COLUMN($O761:AP761))-COLUMN($O761:AP761),1,1)))*(IF(AP$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AQ197,N(OFFSET($O761:AQ761,0,MAX(COLUMN($O761:AQ761))-COLUMN($O761:AQ761),1,1)))*(IF(AQ$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AR197,N(OFFSET($O761:AR761,0,MAX(COLUMN($O761:AR761))-COLUMN($O761:AR761),1,1)))*(IF(AR$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AS197,N(OFFSET($O761:AS761,0,MAX(COLUMN($O761:AS761))-COLUMN($O761:AS761),1,1)))*(IF(AS$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AT197,N(OFFSET($O761:AT761,0,MAX(COLUMN($O761:AT761))-COLUMN($O761:AT761),1,1)))*(IF(AT$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AU197,N(OFFSET($O761:AU761,0,MAX(COLUMN($O761:AU761))-COLUMN($O761:AU761),1,1)))*(IF(AU$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AV197,N(OFFSET($O761:AV761,0,MAX(COLUMN($O761:AV761))-COLUMN($O761:AV761),1,1)))*(IF(AV$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AW197,N(OFFSET($O761:AW761,0,MAX(COLUMN($O761:AW761))-COLUMN($O761:AW761),1,1)))*(IF(AW$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AX197,N(OFFSET($O761:AX761,0,MAX(COLUMN($O761:AX761))-COLUMN($O761:AX761),1,1)))*(IF(AX$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AY197,N(OFFSET($O761:AY761,0,MAX(COLUMN($O761:AY761))-COLUMN($O761:AY761),1,1)))*(IF(AY$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:AZ197,N(OFFSET($O761:AZ761,0,MAX(COLUMN($O761:AZ761))-COLUMN($O761:AZ761),1,1)))*(IF(AZ$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BA197,N(OFFSET($O761:BA761,0,MAX(COLUMN($O761:BA761))-COLUMN($O761:BA761),1,1)))*(IF(BA$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BB197,N(OFFSET($O761:BB761,0,MAX(COLUMN($O761:BB761))-COLUMN($O761:BB761),1,1)))*(IF(BB$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BC197,N(OFFSET($O761:BC761,0,MAX(COLUMN($O761:BC761))-COLUMN($O761:BC761),1,1)))*(IF(BC$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BD197,N(OFFSET($O761:BD761,0,MAX(COLUMN($O761:BD761))-COLUMN($O761:BD761),1,1)))*(IF(BD$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BE197,N(OFFSET($O761:BE761,0,MAX(COLUMN($O761:BE761))-COLUMN($O761:BE761),1,1)))*(IF(BE$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BF197,N(OFFSET($O761:BF761,0,MAX(COLUMN($O761:BF761))-COLUMN($O761:BF761),1,1)))*(IF(BF$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BG197,N(OFFSET($O761:BG761,0,MAX(COLUMN($O761:BG761))-COLUMN($O761:BG761),1,1)))*(IF(BG$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BH197,N(OFFSET($O761:BH761,0,MAX(COLUMN($O761:BH761))-COLUMN($O761:BH761),1,1)))*(IF(BH$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BI197,N(OFFSET($O761:BI761,0,MAX(COLUMN($O761:BI761))-COLUMN($O761:BI761),1,1)))*(IF(BI$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BJ197,N(OFFSET($O761:BJ761,0,MAX(COLUMN($O761:BJ761))-COLUMN($O761:BJ761),1,1)))*(IF(BJ$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BK197,N(OFFSET($O761:BK761,0,MAX(COLUMN($O761:BK761))-COLUMN($O761:BK761),1,1)))*(IF(BK$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BL197,N(OFFSET($O761:BL761,0,MAX(COLUMN($O761:BL761))-COLUMN($O761:BL761),1,1)))*(IF(BL$5<$I790,$H790,1))","v":0},{"$f":"SUMPRODUCT($O197:BM197,N(OFFSET($O761:BM761,0,MAX(COLUMN($O761:BM761))-COLUMN($O761:BM761),1,1)))*(IF(BM$5<$I790,$H790,1))","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Input!O28","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O198:O198,N(OFFSET($O762:O762,0,MAX(COLUMN($O762:O762))-COLUMN($O762:O762),1,1)))*(IF(O$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:P198,N(OFFSET($O762:P762,0,MAX(COLUMN($O762:P762))-COLUMN($O762:P762),1,1)))*(IF(P$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:Q198,N(OFFSET($O762:Q762,0,MAX(COLUMN($O762:Q762))-COLUMN($O762:Q762),1,1)))*(IF(Q$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:R198,N(OFFSET($O762:R762,0,MAX(COLUMN($O762:R762))-COLUMN($O762:R762),1,1)))*(IF(R$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:S198,N(OFFSET($O762:S762,0,MAX(COLUMN($O762:S762))-COLUMN($O762:S762),1,1)))*(IF(S$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:T198,N(OFFSET($O762:T762,0,MAX(COLUMN($O762:T762))-COLUMN($O762:T762),1,1)))*(IF(T$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:U198,N(OFFSET($O762:U762,0,MAX(COLUMN($O762:U762))-COLUMN($O762:U762),1,1)))*(IF(U$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:V198,N(OFFSET($O762:V762,0,MAX(COLUMN($O762:V762))-COLUMN($O762:V762),1,1)))*(IF(V$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:W198,N(OFFSET($O762:W762,0,MAX(COLUMN($O762:W762))-COLUMN($O762:W762),1,1)))*(IF(W$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:X198,N(OFFSET($O762:X762,0,MAX(COLUMN($O762:X762))-COLUMN($O762:X762),1,1)))*(IF(X$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:Y198,N(OFFSET($O762:Y762,0,MAX(COLUMN($O762:Y762))-COLUMN($O762:Y762),1,1)))*(IF(Y$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:Z198,N(OFFSET($O762:Z762,0,MAX(COLUMN($O762:Z762))-COLUMN($O762:Z762),1,1)))*(IF(Z$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AA198,N(OFFSET($O762:AA762,0,MAX(COLUMN($O762:AA762))-COLUMN($O762:AA762),1,1)))*(IF(AA$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AB198,N(OFFSET($O762:AB762,0,MAX(COLUMN($O762:AB762))-COLUMN($O762:AB762),1,1)))*(IF(AB$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AC198,N(OFFSET($O762:AC762,0,MAX(COLUMN($O762:AC762))-COLUMN($O762:AC762),1,1)))*(IF(AC$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AD198,N(OFFSET($O762:AD762,0,MAX(COLUMN($O762:AD762))-COLUMN($O762:AD762),1,1)))*(IF(AD$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AE198,N(OFFSET($O762:AE762,0,MAX(COLUMN($O762:AE762))-COLUMN($O762:AE762),1,1)))*(IF(AE$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AF198,N(OFFSET($O762:AF762,0,MAX(COLUMN($O762:AF762))-COLUMN($O762:AF762),1,1)))*(IF(AF$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AG198,N(OFFSET($O762:AG762,0,MAX(COLUMN($O762:AG762))-COLUMN($O762:AG762),1,1)))*(IF(AG$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AH198,N(OFFSET($O762:AH762,0,MAX(COLUMN($O762:AH762))-COLUMN($O762:AH762),1,1)))*(IF(AH$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AI198,N(OFFSET($O762:AI762,0,MAX(COLUMN($O762:AI762))-COLUMN($O762:AI762),1,1)))*(IF(AI$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AJ198,N(OFFSET($O762:AJ762,0,MAX(COLUMN($O762:AJ762))-COLUMN($O762:AJ762),1,1)))*(IF(AJ$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AK198,N(OFFSET($O762:AK762,0,MAX(COLUMN($O762:AK762))-COLUMN($O762:AK762),1,1)))*(IF(AK$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AL198,N(OFFSET($O762:AL762,0,MAX(COLUMN($O762:AL762))-COLUMN($O762:AL762),1,1)))*(IF(AL$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AM198,N(OFFSET($O762:AM762,0,MAX(COLUMN($O762:AM762))-COLUMN($O762:AM762),1,1)))*(IF(AM$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AN198,N(OFFSET($O762:AN762,0,MAX(COLUMN($O762:AN762))-COLUMN($O762:AN762),1,1)))*(IF(AN$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AO198,N(OFFSET($O762:AO762,0,MAX(COLUMN($O762:AO762))-COLUMN($O762:AO762),1,1)))*(IF(AO$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AP198,N(OFFSET($O762:AP762,0,MAX(COLUMN($O762:AP762))-COLUMN($O762:AP762),1,1)))*(IF(AP$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AQ198,N(OFFSET($O762:AQ762,0,MAX(COLUMN($O762:AQ762))-COLUMN($O762:AQ762),1,1)))*(IF(AQ$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AR198,N(OFFSET($O762:AR762,0,MAX(COLUMN($O762:AR762))-COLUMN($O762:AR762),1,1)))*(IF(AR$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AS198,N(OFFSET($O762:AS762,0,MAX(COLUMN($O762:AS762))-COLUMN($O762:AS762),1,1)))*(IF(AS$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AT198,N(OFFSET($O762:AT762,0,MAX(COLUMN($O762:AT762))-COLUMN($O762:AT762),1,1)))*(IF(AT$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AU198,N(OFFSET($O762:AU762,0,MAX(COLUMN($O762:AU762))-COLUMN($O762:AU762),1,1)))*(IF(AU$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AV198,N(OFFSET($O762:AV762,0,MAX(COLUMN($O762:AV762))-COLUMN($O762:AV762),1,1)))*(IF(AV$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AW198,N(OFFSET($O762:AW762,0,MAX(COLUMN($O762:AW762))-COLUMN($O762:AW762),1,1)))*(IF(AW$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AX198,N(OFFSET($O762:AX762,0,MAX(COLUMN($O762:AX762))-COLUMN($O762:AX762),1,1)))*(IF(AX$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AY198,N(OFFSET($O762:AY762,0,MAX(COLUMN($O762:AY762))-COLUMN($O762:AY762),1,1)))*(IF(AY$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:AZ198,N(OFFSET($O762:AZ762,0,MAX(COLUMN($O762:AZ762))-COLUMN($O762:AZ762),1,1)))*(IF(AZ$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BA198,N(OFFSET($O762:BA762,0,MAX(COLUMN($O762:BA762))-COLUMN($O762:BA762),1,1)))*(IF(BA$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BB198,N(OFFSET($O762:BB762,0,MAX(COLUMN($O762:BB762))-COLUMN($O762:BB762),1,1)))*(IF(BB$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BC198,N(OFFSET($O762:BC762,0,MAX(COLUMN($O762:BC762))-COLUMN($O762:BC762),1,1)))*(IF(BC$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BD198,N(OFFSET($O762:BD762,0,MAX(COLUMN($O762:BD762))-COLUMN($O762:BD762),1,1)))*(IF(BD$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BE198,N(OFFSET($O762:BE762,0,MAX(COLUMN($O762:BE762))-COLUMN($O762:BE762),1,1)))*(IF(BE$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BF198,N(OFFSET($O762:BF762,0,MAX(COLUMN($O762:BF762))-COLUMN($O762:BF762),1,1)))*(IF(BF$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BG198,N(OFFSET($O762:BG762,0,MAX(COLUMN($O762:BG762))-COLUMN($O762:BG762),1,1)))*(IF(BG$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BH198,N(OFFSET($O762:BH762,0,MAX(COLUMN($O762:BH762))-COLUMN($O762:BH762),1,1)))*(IF(BH$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BI198,N(OFFSET($O762:BI762,0,MAX(COLUMN($O762:BI762))-COLUMN($O762:BI762),1,1)))*(IF(BI$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BJ198,N(OFFSET($O762:BJ762,0,MAX(COLUMN($O762:BJ762))-COLUMN($O762:BJ762),1,1)))*(IF(BJ$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BK198,N(OFFSET($O762:BK762,0,MAX(COLUMN($O762:BK762))-COLUMN($O762:BK762),1,1)))*(IF(BK$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BL198,N(OFFSET($O762:BL762,0,MAX(COLUMN($O762:BL762))-COLUMN($O762:BL762),1,1)))*(IF(BL$5<$I791,$H791,1))","v":0},{"$f":"SUMPRODUCT($O198:BM198,N(OFFSET($O762:BM762,0,MAX(COLUMN($O762:BM762))-COLUMN($O762:BM762),1,1)))*(IF(BM$5<$I791,$H791,1))","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Input!O29","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O199:O199,N(OFFSET($O763:O763,0,MAX(COLUMN($O763:O763))-COLUMN($O763:O763),1,1)))*(IF(O$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:P199,N(OFFSET($O763:P763,0,MAX(COLUMN($O763:P763))-COLUMN($O763:P763),1,1)))*(IF(P$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:Q199,N(OFFSET($O763:Q763,0,MAX(COLUMN($O763:Q763))-COLUMN($O763:Q763),1,1)))*(IF(Q$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:R199,N(OFFSET($O763:R763,0,MAX(COLUMN($O763:R763))-COLUMN($O763:R763),1,1)))*(IF(R$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:S199,N(OFFSET($O763:S763,0,MAX(COLUMN($O763:S763))-COLUMN($O763:S763),1,1)))*(IF(S$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:T199,N(OFFSET($O763:T763,0,MAX(COLUMN($O763:T763))-COLUMN($O763:T763),1,1)))*(IF(T$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:U199,N(OFFSET($O763:U763,0,MAX(COLUMN($O763:U763))-COLUMN($O763:U763),1,1)))*(IF(U$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:V199,N(OFFSET($O763:V763,0,MAX(COLUMN($O763:V763))-COLUMN($O763:V763),1,1)))*(IF(V$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:W199,N(OFFSET($O763:W763,0,MAX(COLUMN($O763:W763))-COLUMN($O763:W763),1,1)))*(IF(W$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:X199,N(OFFSET($O763:X763,0,MAX(COLUMN($O763:X763))-COLUMN($O763:X763),1,1)))*(IF(X$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:Y199,N(OFFSET($O763:Y763,0,MAX(COLUMN($O763:Y763))-COLUMN($O763:Y763),1,1)))*(IF(Y$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:Z199,N(OFFSET($O763:Z763,0,MAX(COLUMN($O763:Z763))-COLUMN($O763:Z763),1,1)))*(IF(Z$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AA199,N(OFFSET($O763:AA763,0,MAX(COLUMN($O763:AA763))-COLUMN($O763:AA763),1,1)))*(IF(AA$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AB199,N(OFFSET($O763:AB763,0,MAX(COLUMN($O763:AB763))-COLUMN($O763:AB763),1,1)))*(IF(AB$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AC199,N(OFFSET($O763:AC763,0,MAX(COLUMN($O763:AC763))-COLUMN($O763:AC763),1,1)))*(IF(AC$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AD199,N(OFFSET($O763:AD763,0,MAX(COLUMN($O763:AD763))-COLUMN($O763:AD763),1,1)))*(IF(AD$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AE199,N(OFFSET($O763:AE763,0,MAX(COLUMN($O763:AE763))-COLUMN($O763:AE763),1,1)))*(IF(AE$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AF199,N(OFFSET($O763:AF763,0,MAX(COLUMN($O763:AF763))-COLUMN($O763:AF763),1,1)))*(IF(AF$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AG199,N(OFFSET($O763:AG763,0,MAX(COLUMN($O763:AG763))-COLUMN($O763:AG763),1,1)))*(IF(AG$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AH199,N(OFFSET($O763:AH763,0,MAX(COLUMN($O763:AH763))-COLUMN($O763:AH763),1,1)))*(IF(AH$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AI199,N(OFFSET($O763:AI763,0,MAX(COLUMN($O763:AI763))-COLUMN($O763:AI763),1,1)))*(IF(AI$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AJ199,N(OFFSET($O763:AJ763,0,MAX(COLUMN($O763:AJ763))-COLUMN($O763:AJ763),1,1)))*(IF(AJ$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AK199,N(OFFSET($O763:AK763,0,MAX(COLUMN($O763:AK763))-COLUMN($O763:AK763),1,1)))*(IF(AK$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AL199,N(OFFSET($O763:AL763,0,MAX(COLUMN($O763:AL763))-COLUMN($O763:AL763),1,1)))*(IF(AL$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AM199,N(OFFSET($O763:AM763,0,MAX(COLUMN($O763:AM763))-COLUMN($O763:AM763),1,1)))*(IF(AM$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AN199,N(OFFSET($O763:AN763,0,MAX(COLUMN($O763:AN763))-COLUMN($O763:AN763),1,1)))*(IF(AN$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AO199,N(OFFSET($O763:AO763,0,MAX(COLUMN($O763:AO763))-COLUMN($O763:AO763),1,1)))*(IF(AO$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AP199,N(OFFSET($O763:AP763,0,MAX(COLUMN($O763:AP763))-COLUMN($O763:AP763),1,1)))*(IF(AP$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AQ199,N(OFFSET($O763:AQ763,0,MAX(COLUMN($O763:AQ763))-COLUMN($O763:AQ763),1,1)))*(IF(AQ$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AR199,N(OFFSET($O763:AR763,0,MAX(COLUMN($O763:AR763))-COLUMN($O763:AR763),1,1)))*(IF(AR$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AS199,N(OFFSET($O763:AS763,0,MAX(COLUMN($O763:AS763))-COLUMN($O763:AS763),1,1)))*(IF(AS$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AT199,N(OFFSET($O763:AT763,0,MAX(COLUMN($O763:AT763))-COLUMN($O763:AT763),1,1)))*(IF(AT$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AU199,N(OFFSET($O763:AU763,0,MAX(COLUMN($O763:AU763))-COLUMN($O763:AU763),1,1)))*(IF(AU$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AV199,N(OFFSET($O763:AV763,0,MAX(COLUMN($O763:AV763))-COLUMN($O763:AV763),1,1)))*(IF(AV$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AW199,N(OFFSET($O763:AW763,0,MAX(COLUMN($O763:AW763))-COLUMN($O763:AW763),1,1)))*(IF(AW$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AX199,N(OFFSET($O763:AX763,0,MAX(COLUMN($O763:AX763))-COLUMN($O763:AX763),1,1)))*(IF(AX$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AY199,N(OFFSET($O763:AY763,0,MAX(COLUMN($O763:AY763))-COLUMN($O763:AY763),1,1)))*(IF(AY$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:AZ199,N(OFFSET($O763:AZ763,0,MAX(COLUMN($O763:AZ763))-COLUMN($O763:AZ763),1,1)))*(IF(AZ$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BA199,N(OFFSET($O763:BA763,0,MAX(COLUMN($O763:BA763))-COLUMN($O763:BA763),1,1)))*(IF(BA$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BB199,N(OFFSET($O763:BB763,0,MAX(COLUMN($O763:BB763))-COLUMN($O763:BB763),1,1)))*(IF(BB$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BC199,N(OFFSET($O763:BC763,0,MAX(COLUMN($O763:BC763))-COLUMN($O763:BC763),1,1)))*(IF(BC$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BD199,N(OFFSET($O763:BD763,0,MAX(COLUMN($O763:BD763))-COLUMN($O763:BD763),1,1)))*(IF(BD$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BE199,N(OFFSET($O763:BE763,0,MAX(COLUMN($O763:BE763))-COLUMN($O763:BE763),1,1)))*(IF(BE$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BF199,N(OFFSET($O763:BF763,0,MAX(COLUMN($O763:BF763))-COLUMN($O763:BF763),1,1)))*(IF(BF$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BG199,N(OFFSET($O763:BG763,0,MAX(COLUMN($O763:BG763))-COLUMN($O763:BG763),1,1)))*(IF(BG$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BH199,N(OFFSET($O763:BH763,0,MAX(COLUMN($O763:BH763))-COLUMN($O763:BH763),1,1)))*(IF(BH$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BI199,N(OFFSET($O763:BI763,0,MAX(COLUMN($O763:BI763))-COLUMN($O763:BI763),1,1)))*(IF(BI$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BJ199,N(OFFSET($O763:BJ763,0,MAX(COLUMN($O763:BJ763))-COLUMN($O763:BJ763),1,1)))*(IF(BJ$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BK199,N(OFFSET($O763:BK763,0,MAX(COLUMN($O763:BK763))-COLUMN($O763:BK763),1,1)))*(IF(BK$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BL199,N(OFFSET($O763:BL763,0,MAX(COLUMN($O763:BL763))-COLUMN($O763:BL763),1,1)))*(IF(BL$5<$I792,$H792,1))","v":0},{"$f":"SUMPRODUCT($O199:BM199,N(OFFSET($O763:BM763,0,MAX(COLUMN($O763:BM763))-COLUMN($O763:BM763),1,1)))*(IF(BM$5<$I792,$H792,1))","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Input!O30","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O200:O200,N(OFFSET($O764:O764,0,MAX(COLUMN($O764:O764))-COLUMN($O764:O764),1,1)))*(IF(O$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:P200,N(OFFSET($O764:P764,0,MAX(COLUMN($O764:P764))-COLUMN($O764:P764),1,1)))*(IF(P$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:Q200,N(OFFSET($O764:Q764,0,MAX(COLUMN($O764:Q764))-COLUMN($O764:Q764),1,1)))*(IF(Q$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:R200,N(OFFSET($O764:R764,0,MAX(COLUMN($O764:R764))-COLUMN($O764:R764),1,1)))*(IF(R$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:S200,N(OFFSET($O764:S764,0,MAX(COLUMN($O764:S764))-COLUMN($O764:S764),1,1)))*(IF(S$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:T200,N(OFFSET($O764:T764,0,MAX(COLUMN($O764:T764))-COLUMN($O764:T764),1,1)))*(IF(T$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:U200,N(OFFSET($O764:U764,0,MAX(COLUMN($O764:U764))-COLUMN($O764:U764),1,1)))*(IF(U$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:V200,N(OFFSET($O764:V764,0,MAX(COLUMN($O764:V764))-COLUMN($O764:V764),1,1)))*(IF(V$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:W200,N(OFFSET($O764:W764,0,MAX(COLUMN($O764:W764))-COLUMN($O764:W764),1,1)))*(IF(W$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:X200,N(OFFSET($O764:X764,0,MAX(COLUMN($O764:X764))-COLUMN($O764:X764),1,1)))*(IF(X$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:Y200,N(OFFSET($O764:Y764,0,MAX(COLUMN($O764:Y764))-COLUMN($O764:Y764),1,1)))*(IF(Y$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:Z200,N(OFFSET($O764:Z764,0,MAX(COLUMN($O764:Z764))-COLUMN($O764:Z764),1,1)))*(IF(Z$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AA200,N(OFFSET($O764:AA764,0,MAX(COLUMN($O764:AA764))-COLUMN($O764:AA764),1,1)))*(IF(AA$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AB200,N(OFFSET($O764:AB764,0,MAX(COLUMN($O764:AB764))-COLUMN($O764:AB764),1,1)))*(IF(AB$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AC200,N(OFFSET($O764:AC764,0,MAX(COLUMN($O764:AC764))-COLUMN($O764:AC764),1,1)))*(IF(AC$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AD200,N(OFFSET($O764:AD764,0,MAX(COLUMN($O764:AD764))-COLUMN($O764:AD764),1,1)))*(IF(AD$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AE200,N(OFFSET($O764:AE764,0,MAX(COLUMN($O764:AE764))-COLUMN($O764:AE764),1,1)))*(IF(AE$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AF200,N(OFFSET($O764:AF764,0,MAX(COLUMN($O764:AF764))-COLUMN($O764:AF764),1,1)))*(IF(AF$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AG200,N(OFFSET($O764:AG764,0,MAX(COLUMN($O764:AG764))-COLUMN($O764:AG764),1,1)))*(IF(AG$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AH200,N(OFFSET($O764:AH764,0,MAX(COLUMN($O764:AH764))-COLUMN($O764:AH764),1,1)))*(IF(AH$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AI200,N(OFFSET($O764:AI764,0,MAX(COLUMN($O764:AI764))-COLUMN($O764:AI764),1,1)))*(IF(AI$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AJ200,N(OFFSET($O764:AJ764,0,MAX(COLUMN($O764:AJ764))-COLUMN($O764:AJ764),1,1)))*(IF(AJ$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AK200,N(OFFSET($O764:AK764,0,MAX(COLUMN($O764:AK764))-COLUMN($O764:AK764),1,1)))*(IF(AK$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AL200,N(OFFSET($O764:AL764,0,MAX(COLUMN($O764:AL764))-COLUMN($O764:AL764),1,1)))*(IF(AL$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AM200,N(OFFSET($O764:AM764,0,MAX(COLUMN($O764:AM764))-COLUMN($O764:AM764),1,1)))*(IF(AM$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AN200,N(OFFSET($O764:AN764,0,MAX(COLUMN($O764:AN764))-COLUMN($O764:AN764),1,1)))*(IF(AN$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AO200,N(OFFSET($O764:AO764,0,MAX(COLUMN($O764:AO764))-COLUMN($O764:AO764),1,1)))*(IF(AO$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AP200,N(OFFSET($O764:AP764,0,MAX(COLUMN($O764:AP764))-COLUMN($O764:AP764),1,1)))*(IF(AP$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AQ200,N(OFFSET($O764:AQ764,0,MAX(COLUMN($O764:AQ764))-COLUMN($O764:AQ764),1,1)))*(IF(AQ$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AR200,N(OFFSET($O764:AR764,0,MAX(COLUMN($O764:AR764))-COLUMN($O764:AR764),1,1)))*(IF(AR$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AS200,N(OFFSET($O764:AS764,0,MAX(COLUMN($O764:AS764))-COLUMN($O764:AS764),1,1)))*(IF(AS$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AT200,N(OFFSET($O764:AT764,0,MAX(COLUMN($O764:AT764))-COLUMN($O764:AT764),1,1)))*(IF(AT$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AU200,N(OFFSET($O764:AU764,0,MAX(COLUMN($O764:AU764))-COLUMN($O764:AU764),1,1)))*(IF(AU$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AV200,N(OFFSET($O764:AV764,0,MAX(COLUMN($O764:AV764))-COLUMN($O764:AV764),1,1)))*(IF(AV$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AW200,N(OFFSET($O764:AW764,0,MAX(COLUMN($O764:AW764))-COLUMN($O764:AW764),1,1)))*(IF(AW$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AX200,N(OFFSET($O764:AX764,0,MAX(COLUMN($O764:AX764))-COLUMN($O764:AX764),1,1)))*(IF(AX$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AY200,N(OFFSET($O764:AY764,0,MAX(COLUMN($O764:AY764))-COLUMN($O764:AY764),1,1)))*(IF(AY$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:AZ200,N(OFFSET($O764:AZ764,0,MAX(COLUMN($O764:AZ764))-COLUMN($O764:AZ764),1,1)))*(IF(AZ$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BA200,N(OFFSET($O764:BA764,0,MAX(COLUMN($O764:BA764))-COLUMN($O764:BA764),1,1)))*(IF(BA$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BB200,N(OFFSET($O764:BB764,0,MAX(COLUMN($O764:BB764))-COLUMN($O764:BB764),1,1)))*(IF(BB$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BC200,N(OFFSET($O764:BC764,0,MAX(COLUMN($O764:BC764))-COLUMN($O764:BC764),1,1)))*(IF(BC$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BD200,N(OFFSET($O764:BD764,0,MAX(COLUMN($O764:BD764))-COLUMN($O764:BD764),1,1)))*(IF(BD$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BE200,N(OFFSET($O764:BE764,0,MAX(COLUMN($O764:BE764))-COLUMN($O764:BE764),1,1)))*(IF(BE$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BF200,N(OFFSET($O764:BF764,0,MAX(COLUMN($O764:BF764))-COLUMN($O764:BF764),1,1)))*(IF(BF$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BG200,N(OFFSET($O764:BG764,0,MAX(COLUMN($O764:BG764))-COLUMN($O764:BG764),1,1)))*(IF(BG$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BH200,N(OFFSET($O764:BH764,0,MAX(COLUMN($O764:BH764))-COLUMN($O764:BH764),1,1)))*(IF(BH$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BI200,N(OFFSET($O764:BI764,0,MAX(COLUMN($O764:BI764))-COLUMN($O764:BI764),1,1)))*(IF(BI$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BJ200,N(OFFSET($O764:BJ764,0,MAX(COLUMN($O764:BJ764))-COLUMN($O764:BJ764),1,1)))*(IF(BJ$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BK200,N(OFFSET($O764:BK764,0,MAX(COLUMN($O764:BK764))-COLUMN($O764:BK764),1,1)))*(IF(BK$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BL200,N(OFFSET($O764:BL764,0,MAX(COLUMN($O764:BL764))-COLUMN($O764:BL764),1,1)))*(IF(BL$5<$I793,$H793,1))","v":0},{"$f":"SUMPRODUCT($O200:BM200,N(OFFSET($O764:BM764,0,MAX(COLUMN($O764:BM764))-COLUMN($O764:BM764),1,1)))*(IF(BM$5<$I793,$H793,1))","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Input!O31","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O201:O201,N(OFFSET($O765:O765,0,MAX(COLUMN($O765:O765))-COLUMN($O765:O765),1,1)))*(IF(O$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:P201,N(OFFSET($O765:P765,0,MAX(COLUMN($O765:P765))-COLUMN($O765:P765),1,1)))*(IF(P$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:Q201,N(OFFSET($O765:Q765,0,MAX(COLUMN($O765:Q765))-COLUMN($O765:Q765),1,1)))*(IF(Q$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:R201,N(OFFSET($O765:R765,0,MAX(COLUMN($O765:R765))-COLUMN($O765:R765),1,1)))*(IF(R$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:S201,N(OFFSET($O765:S765,0,MAX(COLUMN($O765:S765))-COLUMN($O765:S765),1,1)))*(IF(S$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:T201,N(OFFSET($O765:T765,0,MAX(COLUMN($O765:T765))-COLUMN($O765:T765),1,1)))*(IF(T$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:U201,N(OFFSET($O765:U765,0,MAX(COLUMN($O765:U765))-COLUMN($O765:U765),1,1)))*(IF(U$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:V201,N(OFFSET($O765:V765,0,MAX(COLUMN($O765:V765))-COLUMN($O765:V765),1,1)))*(IF(V$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:W201,N(OFFSET($O765:W765,0,MAX(COLUMN($O765:W765))-COLUMN($O765:W765),1,1)))*(IF(W$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:X201,N(OFFSET($O765:X765,0,MAX(COLUMN($O765:X765))-COLUMN($O765:X765),1,1)))*(IF(X$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:Y201,N(OFFSET($O765:Y765,0,MAX(COLUMN($O765:Y765))-COLUMN($O765:Y765),1,1)))*(IF(Y$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:Z201,N(OFFSET($O765:Z765,0,MAX(COLUMN($O765:Z765))-COLUMN($O765:Z765),1,1)))*(IF(Z$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AA201,N(OFFSET($O765:AA765,0,MAX(COLUMN($O765:AA765))-COLUMN($O765:AA765),1,1)))*(IF(AA$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AB201,N(OFFSET($O765:AB765,0,MAX(COLUMN($O765:AB765))-COLUMN($O765:AB765),1,1)))*(IF(AB$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AC201,N(OFFSET($O765:AC765,0,MAX(COLUMN($O765:AC765))-COLUMN($O765:AC765),1,1)))*(IF(AC$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AD201,N(OFFSET($O765:AD765,0,MAX(COLUMN($O765:AD765))-COLUMN($O765:AD765),1,1)))*(IF(AD$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AE201,N(OFFSET($O765:AE765,0,MAX(COLUMN($O765:AE765))-COLUMN($O765:AE765),1,1)))*(IF(AE$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AF201,N(OFFSET($O765:AF765,0,MAX(COLUMN($O765:AF765))-COLUMN($O765:AF765),1,1)))*(IF(AF$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AG201,N(OFFSET($O765:AG765,0,MAX(COLUMN($O765:AG765))-COLUMN($O765:AG765),1,1)))*(IF(AG$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AH201,N(OFFSET($O765:AH765,0,MAX(COLUMN($O765:AH765))-COLUMN($O765:AH765),1,1)))*(IF(AH$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AI201,N(OFFSET($O765:AI765,0,MAX(COLUMN($O765:AI765))-COLUMN($O765:AI765),1,1)))*(IF(AI$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AJ201,N(OFFSET($O765:AJ765,0,MAX(COLUMN($O765:AJ765))-COLUMN($O765:AJ765),1,1)))*(IF(AJ$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AK201,N(OFFSET($O765:AK765,0,MAX(COLUMN($O765:AK765))-COLUMN($O765:AK765),1,1)))*(IF(AK$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AL201,N(OFFSET($O765:AL765,0,MAX(COLUMN($O765:AL765))-COLUMN($O765:AL765),1,1)))*(IF(AL$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AM201,N(OFFSET($O765:AM765,0,MAX(COLUMN($O765:AM765))-COLUMN($O765:AM765),1,1)))*(IF(AM$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AN201,N(OFFSET($O765:AN765,0,MAX(COLUMN($O765:AN765))-COLUMN($O765:AN765),1,1)))*(IF(AN$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AO201,N(OFFSET($O765:AO765,0,MAX(COLUMN($O765:AO765))-COLUMN($O765:AO765),1,1)))*(IF(AO$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AP201,N(OFFSET($O765:AP765,0,MAX(COLUMN($O765:AP765))-COLUMN($O765:AP765),1,1)))*(IF(AP$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AQ201,N(OFFSET($O765:AQ765,0,MAX(COLUMN($O765:AQ765))-COLUMN($O765:AQ765),1,1)))*(IF(AQ$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AR201,N(OFFSET($O765:AR765,0,MAX(COLUMN($O765:AR765))-COLUMN($O765:AR765),1,1)))*(IF(AR$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AS201,N(OFFSET($O765:AS765,0,MAX(COLUMN($O765:AS765))-COLUMN($O765:AS765),1,1)))*(IF(AS$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AT201,N(OFFSET($O765:AT765,0,MAX(COLUMN($O765:AT765))-COLUMN($O765:AT765),1,1)))*(IF(AT$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AU201,N(OFFSET($O765:AU765,0,MAX(COLUMN($O765:AU765))-COLUMN($O765:AU765),1,1)))*(IF(AU$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AV201,N(OFFSET($O765:AV765,0,MAX(COLUMN($O765:AV765))-COLUMN($O765:AV765),1,1)))*(IF(AV$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AW201,N(OFFSET($O765:AW765,0,MAX(COLUMN($O765:AW765))-COLUMN($O765:AW765),1,1)))*(IF(AW$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AX201,N(OFFSET($O765:AX765,0,MAX(COLUMN($O765:AX765))-COLUMN($O765:AX765),1,1)))*(IF(AX$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AY201,N(OFFSET($O765:AY765,0,MAX(COLUMN($O765:AY765))-COLUMN($O765:AY765),1,1)))*(IF(AY$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:AZ201,N(OFFSET($O765:AZ765,0,MAX(COLUMN($O765:AZ765))-COLUMN($O765:AZ765),1,1)))*(IF(AZ$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BA201,N(OFFSET($O765:BA765,0,MAX(COLUMN($O765:BA765))-COLUMN($O765:BA765),1,1)))*(IF(BA$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BB201,N(OFFSET($O765:BB765,0,MAX(COLUMN($O765:BB765))-COLUMN($O765:BB765),1,1)))*(IF(BB$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BC201,N(OFFSET($O765:BC765,0,MAX(COLUMN($O765:BC765))-COLUMN($O765:BC765),1,1)))*(IF(BC$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BD201,N(OFFSET($O765:BD765,0,MAX(COLUMN($O765:BD765))-COLUMN($O765:BD765),1,1)))*(IF(BD$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BE201,N(OFFSET($O765:BE765,0,MAX(COLUMN($O765:BE765))-COLUMN($O765:BE765),1,1)))*(IF(BE$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BF201,N(OFFSET($O765:BF765,0,MAX(COLUMN($O765:BF765))-COLUMN($O765:BF765),1,1)))*(IF(BF$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BG201,N(OFFSET($O765:BG765,0,MAX(COLUMN($O765:BG765))-COLUMN($O765:BG765),1,1)))*(IF(BG$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BH201,N(OFFSET($O765:BH765,0,MAX(COLUMN($O765:BH765))-COLUMN($O765:BH765),1,1)))*(IF(BH$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BI201,N(OFFSET($O765:BI765,0,MAX(COLUMN($O765:BI765))-COLUMN($O765:BI765),1,1)))*(IF(BI$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BJ201,N(OFFSET($O765:BJ765,0,MAX(COLUMN($O765:BJ765))-COLUMN($O765:BJ765),1,1)))*(IF(BJ$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BK201,N(OFFSET($O765:BK765,0,MAX(COLUMN($O765:BK765))-COLUMN($O765:BK765),1,1)))*(IF(BK$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BL201,N(OFFSET($O765:BL765,0,MAX(COLUMN($O765:BL765))-COLUMN($O765:BL765),1,1)))*(IF(BL$5<$I794,$H794,1))","v":0},{"$f":"SUMPRODUCT($O201:BM201,N(OFFSET($O765:BM765,0,MAX(COLUMN($O765:BM765))-COLUMN($O765:BM765),1,1)))*(IF(BM$5<$I794,$H794,1))","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Input!O32","v":1},{"$f":"Input!$O$33","v":2038},null,null,null,null,null,{"$f":"SUMPRODUCT($O202:O202,N(OFFSET($O766:O766,0,MAX(COLUMN($O766:O766))-COLUMN($O766:O766),1,1)))*(IF(O$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:P202,N(OFFSET($O766:P766,0,MAX(COLUMN($O766:P766))-COLUMN($O766:P766),1,1)))*(IF(P$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:Q202,N(OFFSET($O766:Q766,0,MAX(COLUMN($O766:Q766))-COLUMN($O766:Q766),1,1)))*(IF(Q$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:R202,N(OFFSET($O766:R766,0,MAX(COLUMN($O766:R766))-COLUMN($O766:R766),1,1)))*(IF(R$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:S202,N(OFFSET($O766:S766,0,MAX(COLUMN($O766:S766))-COLUMN($O766:S766),1,1)))*(IF(S$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:T202,N(OFFSET($O766:T766,0,MAX(COLUMN($O766:T766))-COLUMN($O766:T766),1,1)))*(IF(T$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:U202,N(OFFSET($O766:U766,0,MAX(COLUMN($O766:U766))-COLUMN($O766:U766),1,1)))*(IF(U$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:V202,N(OFFSET($O766:V766,0,MAX(COLUMN($O766:V766))-COLUMN($O766:V766),1,1)))*(IF(V$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:W202,N(OFFSET($O766:W766,0,MAX(COLUMN($O766:W766))-COLUMN($O766:W766),1,1)))*(IF(W$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:X202,N(OFFSET($O766:X766,0,MAX(COLUMN($O766:X766))-COLUMN($O766:X766),1,1)))*(IF(X$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:Y202,N(OFFSET($O766:Y766,0,MAX(COLUMN($O766:Y766))-COLUMN($O766:Y766),1,1)))*(IF(Y$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:Z202,N(OFFSET($O766:Z766,0,MAX(COLUMN($O766:Z766))-COLUMN($O766:Z766),1,1)))*(IF(Z$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AA202,N(OFFSET($O766:AA766,0,MAX(COLUMN($O766:AA766))-COLUMN($O766:AA766),1,1)))*(IF(AA$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AB202,N(OFFSET($O766:AB766,0,MAX(COLUMN($O766:AB766))-COLUMN($O766:AB766),1,1)))*(IF(AB$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AC202,N(OFFSET($O766:AC766,0,MAX(COLUMN($O766:AC766))-COLUMN($O766:AC766),1,1)))*(IF(AC$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AD202,N(OFFSET($O766:AD766,0,MAX(COLUMN($O766:AD766))-COLUMN($O766:AD766),1,1)))*(IF(AD$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AE202,N(OFFSET($O766:AE766,0,MAX(COLUMN($O766:AE766))-COLUMN($O766:AE766),1,1)))*(IF(AE$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AF202,N(OFFSET($O766:AF766,0,MAX(COLUMN($O766:AF766))-COLUMN($O766:AF766),1,1)))*(IF(AF$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AG202,N(OFFSET($O766:AG766,0,MAX(COLUMN($O766:AG766))-COLUMN($O766:AG766),1,1)))*(IF(AG$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AH202,N(OFFSET($O766:AH766,0,MAX(COLUMN($O766:AH766))-COLUMN($O766:AH766),1,1)))*(IF(AH$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AI202,N(OFFSET($O766:AI766,0,MAX(COLUMN($O766:AI766))-COLUMN($O766:AI766),1,1)))*(IF(AI$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AJ202,N(OFFSET($O766:AJ766,0,MAX(COLUMN($O766:AJ766))-COLUMN($O766:AJ766),1,1)))*(IF(AJ$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AK202,N(OFFSET($O766:AK766,0,MAX(COLUMN($O766:AK766))-COLUMN($O766:AK766),1,1)))*(IF(AK$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AL202,N(OFFSET($O766:AL766,0,MAX(COLUMN($O766:AL766))-COLUMN($O766:AL766),1,1)))*(IF(AL$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AM202,N(OFFSET($O766:AM766,0,MAX(COLUMN($O766:AM766))-COLUMN($O766:AM766),1,1)))*(IF(AM$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AN202,N(OFFSET($O766:AN766,0,MAX(COLUMN($O766:AN766))-COLUMN($O766:AN766),1,1)))*(IF(AN$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AO202,N(OFFSET($O766:AO766,0,MAX(COLUMN($O766:AO766))-COLUMN($O766:AO766),1,1)))*(IF(AO$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AP202,N(OFFSET($O766:AP766,0,MAX(COLUMN($O766:AP766))-COLUMN($O766:AP766),1,1)))*(IF(AP$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AQ202,N(OFFSET($O766:AQ766,0,MAX(COLUMN($O766:AQ766))-COLUMN($O766:AQ766),1,1)))*(IF(AQ$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AR202,N(OFFSET($O766:AR766,0,MAX(COLUMN($O766:AR766))-COLUMN($O766:AR766),1,1)))*(IF(AR$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AS202,N(OFFSET($O766:AS766,0,MAX(COLUMN($O766:AS766))-COLUMN($O766:AS766),1,1)))*(IF(AS$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AT202,N(OFFSET($O766:AT766,0,MAX(COLUMN($O766:AT766))-COLUMN($O766:AT766),1,1)))*(IF(AT$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AU202,N(OFFSET($O766:AU766,0,MAX(COLUMN($O766:AU766))-COLUMN($O766:AU766),1,1)))*(IF(AU$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AV202,N(OFFSET($O766:AV766,0,MAX(COLUMN($O766:AV766))-COLUMN($O766:AV766),1,1)))*(IF(AV$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AW202,N(OFFSET($O766:AW766,0,MAX(COLUMN($O766:AW766))-COLUMN($O766:AW766),1,1)))*(IF(AW$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AX202,N(OFFSET($O766:AX766,0,MAX(COLUMN($O766:AX766))-COLUMN($O766:AX766),1,1)))*(IF(AX$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AY202,N(OFFSET($O766:AY766,0,MAX(COLUMN($O766:AY766))-COLUMN($O766:AY766),1,1)))*(IF(AY$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:AZ202,N(OFFSET($O766:AZ766,0,MAX(COLUMN($O766:AZ766))-COLUMN($O766:AZ766),1,1)))*(IF(AZ$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BA202,N(OFFSET($O766:BA766,0,MAX(COLUMN($O766:BA766))-COLUMN($O766:BA766),1,1)))*(IF(BA$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BB202,N(OFFSET($O766:BB766,0,MAX(COLUMN($O766:BB766))-COLUMN($O766:BB766),1,1)))*(IF(BB$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BC202,N(OFFSET($O766:BC766,0,MAX(COLUMN($O766:BC766))-COLUMN($O766:BC766),1,1)))*(IF(BC$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BD202,N(OFFSET($O766:BD766,0,MAX(COLUMN($O766:BD766))-COLUMN($O766:BD766),1,1)))*(IF(BD$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BE202,N(OFFSET($O766:BE766,0,MAX(COLUMN($O766:BE766))-COLUMN($O766:BE766),1,1)))*(IF(BE$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BF202,N(OFFSET($O766:BF766,0,MAX(COLUMN($O766:BF766))-COLUMN($O766:BF766),1,1)))*(IF(BF$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BG202,N(OFFSET($O766:BG766,0,MAX(COLUMN($O766:BG766))-COLUMN($O766:BG766),1,1)))*(IF(BG$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BH202,N(OFFSET($O766:BH766,0,MAX(COLUMN($O766:BH766))-COLUMN($O766:BH766),1,1)))*(IF(BH$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BI202,N(OFFSET($O766:BI766,0,MAX(COLUMN($O766:BI766))-COLUMN($O766:BI766),1,1)))*(IF(BI$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BJ202,N(OFFSET($O766:BJ766,0,MAX(COLUMN($O766:BJ766))-COLUMN($O766:BJ766),1,1)))*(IF(BJ$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BK202,N(OFFSET($O766:BK766,0,MAX(COLUMN($O766:BK766))-COLUMN($O766:BK766),1,1)))*(IF(BK$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BL202,N(OFFSET($O766:BL766,0,MAX(COLUMN($O766:BL766))-COLUMN($O766:BL766),1,1)))*(IF(BL$5<$I795,$H795,1))","v":0},{"$f":"SUMPRODUCT($O202:BM202,N(OFFSET($O766:BM766,0,MAX(COLUMN($O766:BM766))-COLUMN($O766:BM766),1,1)))*(IF(BM$5<$I795,$H795,1))","v":0}]
[null,null,null,{"$f":"\"Total \"&D770","v":"Total Property Tax Basis"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O771:O795)","v":0},{"$f":"SUM(P771:P795)","v":1000000},{"$f":"SUM(Q771:Q795)","v":900000},{"$f":"SUM(R771:R795)","v":800000},{"$f":"SUM(S771:S795)","v":700000},{"$f":"SUM(T771:T795)","v":600000},{"$f":"SUM(U771:U795)","v":500000},{"$f":"SUM(V771:V795)","v":400000},{"$f":"SUM(W771:W795)","v":300000.00000000006},{"$f":"SUM(X771:X795)","v":200000.00000000006},{"$f":"SUM(Y771:Y795)","v":200000},{"$f":"SUM(Z771:Z795)","v":200000},{"$f":"SUM(AA771:AA795)","v":0},{"$f":"SUM(AB771:AB795)","v":0},{"$f":"SUM(AC771:AC795)","v":0},{"$f":"SUM(AD771:AD795)","v":0},{"$f":"SUM(AE771:AE795)","v":0},{"$f":"SUM(AF771:AF795)","v":0},{"$f":"SUM(AG771:AG795)","v":0},{"$f":"SUM(AH771:AH795)","v":0},{"$f":"SUM(AI771:AI795)","v":0},{"$f":"SUM(AJ771:AJ795)","v":0},{"$f":"SUM(AK771:AK795)","v":0},{"$f":"SUM(AL771:AL795)","v":0},{"$f":"SUM(AM771:AM795)","v":0},{"$f":"SUM(AN771:AN795)","v":0},{"$f":"SUM(AO771:AO795)","v":0},{"$f":"SUM(AP771:AP795)","v":0},{"$f":"SUM(AQ771:AQ795)","v":0},{"$f":"SUM(AR771:AR795)","v":0},{"$f":"SUM(AS771:AS795)","v":0},{"$f":"SUM(AT771:AT795)","v":0},{"$f":"SUM(AU771:AU795)","v":0},{"$f":"SUM(AV771:AV795)","v":0},{"$f":"SUM(AW771:AW795)","v":0},{"$f":"SUM(AX771:AX795)","v":0},{"$f":"SUM(AY771:AY795)","v":0},{"$f":"SUM(AZ771:AZ795)","v":0},{"$f":"SUM(BA771:BA795)","v":0},{"$f":"SUM(BB771:BB795)","v":0},{"$f":"SUM(BC771:BC795)","v":0},{"$f":"SUM(BD771:BD795)","v":0},{"$f":"SUM(BE771:BE795)","v":0},{"$f":"SUM(BF771:BF795)","v":0},{"$f":"SUM(BG771:BG795)","v":0},{"$f":"SUM(BH771:BH795)","v":0},{"$f":"SUM(BI771:BI795)","v":0},{"$f":"SUM(BJ771:BJ795)","v":0},{"$f":"SUM(BK771:BK795)","v":0},{"$f":"SUM(BL771:BL795)","v":0},{"$f":"SUM(BM771:BM795)","v":0}]
[]
[]
[null,null,null,"Property Expense",null,null,null,"Millage Rate"]
[null,null,{"$f":"C799+1","v":1},{"$f":"INDEX(D$59:D$83,$C800,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C800,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,{"$f":"SUMPRODUCT(O800:BM800,$O$7:$BM$7)","v":77983.965665609634},{"$f":"SUM(O800:BM800)","v":104980},null,null,{"$f":"$H800*O771","v":0},{"$f":"$H800*P771","v":18100},16290.000000000002,14480.000000000002,12670.000000000002,10860,9050,7240.0000000000009,5430.0000000000018,3620.0000000000014,3620.0000000000005,3620.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C800+1","v":2},{"$f":"INDEX(D$59:D$83,$C801,1)","v":"item 2"},"Capital",4,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,{"$f":"SUMPRODUCT(O801:BM801,$O$7:$BM$7)","v":0},{"$f":"SUM(O801:BM801)","v":0},null,null,{"$f":"$H801*O772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H802*O773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H803*O774","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H804*O775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H805*O776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H806*O777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H807*O778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H808*O779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H809*O780","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H810*O781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H811*O782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H812*O783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H813*O784","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H814*O785","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H815*O786","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H816*O787","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H817*O788","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H818*O789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H819*O790","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H820*O791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H821*O792","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H822*O793","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H823*O794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Assumptions!$E$34","v":1.8100000000000002E-2},null,null,0,0,null,null,{"$f":"$H824*O795","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D799","v":"Total Property Expense"},null,null,null,null,null,null,77983.965665609634,104980,null,null,{"$f":"SUM(O800:O824)","v":0},{"$f":"SUM(P800:P824)","v":18100},{"$f":"SUM(Q800:Q824)","v":16290.000000000002},{"$f":"SUM(R800:R824)","v":14480.000000000002},{"$f":"SUM(S800:S824)","v":12670.000000000002},{"$f":"SUM(T800:T824)","v":10860},{"$f":"SUM(U800:U824)","v":9050},{"$f":"SUM(V800:V824)","v":7240.0000000000009},{"$f":"SUM(W800:W824)","v":5430.0000000000018},{"$f":"SUM(X800:X824)","v":3620.0000000000014},{"$f":"SUM(Y800:Y824)","v":3620.0000000000005},{"$f":"SUM(Z800:Z824)","v":3620.0000000000005},{"$f":"SUM(AA800:AA824)","v":0},{"$f":"SUM(AB800:AB824)","v":0},{"$f":"SUM(AC800:AC824)","v":0},{"$f":"SUM(AD800:AD824)","v":0},{"$f":"SUM(AE800:AE824)","v":0},{"$f":"SUM(AF800:AF824)","v":0},{"$f":"SUM(AG800:AG824)","v":0},{"$f":"SUM(AH800:AH824)","v":0},{"$f":"SUM(AI800:AI824)","v":0},{"$f":"SUM(AJ800:AJ824)","v":0},{"$f":"SUM(AK800:AK824)","v":0},{"$f":"SUM(AL800:AL824)","v":0},{"$f":"SUM(AM800:AM824)","v":0},{"$f":"SUM(AN800:AN824)","v":0},{"$f":"SUM(AO800:AO824)","v":0},{"$f":"SUM(AP800:AP824)","v":0},{"$f":"SUM(AQ800:AQ824)","v":0},{"$f":"SUM(AR800:AR824)","v":0},{"$f":"SUM(AS800:AS824)","v":0},{"$f":"SUM(AT800:AT824)","v":0},{"$f":"SUM(AU800:AU824)","v":0},{"$f":"SUM(AV800:AV824)","v":0},{"$f":"SUM(AW800:AW824)","v":0},{"$f":"SUM(AX800:AX824)","v":0},{"$f":"SUM(AY800:AY824)","v":0},{"$f":"SUM(AZ800:AZ824)","v":0},{"$f":"SUM(BA800:BA824)","v":0},{"$f":"SUM(BB800:BB824)","v":0},{"$f":"SUM(BC800:BC824)","v":0},{"$f":"SUM(BD800:BD824)","v":0},{"$f":"SUM(BE800:BE824)","v":0},{"$f":"SUM(BF800:BF824)","v":0},{"$f":"SUM(BG800:BG824)","v":0},{"$f":"SUM(BH800:BH824)","v":0},{"$f":"SUM(BI800:BI824)","v":0},{"$f":"SUM(BJ800:BJ824)","v":0},{"$f":"SUM(BK800:BK824)","v":0},{"$f":"SUM(BL800:BL824)","v":0},{"$f":"SUM(BM800:BM824)","v":0}]
[]
[]
[null,null,null,"Insurance Valuation %",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C828+1","v":1},{"$f":"INDEX(D$59:D$83,$C829,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C829,1)","v":"Capital"},4,null,{"$f":"Input!J8","v":10},0.2,null,null,null,null,null,{"$f":"MAX($I829,1-SUM($N207:N207))*(O$4<=$H829)","v":1},{"$f":"MAX($I829,1-SUM($N207:O207))*(P$4<=$H829)","v":0.9},{"$f":"MAX($I829,1-SUM($N207:P207))*(Q$4<=$H829)","v":0.8},{"$f":"MAX($I829,1-SUM($N207:Q207))*(R$4<=$H829)","v":0.7},{"$f":"MAX($I829,1-SUM($N207:R207))*(S$4<=$H829)","v":0.6},{"$f":"MAX($I829,1-SUM($N207:S207))*(T$4<=$H829)","v":0.5},{"$f":"MAX($I829,1-SUM($N207:T207))*(U$4<=$H829)","v":0.4},{"$f":"MAX($I829,1-SUM($N207:U207))*(V$4<=$H829)","v":0.30000000000000004},{"$f":"MAX($I829,1-SUM($N207:V207))*(W$4<=$H829)","v":0.20000000000000007},{"$f":"MAX($I829,1-SUM($N207:W207))*(X$4<=$H829)","v":0.2},{"$f":"MAX($I829,1-SUM($N207:X207))*(Y$4<=$H829)","v":0.2},{"$f":"MAX($I829,1-SUM($N207:Y207))*(Z$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:Z207))*(AA$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AA207))*(AB$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AB207))*(AC$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AC207))*(AD$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AD207))*(AE$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AE207))*(AF$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AF207))*(AG$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AG207))*(AH$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AH207))*(AI$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AI207))*(AJ$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AJ207))*(AK$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AK207))*(AL$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AL207))*(AM$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AM207))*(AN$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AN207))*(AO$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AO207))*(AP$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AP207))*(AQ$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AQ207))*(AR$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AR207))*(AS$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AS207))*(AT$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AT207))*(AU$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AU207))*(AV$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AV207))*(AW$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AW207))*(AX$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AX207))*(AY$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AY207))*(AZ$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:AZ207))*(BA$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BA207))*(BB$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BB207))*(BC$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BC207))*(BD$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BD207))*(BE$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BE207))*(BF$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BF207))*(BG$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BG207))*(BH$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BH207))*(BI$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BI207))*(BJ$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BJ207))*(BK$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BK207))*(BL$4<=$H829)","v":0},{"$f":"MAX($I829,1-SUM($N207:BL207))*(BM$4<=$H829)","v":0}]
[null,null,{"$f":"C829+1","v":2},{"$f":"INDEX(D$59:D$83,$C830,1)","v":"item 2"},"Capital",4,null,{"$f":"Input!J9","v":10},0.2,null,null,null,null,null,{"$f":"MAX($I830,1-SUM($N208:N208))*(O$4<=$H830)","v":1},{"$f":"MAX($I830,1-SUM($N208:O208))*(P$4<=$H830)","v":0.9},{"$f":"MAX($I830,1-SUM($N208:P208))*(Q$4<=$H830)","v":0.8},{"$f":"MAX($I830,1-SUM($N208:Q208))*(R$4<=$H830)","v":0.7},{"$f":"MAX($I830,1-SUM($N208:R208))*(S$4<=$H830)","v":0.6},{"$f":"MAX($I830,1-SUM($N208:S208))*(T$4<=$H830)","v":0.5},{"$f":"MAX($I830,1-SUM($N208:T208))*(U$4<=$H830)","v":0.4},{"$f":"MAX($I830,1-SUM($N208:U208))*(V$4<=$H830)","v":0.30000000000000004},{"$f":"MAX($I830,1-SUM($N208:V208))*(W$4<=$H830)","v":0.20000000000000007},{"$f":"MAX($I830,1-SUM($N208:W208))*(X$4<=$H830)","v":0.2},{"$f":"MAX($I830,1-SUM($N208:X208))*(Y$4<=$H830)","v":0.2},{"$f":"MAX($I830,1-SUM($N208:Y208))*(Z$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:Z208))*(AA$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AA208))*(AB$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AB208))*(AC$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AC208))*(AD$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AD208))*(AE$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AE208))*(AF$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AF208))*(AG$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AG208))*(AH$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AH208))*(AI$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AI208))*(AJ$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AJ208))*(AK$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AK208))*(AL$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AL208))*(AM$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AM208))*(AN$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AN208))*(AO$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AO208))*(AP$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AP208))*(AQ$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AQ208))*(AR$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AR208))*(AS$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AS208))*(AT$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AT208))*(AU$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AU208))*(AV$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AV208))*(AW$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AW208))*(AX$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AX208))*(AY$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AY208))*(AZ$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:AZ208))*(BA$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BA208))*(BB$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BB208))*(BC$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BC208))*(BD$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BD208))*(BE$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BE208))*(BF$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BF208))*(BG$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BG208))*(BH$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BH208))*(BI$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BI208))*(BJ$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BJ208))*(BK$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BK208))*(BL$4<=$H830)","v":0},{"$f":"MAX($I830,1-SUM($N208:BL208))*(BM$4<=$H830)","v":0}]
[null,null,3,"item 3","Capital",4,null,{"$f":"Input!J10","v":10},0.2,null,null,null,null,null,{"$f":"MAX($I831,1-SUM($N209:N209))*(O$4<=$H831)","v":1},{"$f":"MAX($I831,1-SUM($N209:O209))*(P$4<=$H831)","v":0.9},{"$f":"MAX($I831,1-SUM($N209:P209))*(Q$4<=$H831)","v":0.8},{"$f":"MAX($I831,1-SUM($N209:Q209))*(R$4<=$H831)","v":0.7},{"$f":"MAX($I831,1-SUM($N209:R209))*(S$4<=$H831)","v":0.6},{"$f":"MAX($I831,1-SUM($N209:S209))*(T$4<=$H831)","v":0.5},{"$f":"MAX($I831,1-SUM($N209:T209))*(U$4<=$H831)","v":0.4},{"$f":"MAX($I831,1-SUM($N209:U209))*(V$4<=$H831)","v":0.30000000000000004},{"$f":"MAX($I831,1-SUM($N209:V209))*(W$4<=$H831)","v":0.20000000000000007},{"$f":"MAX($I831,1-SUM($N209:W209))*(X$4<=$H831)","v":0.2},{"$f":"MAX($I831,1-SUM($N209:X209))*(Y$4<=$H831)","v":0.2},{"$f":"MAX($I831,1-SUM($N209:Y209))*(Z$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:Z209))*(AA$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AA209))*(AB$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AB209))*(AC$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AC209))*(AD$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AD209))*(AE$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AE209))*(AF$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AF209))*(AG$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AG209))*(AH$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AH209))*(AI$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AI209))*(AJ$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AJ209))*(AK$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AK209))*(AL$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AL209))*(AM$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AM209))*(AN$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AN209))*(AO$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AO209))*(AP$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AP209))*(AQ$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AQ209))*(AR$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AR209))*(AS$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AS209))*(AT$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AT209))*(AU$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AU209))*(AV$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AV209))*(AW$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AW209))*(AX$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AX209))*(AY$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AY209))*(AZ$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:AZ209))*(BA$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BA209))*(BB$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BB209))*(BC$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BC209))*(BD$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BD209))*(BE$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BE209))*(BF$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BF209))*(BG$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BG209))*(BH$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BH209))*(BI$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BI209))*(BJ$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BJ209))*(BK$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BK209))*(BL$4<=$H831)","v":0},{"$f":"MAX($I831,1-SUM($N209:BL209))*(BM$4<=$H831)","v":0}]
[null,null,4,"item 4","Capital",4,null,{"$f":"Input!J11","v":10},0.2,null,null,null,null,null,{"$f":"MAX($I832,1-SUM($N210:N210))*(O$4<=$H832)","v":1},{"$f":"MAX($I832,1-SUM($N210:O210))*(P$4<=$H832)","v":0.9},{"$f":"MAX($I832,1-SUM($N210:P210))*(Q$4<=$H832)","v":0.8},{"$f":"MAX($I832,1-SUM($N210:Q210))*(R$4<=$H832)","v":0.7},{"$f":"MAX($I832,1-SUM($N210:R210))*(S$4<=$H832)","v":0.6},{"$f":"MAX($I832,1-SUM($N210:S210))*(T$4<=$H832)","v":0.5},{"$f":"MAX($I832,1-SUM($N210:T210))*(U$4<=$H832)","v":0.4},{"$f":"MAX($I832,1-SUM($N210:U210))*(V$4<=$H832)","v":0.30000000000000004},{"$f":"MAX($I832,1-SUM($N210:V210))*(W$4<=$H832)","v":0.20000000000000007},{"$f":"MAX($I832,1-SUM($N210:W210))*(X$4<=$H832)","v":0.2},{"$f":"MAX($I832,1-SUM($N210:X210))*(Y$4<=$H832)","v":0.2},{"$f":"MAX($I832,1-SUM($N210:Y210))*(Z$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:Z210))*(AA$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AA210))*(AB$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AB210))*(AC$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AC210))*(AD$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AD210))*(AE$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AE210))*(AF$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AF210))*(AG$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AG210))*(AH$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AH210))*(AI$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AI210))*(AJ$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AJ210))*(AK$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AK210))*(AL$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AL210))*(AM$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AM210))*(AN$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AN210))*(AO$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AO210))*(AP$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AP210))*(AQ$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AQ210))*(AR$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AR210))*(AS$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AS210))*(AT$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AT210))*(AU$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AU210))*(AV$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AV210))*(AW$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AW210))*(AX$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AX210))*(AY$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AY210))*(AZ$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:AZ210))*(BA$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BA210))*(BB$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BB210))*(BC$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BC210))*(BD$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BD210))*(BE$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BE210))*(BF$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BF210))*(BG$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BG210))*(BH$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BH210))*(BI$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BI210))*(BJ$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BJ210))*(BK$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BK210))*(BL$4<=$H832)","v":0},{"$f":"MAX($I832,1-SUM($N210:BL210))*(BM$4<=$H832)","v":0}]
[null,null,5,"item 5","Capital",4,null,{"$f":"Input!J12","v":10},0.2,null,null,null,null,null,{"$f":"MAX($I833,1-SUM($N211:N211))*(O$4<=$H833)","v":1},{"$f":"MAX($I833,1-SUM($N211:O211))*(P$4<=$H833)","v":0.9},{"$f":"MAX($I833,1-SUM($N211:P211))*(Q$4<=$H833)","v":0.8},{"$f":"MAX($I833,1-SUM($N211:Q211))*(R$4<=$H833)","v":0.7},{"$f":"MAX($I833,1-SUM($N211:R211))*(S$4<=$H833)","v":0.6},{"$f":"MAX($I833,1-SUM($N211:S211))*(T$4<=$H833)","v":0.5},{"$f":"MAX($I833,1-SUM($N211:T211))*(U$4<=$H833)","v":0.4},{"$f":"MAX($I833,1-SUM($N211:U211))*(V$4<=$H833)","v":0.30000000000000004},{"$f":"MAX($I833,1-SUM($N211:V211))*(W$4<=$H833)","v":0.20000000000000007},{"$f":"MAX($I833,1-SUM($N211:W211))*(X$4<=$H833)","v":0.2},{"$f":"MAX($I833,1-SUM($N211:X211))*(Y$4<=$H833)","v":0.2},{"$f":"MAX($I833,1-SUM($N211:Y211))*(Z$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:Z211))*(AA$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AA211))*(AB$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AB211))*(AC$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AC211))*(AD$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AD211))*(AE$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AE211))*(AF$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AF211))*(AG$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AG211))*(AH$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AH211))*(AI$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AI211))*(AJ$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AJ211))*(AK$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AK211))*(AL$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AL211))*(AM$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AM211))*(AN$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AN211))*(AO$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AO211))*(AP$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AP211))*(AQ$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AQ211))*(AR$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AR211))*(AS$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AS211))*(AT$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AT211))*(AU$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AU211))*(AV$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AV211))*(AW$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AW211))*(AX$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AX211))*(AY$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AY211))*(AZ$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:AZ211))*(BA$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BA211))*(BB$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BB211))*(BC$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BC211))*(BD$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BD211))*(BE$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BE211))*(BF$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BF211))*(BG$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BG211))*(BH$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BH211))*(BI$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BI211))*(BJ$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BJ211))*(BK$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BK211))*(BL$4<=$H833)","v":0},{"$f":"MAX($I833,1-SUM($N211:BL211))*(BM$4<=$H833)","v":0}]
[null,null,6,"item 6","Capital",4,null,{"$f":"Input!J13","v":40},0.2,null,null,null,null,null,{"$f":"MAX($I834,1-SUM($N212:N212))*(O$4<=$H834)","v":1},{"$f":"MAX($I834,1-SUM($N212:O212))*(P$4<=$H834)","v":0.97499999999999998},{"$f":"MAX($I834,1-SUM($N212:P212))*(Q$4<=$H834)","v":0.95},{"$f":"MAX($I834,1-SUM($N212:Q212))*(R$4<=$H834)","v":0.92500000000000004},{"$f":"MAX($I834,1-SUM($N212:R212))*(S$4<=$H834)","v":0.9},{"$f":"MAX($I834,1-SUM($N212:S212))*(T$4<=$H834)","v":0.875},{"$f":"MAX($I834,1-SUM($N212:T212))*(U$4<=$H834)","v":0.85},{"$f":"MAX($I834,1-SUM($N212:U212))*(V$4<=$H834)","v":0.82499999999999996},{"$f":"MAX($I834,1-SUM($N212:V212))*(W$4<=$H834)","v":0.8},{"$f":"MAX($I834,1-SUM($N212:W212))*(X$4<=$H834)","v":0.77500000000000002},{"$f":"MAX($I834,1-SUM($N212:X212))*(Y$4<=$H834)","v":0.75},{"$f":"MAX($I834,1-SUM($N212:Y212))*(Z$4<=$H834)","v":0.72500000000000009},{"$f":"MAX($I834,1-SUM($N212:Z212))*(AA$4<=$H834)","v":0.7},{"$f":"MAX($I834,1-SUM($N212:AA212))*(AB$4<=$H834)","v":0.67500000000000004},{"$f":"MAX($I834,1-SUM($N212:AB212))*(AC$4<=$H834)","v":0.64999999999999991},{"$f":"MAX($I834,1-SUM($N212:AC212))*(AD$4<=$H834)","v":0.625},{"$f":"MAX($I834,1-SUM($N212:AD212))*(AE$4<=$H834)","v":0.59999999999999987},{"$f":"MAX($I834,1-SUM($N212:AE212))*(AF$4<=$H834)","v":0.57499999999999996},{"$f":"MAX($I834,1-SUM($N212:AF212))*(AG$4<=$H834)","v":0.54999999999999982},{"$f":"MAX($I834,1-SUM($N212:AG212))*(AH$4<=$H834)","v":0.52499999999999991},{"$f":"MAX($I834,1-SUM($N212:AH212))*(AI$4<=$H834)","v":0.49999999999999989},{"$f":"MAX($I834,1-SUM($N212:AI212))*(AJ$4<=$H834)","v":0.47499999999999987},{"$f":"MAX($I834,1-SUM($N212:AJ212))*(AK$4<=$H834)","v":0.44999999999999984},{"$f":"MAX($I834,1-SUM($N212:AK212))*(AL$4<=$H834)","v":0.42499999999999982},{"$f":"MAX($I834,1-SUM($N212:AL212))*(AM$4<=$H834)","v":0.3999999999999998},{"$f":"MAX($I834,1-SUM($N212:AM212))*(AN$4<=$H834)","v":0.37499999999999978},{"$f":"MAX($I834,1-SUM($N212:AN212))*(AO$4<=$H834)","v":0.34999999999999976},{"$f":"MAX($I834,1-SUM($N212:AO212))*(AP$4<=$H834)","v":0.32499999999999973},{"$f":"MAX($I834,1-SUM($N212:AP212))*(AQ$4<=$H834)","v":0.29999999999999971},{"$f":"MAX($I834,1-SUM($N212:AQ212))*(AR$4<=$H834)","v":0.27499999999999969},{"$f":"MAX($I834,1-SUM($N212:AR212))*(AS$4<=$H834)","v":0.24999999999999967},{"$f":"MAX($I834,1-SUM($N212:AS212))*(AT$4<=$H834)","v":0.22499999999999964},{"$f":"MAX($I834,1-SUM($N212:AT212))*(AU$4<=$H834)","v":0.2},{"$f":"MAX($I834,1-SUM($N212:AU212))*(AV$4<=$H834)","v":0.2},{"$f":"MAX($I834,1-SUM($N212:AV212))*(AW$4<=$H834)","v":0.2},{"$f":"MAX($I834,1-SUM($N212:AW212))*(AX$4<=$H834)","v":0.2},{"$f":"MAX($I834,1-SUM($N212:AX212))*(AY$4<=$H834)","v":0.2},{"$f":"MAX($I834,1-SUM($N212:AY212))*(AZ$4<=$H834)","v":0.2},{"$f":"MAX($I834,1-SUM($N212:AZ212))*(BA$4<=$H834)","v":0.2},{"$f":"MAX($I834,1-SUM($N212:BA212))*(BB$4<=$H834)","v":0.2},{"$f":"MAX($I834,1-SUM($N212:BB212))*(BC$4<=$H834)","v":0.2},{"$f":"MAX($I834,1-SUM($N212:BC212))*(BD$4<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BD212))*(BE$4<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BE212))*(BF$4<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BF212))*(BG$4<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BG212))*(BH$4<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BH212))*(BI$4<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BI212))*(BJ$4<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BJ212))*(BK$4<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BK212))*(BL$4<=$H834)","v":0},{"$f":"MAX($I834,1-SUM($N212:BL212))*(BM$4<=$H834)","v":0}]
[null,null,7,"item 7","Capital",4,null,{"$f":"Input!J14","v":40},0.2,null,null,null,null,null,{"$f":"MAX($I835,1-SUM($N213:N213))*(O$4<=$H835)","v":1},{"$f":"MAX($I835,1-SUM($N213:O213))*(P$4<=$H835)","v":0.97499999999999998},{"$f":"MAX($I835,1-SUM($N213:P213))*(Q$4<=$H835)","v":0.95},{"$f":"MAX($I835,1-SUM($N213:Q213))*(R$4<=$H835)","v":0.92500000000000004},{"$f":"MAX($I835,1-SUM($N213:R213))*(S$4<=$H835)","v":0.9},{"$f":"MAX($I835,1-SUM($N213:S213))*(T$4<=$H835)","v":0.875},{"$f":"MAX($I835,1-SUM($N213:T213))*(U$4<=$H835)","v":0.85},{"$f":"MAX($I835,1-SUM($N213:U213))*(V$4<=$H835)","v":0.82499999999999996},{"$f":"MAX($I835,1-SUM($N213:V213))*(W$4<=$H835)","v":0.8},{"$f":"MAX($I835,1-SUM($N213:W213))*(X$4<=$H835)","v":0.77500000000000002},{"$f":"MAX($I835,1-SUM($N213:X213))*(Y$4<=$H835)","v":0.75},{"$f":"MAX($I835,1-SUM($N213:Y213))*(Z$4<=$H835)","v":0.72500000000000009},{"$f":"MAX($I835,1-SUM($N213:Z213))*(AA$4<=$H835)","v":0.7},{"$f":"MAX($I835,1-SUM($N213:AA213))*(AB$4<=$H835)","v":0.67500000000000004},{"$f":"MAX($I835,1-SUM($N213:AB213))*(AC$4<=$H835)","v":0.64999999999999991},{"$f":"MAX($I835,1-SUM($N213:AC213))*(AD$4<=$H835)","v":0.625},{"$f":"MAX($I835,1-SUM($N213:AD213))*(AE$4<=$H835)","v":0.59999999999999987},{"$f":"MAX($I835,1-SUM($N213:AE213))*(AF$4<=$H835)","v":0.57499999999999996},{"$f":"MAX($I835,1-SUM($N213:AF213))*(AG$4<=$H835)","v":0.54999999999999982},{"$f":"MAX($I835,1-SUM($N213:AG213))*(AH$4<=$H835)","v":0.52499999999999991},{"$f":"MAX($I835,1-SUM($N213:AH213))*(AI$4<=$H835)","v":0.49999999999999989},{"$f":"MAX($I835,1-SUM($N213:AI213))*(AJ$4<=$H835)","v":0.47499999999999987},{"$f":"MAX($I835,1-SUM($N213:AJ213))*(AK$4<=$H835)","v":0.44999999999999984},{"$f":"MAX($I835,1-SUM($N213:AK213))*(AL$4<=$H835)","v":0.42499999999999982},{"$f":"MAX($I835,1-SUM($N213:AL213))*(AM$4<=$H835)","v":0.3999999999999998},{"$f":"MAX($I835,1-SUM($N213:AM213))*(AN$4<=$H835)","v":0.37499999999999978},{"$f":"MAX($I835,1-SUM($N213:AN213))*(AO$4<=$H835)","v":0.34999999999999976},{"$f":"MAX($I835,1-SUM($N213:AO213))*(AP$4<=$H835)","v":0.32499999999999973},{"$f":"MAX($I835,1-SUM($N213:AP213))*(AQ$4<=$H835)","v":0.29999999999999971},{"$f":"MAX($I835,1-SUM($N213:AQ213))*(AR$4<=$H835)","v":0.27499999999999969},{"$f":"MAX($I835,1-SUM($N213:AR213))*(AS$4<=$H835)","v":0.24999999999999967},{"$f":"MAX($I835,1-SUM($N213:AS213))*(AT$4<=$H835)","v":0.22499999999999964},{"$f":"MAX($I835,1-SUM($N213:AT213))*(AU$4<=$H835)","v":0.2},{"$f":"MAX($I835,1-SUM($N213:AU213))*(AV$4<=$H835)","v":0.2},{"$f":"MAX($I835,1-SUM($N213:AV213))*(AW$4<=$H835)","v":0.2},{"$f":"MAX($I835,1-SUM($N213:AW213))*(AX$4<=$H835)","v":0.2},{"$f":"MAX($I835,1-SUM($N213:AX213))*(AY$4<=$H835)","v":0.2},{"$f":"MAX($I835,1-SUM($N213:AY213))*(AZ$4<=$H835)","v":0.2},{"$f":"MAX($I835,1-SUM($N213:AZ213))*(BA$4<=$H835)","v":0.2},{"$f":"MAX($I835,1-SUM($N213:BA213))*(BB$4<=$H835)","v":0.2},{"$f":"MAX($I835,1-SUM($N213:BB213))*(BC$4<=$H835)","v":0.2},{"$f":"MAX($I835,1-SUM($N213:BC213))*(BD$4<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BD213))*(BE$4<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BE213))*(BF$4<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BF213))*(BG$4<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BG213))*(BH$4<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BH213))*(BI$4<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BI213))*(BJ$4<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BJ213))*(BK$4<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BK213))*(BL$4<=$H835)","v":0},{"$f":"MAX($I835,1-SUM($N213:BL213))*(BM$4<=$H835)","v":0}]
[null,null,8,"item 8","Capital",4,null,{"$f":"Input!J15","v":40},0.2,null,null,null,null,null,{"$f":"MAX($I836,1-SUM($N214:N214))*(O$4<=$H836)","v":1},{"$f":"MAX($I836,1-SUM($N214:O214))*(P$4<=$H836)","v":0.97499999999999998},{"$f":"MAX($I836,1-SUM($N214:P214))*(Q$4<=$H836)","v":0.95},{"$f":"MAX($I836,1-SUM($N214:Q214))*(R$4<=$H836)","v":0.92500000000000004},{"$f":"MAX($I836,1-SUM($N214:R214))*(S$4<=$H836)","v":0.9},{"$f":"MAX($I836,1-SUM($N214:S214))*(T$4<=$H836)","v":0.875},{"$f":"MAX($I836,1-SUM($N214:T214))*(U$4<=$H836)","v":0.85},{"$f":"MAX($I836,1-SUM($N214:U214))*(V$4<=$H836)","v":0.82499999999999996},{"$f":"MAX($I836,1-SUM($N214:V214))*(W$4<=$H836)","v":0.8},{"$f":"MAX($I836,1-SUM($N214:W214))*(X$4<=$H836)","v":0.77500000000000002},{"$f":"MAX($I836,1-SUM($N214:X214))*(Y$4<=$H836)","v":0.75},{"$f":"MAX($I836,1-SUM($N214:Y214))*(Z$4<=$H836)","v":0.72500000000000009},{"$f":"MAX($I836,1-SUM($N214:Z214))*(AA$4<=$H836)","v":0.7},{"$f":"MAX($I836,1-SUM($N214:AA214))*(AB$4<=$H836)","v":0.67500000000000004},{"$f":"MAX($I836,1-SUM($N214:AB214))*(AC$4<=$H836)","v":0.64999999999999991},{"$f":"MAX($I836,1-SUM($N214:AC214))*(AD$4<=$H836)","v":0.625},{"$f":"MAX($I836,1-SUM($N214:AD214))*(AE$4<=$H836)","v":0.59999999999999987},{"$f":"MAX($I836,1-SUM($N214:AE214))*(AF$4<=$H836)","v":0.57499999999999996},{"$f":"MAX($I836,1-SUM($N214:AF214))*(AG$4<=$H836)","v":0.54999999999999982},{"$f":"MAX($I836,1-SUM($N214:AG214))*(AH$4<=$H836)","v":0.52499999999999991},{"$f":"MAX($I836,1-SUM($N214:AH214))*(AI$4<=$H836)","v":0.49999999999999989},{"$f":"MAX($I836,1-SUM($N214:AI214))*(AJ$4<=$H836)","v":0.47499999999999987},{"$f":"MAX($I836,1-SUM($N214:AJ214))*(AK$4<=$H836)","v":0.44999999999999984},{"$f":"MAX($I836,1-SUM($N214:AK214))*(AL$4<=$H836)","v":0.42499999999999982},{"$f":"MAX($I836,1-SUM($N214:AL214))*(AM$4<=$H836)","v":0.3999999999999998},{"$f":"MAX($I836,1-SUM($N214:AM214))*(AN$4<=$H836)","v":0.37499999999999978},{"$f":"MAX($I836,1-SUM($N214:AN214))*(AO$4<=$H836)","v":0.34999999999999976},{"$f":"MAX($I836,1-SUM($N214:AO214))*(AP$4<=$H836)","v":0.32499999999999973},{"$f":"MAX($I836,1-SUM($N214:AP214))*(AQ$4<=$H836)","v":0.29999999999999971},{"$f":"MAX($I836,1-SUM($N214:AQ214))*(AR$4<=$H836)","v":0.27499999999999969},{"$f":"MAX($I836,1-SUM($N214:AR214))*(AS$4<=$H836)","v":0.24999999999999967},{"$f":"MAX($I836,1-SUM($N214:AS214))*(AT$4<=$H836)","v":0.22499999999999964},{"$f":"MAX($I836,1-SUM($N214:AT214))*(AU$4<=$H836)","v":0.2},{"$f":"MAX($I836,1-SUM($N214:AU214))*(AV$4<=$H836)","v":0.2},{"$f":"MAX($I836,1-SUM($N214:AV214))*(AW$4<=$H836)","v":0.2},{"$f":"MAX($I836,1-SUM($N214:AW214))*(AX$4<=$H836)","v":0.2},{"$f":"MAX($I836,1-SUM($N214:AX214))*(AY$4<=$H836)","v":0.2},{"$f":"MAX($I836,1-SUM($N214:AY214))*(AZ$4<=$H836)","v":0.2},{"$f":"MAX($I836,1-SUM($N214:AZ214))*(BA$4<=$H836)","v":0.2},{"$f":"MAX($I836,1-SUM($N214:BA214))*(BB$4<=$H836)","v":0.2},{"$f":"MAX($I836,1-SUM($N214:BB214))*(BC$4<=$H836)","v":0.2},{"$f":"MAX($I836,1-SUM($N214:BC214))*(BD$4<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BD214))*(BE$4<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BE214))*(BF$4<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BF214))*(BG$4<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BG214))*(BH$4<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BH214))*(BI$4<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BI214))*(BJ$4<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BJ214))*(BK$4<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BK214))*(BL$4<=$H836)","v":0},{"$f":"MAX($I836,1-SUM($N214:BL214))*(BM$4<=$H836)","v":0}]
[null,null,9,"item 9","Capital",4,null,{"$f":"Input!J16","v":40},0.2,null,null,null,null,null,{"$f":"MAX($I837,1-SUM($N215:N215))*(O$4<=$H837)","v":1},{"$f":"MAX($I837,1-SUM($N215:O215))*(P$4<=$H837)","v":0.97499999999999998},{"$f":"MAX($I837,1-SUM($N215:P215))*(Q$4<=$H837)","v":0.95},{"$f":"MAX($I837,1-SUM($N215:Q215))*(R$4<=$H837)","v":0.92500000000000004},{"$f":"MAX($I837,1-SUM($N215:R215))*(S$4<=$H837)","v":0.9},{"$f":"MAX($I837,1-SUM($N215:S215))*(T$4<=$H837)","v":0.875},{"$f":"MAX($I837,1-SUM($N215:T215))*(U$4<=$H837)","v":0.85},{"$f":"MAX($I837,1-SUM($N215:U215))*(V$4<=$H837)","v":0.82499999999999996},{"$f":"MAX($I837,1-SUM($N215:V215))*(W$4<=$H837)","v":0.8},{"$f":"MAX($I837,1-SUM($N215:W215))*(X$4<=$H837)","v":0.77500000000000002},{"$f":"MAX($I837,1-SUM($N215:X215))*(Y$4<=$H837)","v":0.75},{"$f":"MAX($I837,1-SUM($N215:Y215))*(Z$4<=$H837)","v":0.72500000000000009},{"$f":"MAX($I837,1-SUM($N215:Z215))*(AA$4<=$H837)","v":0.7},{"$f":"MAX($I837,1-SUM($N215:AA215))*(AB$4<=$H837)","v":0.67500000000000004},{"$f":"MAX($I837,1-SUM($N215:AB215))*(AC$4<=$H837)","v":0.64999999999999991},{"$f":"MAX($I837,1-SUM($N215:AC215))*(AD$4<=$H837)","v":0.625},{"$f":"MAX($I837,1-SUM($N215:AD215))*(AE$4<=$H837)","v":0.59999999999999987},{"$f":"MAX($I837,1-SUM($N215:AE215))*(AF$4<=$H837)","v":0.57499999999999996},{"$f":"MAX($I837,1-SUM($N215:AF215))*(AG$4<=$H837)","v":0.54999999999999982},{"$f":"MAX($I837,1-SUM($N215:AG215))*(AH$4<=$H837)","v":0.52499999999999991},{"$f":"MAX($I837,1-SUM($N215:AH215))*(AI$4<=$H837)","v":0.49999999999999989},{"$f":"MAX($I837,1-SUM($N215:AI215))*(AJ$4<=$H837)","v":0.47499999999999987},{"$f":"MAX($I837,1-SUM($N215:AJ215))*(AK$4<=$H837)","v":0.44999999999999984},{"$f":"MAX($I837,1-SUM($N215:AK215))*(AL$4<=$H837)","v":0.42499999999999982},{"$f":"MAX($I837,1-SUM($N215:AL215))*(AM$4<=$H837)","v":0.3999999999999998},{"$f":"MAX($I837,1-SUM($N215:AM215))*(AN$4<=$H837)","v":0.37499999999999978},{"$f":"MAX($I837,1-SUM($N215:AN215))*(AO$4<=$H837)","v":0.34999999999999976},{"$f":"MAX($I837,1-SUM($N215:AO215))*(AP$4<=$H837)","v":0.32499999999999973},{"$f":"MAX($I837,1-SUM($N215:AP215))*(AQ$4<=$H837)","v":0.29999999999999971},{"$f":"MAX($I837,1-SUM($N215:AQ215))*(AR$4<=$H837)","v":0.27499999999999969},{"$f":"MAX($I837,1-SUM($N215:AR215))*(AS$4<=$H837)","v":0.24999999999999967},{"$f":"MAX($I837,1-SUM($N215:AS215))*(AT$4<=$H837)","v":0.22499999999999964},{"$f":"MAX($I837,1-SUM($N215:AT215))*(AU$4<=$H837)","v":0.2},{"$f":"MAX($I837,1-SUM($N215:AU215))*(AV$4<=$H837)","v":0.2},{"$f":"MAX($I837,1-SUM($N215:AV215))*(AW$4<=$H837)","v":0.2},{"$f":"MAX($I837,1-SUM($N215:AW215))*(AX$4<=$H837)","v":0.2},{"$f":"MAX($I837,1-SUM($N215:AX215))*(AY$4<=$H837)","v":0.2},{"$f":"MAX($I837,1-SUM($N215:AY215))*(AZ$4<=$H837)","v":0.2},{"$f":"MAX($I837,1-SUM($N215:AZ215))*(BA$4<=$H837)","v":0.2},{"$f":"MAX($I837,1-SUM($N215:BA215))*(BB$4<=$H837)","v":0.2},{"$f":"MAX($I837,1-SUM($N215:BB215))*(BC$4<=$H837)","v":0.2},{"$f":"MAX($I837,1-SUM($N215:BC215))*(BD$4<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BD215))*(BE$4<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BE215))*(BF$4<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BF215))*(BG$4<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BG215))*(BH$4<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BH215))*(BI$4<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BI215))*(BJ$4<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BJ215))*(BK$4<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BK215))*(BL$4<=$H837)","v":0},{"$f":"MAX($I837,1-SUM($N215:BL215))*(BM$4<=$H837)","v":0}]
[null,null,10,"item 10","Capital",4,null,{"$f":"Input!J17","v":40},0.2,null,null,null,null,null,{"$f":"MAX($I838,1-SUM($N216:N216))*(O$4<=$H838)","v":1},{"$f":"MAX($I838,1-SUM($N216:O216))*(P$4<=$H838)","v":0.97499999999999998},{"$f":"MAX($I838,1-SUM($N216:P216))*(Q$4<=$H838)","v":0.95},{"$f":"MAX($I838,1-SUM($N216:Q216))*(R$4<=$H838)","v":0.92500000000000004},{"$f":"MAX($I838,1-SUM($N216:R216))*(S$4<=$H838)","v":0.9},{"$f":"MAX($I838,1-SUM($N216:S216))*(T$4<=$H838)","v":0.875},{"$f":"MAX($I838,1-SUM($N216:T216))*(U$4<=$H838)","v":0.85},{"$f":"MAX($I838,1-SUM($N216:U216))*(V$4<=$H838)","v":0.82499999999999996},{"$f":"MAX($I838,1-SUM($N216:V216))*(W$4<=$H838)","v":0.8},{"$f":"MAX($I838,1-SUM($N216:W216))*(X$4<=$H838)","v":0.77500000000000002},{"$f":"MAX($I838,1-SUM($N216:X216))*(Y$4<=$H838)","v":0.75},{"$f":"MAX($I838,1-SUM($N216:Y216))*(Z$4<=$H838)","v":0.72500000000000009},{"$f":"MAX($I838,1-SUM($N216:Z216))*(AA$4<=$H838)","v":0.7},{"$f":"MAX($I838,1-SUM($N216:AA216))*(AB$4<=$H838)","v":0.67500000000000004},{"$f":"MAX($I838,1-SUM($N216:AB216))*(AC$4<=$H838)","v":0.64999999999999991},{"$f":"MAX($I838,1-SUM($N216:AC216))*(AD$4<=$H838)","v":0.625},{"$f":"MAX($I838,1-SUM($N216:AD216))*(AE$4<=$H838)","v":0.59999999999999987},{"$f":"MAX($I838,1-SUM($N216:AE216))*(AF$4<=$H838)","v":0.57499999999999996},{"$f":"MAX($I838,1-SUM($N216:AF216))*(AG$4<=$H838)","v":0.54999999999999982},{"$f":"MAX($I838,1-SUM($N216:AG216))*(AH$4<=$H838)","v":0.52499999999999991},{"$f":"MAX($I838,1-SUM($N216:AH216))*(AI$4<=$H838)","v":0.49999999999999989},{"$f":"MAX($I838,1-SUM($N216:AI216))*(AJ$4<=$H838)","v":0.47499999999999987},{"$f":"MAX($I838,1-SUM($N216:AJ216))*(AK$4<=$H838)","v":0.44999999999999984},{"$f":"MAX($I838,1-SUM($N216:AK216))*(AL$4<=$H838)","v":0.42499999999999982},{"$f":"MAX($I838,1-SUM($N216:AL216))*(AM$4<=$H838)","v":0.3999999999999998},{"$f":"MAX($I838,1-SUM($N216:AM216))*(AN$4<=$H838)","v":0.37499999999999978},{"$f":"MAX($I838,1-SUM($N216:AN216))*(AO$4<=$H838)","v":0.34999999999999976},{"$f":"MAX($I838,1-SUM($N216:AO216))*(AP$4<=$H838)","v":0.32499999999999973},{"$f":"MAX($I838,1-SUM($N216:AP216))*(AQ$4<=$H838)","v":0.29999999999999971},{"$f":"MAX($I838,1-SUM($N216:AQ216))*(AR$4<=$H838)","v":0.27499999999999969},{"$f":"MAX($I838,1-SUM($N216:AR216))*(AS$4<=$H838)","v":0.24999999999999967},{"$f":"MAX($I838,1-SUM($N216:AS216))*(AT$4<=$H838)","v":0.22499999999999964},{"$f":"MAX($I838,1-SUM($N216:AT216))*(AU$4<=$H838)","v":0.2},{"$f":"MAX($I838,1-SUM($N216:AU216))*(AV$4<=$H838)","v":0.2},{"$f":"MAX($I838,1-SUM($N216:AV216))*(AW$4<=$H838)","v":0.2},{"$f":"MAX($I838,1-SUM($N216:AW216))*(AX$4<=$H838)","v":0.2},{"$f":"MAX($I838,1-SUM($N216:AX216))*(AY$4<=$H838)","v":0.2},{"$f":"MAX($I838,1-SUM($N216:AY216))*(AZ$4<=$H838)","v":0.2},{"$f":"MAX($I838,1-SUM($N216:AZ216))*(BA$4<=$H838)","v":0.2},{"$f":"MAX($I838,1-SUM($N216:BA216))*(BB$4<=$H838)","v":0.2},{"$f":"MAX($I838,1-SUM($N216:BB216))*(BC$4<=$H838)","v":0.2},{"$f":"MAX($I838,1-SUM($N216:BC216))*(BD$4<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BD216))*(BE$4<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BE216))*(BF$4<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BF216))*(BG$4<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BG216))*(BH$4<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BH216))*(BI$4<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BI216))*(BJ$4<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BJ216))*(BK$4<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BK216))*(BL$4<=$H838)","v":0},{"$f":"MAX($I838,1-SUM($N216:BL216))*(BM$4<=$H838)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Input!J18","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I839,1-SUM($N217:N217))*(O$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:O217))*(P$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:P217))*(Q$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:Q217))*(R$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:R217))*(S$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:S217))*(T$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:T217))*(U$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:U217))*(V$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:V217))*(W$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:W217))*(X$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:X217))*(Y$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:Y217))*(Z$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:Z217))*(AA$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AA217))*(AB$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AB217))*(AC$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AC217))*(AD$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AD217))*(AE$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AE217))*(AF$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AF217))*(AG$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AG217))*(AH$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AH217))*(AI$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AI217))*(AJ$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AJ217))*(AK$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AK217))*(AL$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AL217))*(AM$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AM217))*(AN$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AN217))*(AO$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AO217))*(AP$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AP217))*(AQ$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AQ217))*(AR$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AR217))*(AS$4<=$H839)","v":1},{"$f":"MAX($I839,1-SUM($N217:AS217))*(AT$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AT217))*(AU$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AU217))*(AV$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AV217))*(AW$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AW217))*(AX$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AX217))*(AY$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AY217))*(AZ$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:AZ217))*(BA$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BA217))*(BB$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BB217))*(BC$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BC217))*(BD$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BD217))*(BE$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BE217))*(BF$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BF217))*(BG$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BG217))*(BH$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BH217))*(BI$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BI217))*(BJ$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BJ217))*(BK$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BK217))*(BL$4<=$H839)","v":0},{"$f":"MAX($I839,1-SUM($N217:BL217))*(BM$4<=$H839)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Input!J19","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I840,1-SUM($N218:N218))*(O$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:O218))*(P$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:P218))*(Q$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:Q218))*(R$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:R218))*(S$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:S218))*(T$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:T218))*(U$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:U218))*(V$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:V218))*(W$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:W218))*(X$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:X218))*(Y$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:Y218))*(Z$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:Z218))*(AA$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AA218))*(AB$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AB218))*(AC$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AC218))*(AD$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AD218))*(AE$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AE218))*(AF$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AF218))*(AG$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AG218))*(AH$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AH218))*(AI$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AI218))*(AJ$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AJ218))*(AK$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AK218))*(AL$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AL218))*(AM$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AM218))*(AN$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AN218))*(AO$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AO218))*(AP$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AP218))*(AQ$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AQ218))*(AR$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AR218))*(AS$4<=$H840)","v":1},{"$f":"MAX($I840,1-SUM($N218:AS218))*(AT$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AT218))*(AU$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AU218))*(AV$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AV218))*(AW$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AW218))*(AX$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AX218))*(AY$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AY218))*(AZ$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:AZ218))*(BA$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BA218))*(BB$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BB218))*(BC$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BC218))*(BD$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BD218))*(BE$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BE218))*(BF$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BF218))*(BG$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BG218))*(BH$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BH218))*(BI$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BI218))*(BJ$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BJ218))*(BK$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BK218))*(BL$4<=$H840)","v":0},{"$f":"MAX($I840,1-SUM($N218:BL218))*(BM$4<=$H840)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Input!J20","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I841,1-SUM($N219:N219))*(O$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:O219))*(P$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:P219))*(Q$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:Q219))*(R$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:R219))*(S$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:S219))*(T$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:T219))*(U$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:U219))*(V$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:V219))*(W$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:W219))*(X$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:X219))*(Y$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:Y219))*(Z$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:Z219))*(AA$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AA219))*(AB$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AB219))*(AC$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AC219))*(AD$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AD219))*(AE$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AE219))*(AF$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AF219))*(AG$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AG219))*(AH$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AH219))*(AI$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AI219))*(AJ$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AJ219))*(AK$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AK219))*(AL$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AL219))*(AM$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AM219))*(AN$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AN219))*(AO$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AO219))*(AP$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AP219))*(AQ$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AQ219))*(AR$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AR219))*(AS$4<=$H841)","v":1},{"$f":"MAX($I841,1-SUM($N219:AS219))*(AT$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AT219))*(AU$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AU219))*(AV$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AV219))*(AW$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AW219))*(AX$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AX219))*(AY$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AY219))*(AZ$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:AZ219))*(BA$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BA219))*(BB$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BB219))*(BC$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BC219))*(BD$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BD219))*(BE$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BE219))*(BF$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BF219))*(BG$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BG219))*(BH$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BH219))*(BI$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BI219))*(BJ$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BJ219))*(BK$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BK219))*(BL$4<=$H841)","v":0},{"$f":"MAX($I841,1-SUM($N219:BL219))*(BM$4<=$H841)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Input!J21","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I842,1-SUM($N220:N220))*(O$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:O220))*(P$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:P220))*(Q$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:Q220))*(R$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:R220))*(S$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:S220))*(T$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:T220))*(U$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:U220))*(V$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:V220))*(W$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:W220))*(X$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:X220))*(Y$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:Y220))*(Z$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:Z220))*(AA$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AA220))*(AB$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AB220))*(AC$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AC220))*(AD$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AD220))*(AE$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AE220))*(AF$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AF220))*(AG$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AG220))*(AH$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AH220))*(AI$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AI220))*(AJ$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AJ220))*(AK$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AK220))*(AL$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AL220))*(AM$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AM220))*(AN$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AN220))*(AO$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AO220))*(AP$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AP220))*(AQ$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AQ220))*(AR$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AR220))*(AS$4<=$H842)","v":1},{"$f":"MAX($I842,1-SUM($N220:AS220))*(AT$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AT220))*(AU$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AU220))*(AV$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AV220))*(AW$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AW220))*(AX$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AX220))*(AY$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AY220))*(AZ$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:AZ220))*(BA$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BA220))*(BB$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BB220))*(BC$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BC220))*(BD$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BD220))*(BE$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BE220))*(BF$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BF220))*(BG$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BG220))*(BH$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BH220))*(BI$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BI220))*(BJ$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BJ220))*(BK$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BK220))*(BL$4<=$H842)","v":0},{"$f":"MAX($I842,1-SUM($N220:BL220))*(BM$4<=$H842)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Input!J22","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I843,1-SUM($N221:N221))*(O$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:O221))*(P$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:P221))*(Q$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:Q221))*(R$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:R221))*(S$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:S221))*(T$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:T221))*(U$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:U221))*(V$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:V221))*(W$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:W221))*(X$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:X221))*(Y$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:Y221))*(Z$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:Z221))*(AA$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AA221))*(AB$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AB221))*(AC$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AC221))*(AD$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AD221))*(AE$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AE221))*(AF$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AF221))*(AG$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AG221))*(AH$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AH221))*(AI$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AI221))*(AJ$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AJ221))*(AK$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AK221))*(AL$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AL221))*(AM$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AM221))*(AN$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AN221))*(AO$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AO221))*(AP$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AP221))*(AQ$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AQ221))*(AR$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AR221))*(AS$4<=$H843)","v":1},{"$f":"MAX($I843,1-SUM($N221:AS221))*(AT$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AT221))*(AU$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AU221))*(AV$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AV221))*(AW$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AW221))*(AX$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AX221))*(AY$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AY221))*(AZ$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:AZ221))*(BA$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BA221))*(BB$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BB221))*(BC$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BC221))*(BD$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BD221))*(BE$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BE221))*(BF$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BF221))*(BG$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BG221))*(BH$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BH221))*(BI$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BI221))*(BJ$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BJ221))*(BK$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BK221))*(BL$4<=$H843)","v":0},{"$f":"MAX($I843,1-SUM($N221:BL221))*(BM$4<=$H843)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Input!J23","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I844,1-SUM($N222:N222))*(O$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:O222))*(P$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:P222))*(Q$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:Q222))*(R$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:R222))*(S$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:S222))*(T$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:T222))*(U$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:U222))*(V$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:V222))*(W$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:W222))*(X$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:X222))*(Y$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:Y222))*(Z$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:Z222))*(AA$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AA222))*(AB$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AB222))*(AC$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AC222))*(AD$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AD222))*(AE$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AE222))*(AF$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AF222))*(AG$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AG222))*(AH$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AH222))*(AI$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AI222))*(AJ$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AJ222))*(AK$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AK222))*(AL$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AL222))*(AM$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AM222))*(AN$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AN222))*(AO$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AO222))*(AP$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AP222))*(AQ$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AQ222))*(AR$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AR222))*(AS$4<=$H844)","v":1},{"$f":"MAX($I844,1-SUM($N222:AS222))*(AT$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AT222))*(AU$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AU222))*(AV$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AV222))*(AW$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AW222))*(AX$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AX222))*(AY$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AY222))*(AZ$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:AZ222))*(BA$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BA222))*(BB$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BB222))*(BC$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BC222))*(BD$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BD222))*(BE$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BE222))*(BF$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BF222))*(BG$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BG222))*(BH$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BH222))*(BI$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BI222))*(BJ$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BJ222))*(BK$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BK222))*(BL$4<=$H844)","v":0},{"$f":"MAX($I844,1-SUM($N222:BL222))*(BM$4<=$H844)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Input!J24","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I845,1-SUM($N223:N223))*(O$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:O223))*(P$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:P223))*(Q$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:Q223))*(R$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:R223))*(S$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:S223))*(T$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:T223))*(U$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:U223))*(V$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:V223))*(W$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:W223))*(X$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:X223))*(Y$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:Y223))*(Z$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:Z223))*(AA$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AA223))*(AB$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AB223))*(AC$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AC223))*(AD$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AD223))*(AE$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AE223))*(AF$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AF223))*(AG$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AG223))*(AH$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AH223))*(AI$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AI223))*(AJ$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AJ223))*(AK$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AK223))*(AL$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AL223))*(AM$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AM223))*(AN$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AN223))*(AO$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AO223))*(AP$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AP223))*(AQ$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AQ223))*(AR$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AR223))*(AS$4<=$H845)","v":1},{"$f":"MAX($I845,1-SUM($N223:AS223))*(AT$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AT223))*(AU$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AU223))*(AV$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AV223))*(AW$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AW223))*(AX$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AX223))*(AY$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AY223))*(AZ$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:AZ223))*(BA$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BA223))*(BB$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BB223))*(BC$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BC223))*(BD$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BD223))*(BE$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BE223))*(BF$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BF223))*(BG$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BG223))*(BH$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BH223))*(BI$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BI223))*(BJ$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BJ223))*(BK$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BK223))*(BL$4<=$H845)","v":0},{"$f":"MAX($I845,1-SUM($N223:BL223))*(BM$4<=$H845)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Input!J25","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I846,1-SUM($N224:N224))*(O$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:O224))*(P$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:P224))*(Q$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:Q224))*(R$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:R224))*(S$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:S224))*(T$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:T224))*(U$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:U224))*(V$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:V224))*(W$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:W224))*(X$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:X224))*(Y$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:Y224))*(Z$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:Z224))*(AA$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AA224))*(AB$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AB224))*(AC$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AC224))*(AD$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AD224))*(AE$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AE224))*(AF$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AF224))*(AG$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AG224))*(AH$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AH224))*(AI$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AI224))*(AJ$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AJ224))*(AK$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AK224))*(AL$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AL224))*(AM$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AM224))*(AN$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AN224))*(AO$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AO224))*(AP$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AP224))*(AQ$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AQ224))*(AR$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AR224))*(AS$4<=$H846)","v":1},{"$f":"MAX($I846,1-SUM($N224:AS224))*(AT$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AT224))*(AU$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AU224))*(AV$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AV224))*(AW$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AW224))*(AX$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AX224))*(AY$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AY224))*(AZ$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:AZ224))*(BA$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BA224))*(BB$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BB224))*(BC$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BC224))*(BD$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BD224))*(BE$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BE224))*(BF$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BF224))*(BG$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BG224))*(BH$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BH224))*(BI$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BI224))*(BJ$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BJ224))*(BK$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BK224))*(BL$4<=$H846)","v":0},{"$f":"MAX($I846,1-SUM($N224:BL224))*(BM$4<=$H846)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Input!J26","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I847,1-SUM($N225:N225))*(O$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:O225))*(P$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:P225))*(Q$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:Q225))*(R$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:R225))*(S$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:S225))*(T$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:T225))*(U$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:U225))*(V$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:V225))*(W$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:W225))*(X$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:X225))*(Y$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:Y225))*(Z$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:Z225))*(AA$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AA225))*(AB$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AB225))*(AC$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AC225))*(AD$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AD225))*(AE$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AE225))*(AF$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AF225))*(AG$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AG225))*(AH$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AH225))*(AI$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AI225))*(AJ$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AJ225))*(AK$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AK225))*(AL$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AL225))*(AM$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AM225))*(AN$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AN225))*(AO$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AO225))*(AP$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AP225))*(AQ$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AQ225))*(AR$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AR225))*(AS$4<=$H847)","v":1},{"$f":"MAX($I847,1-SUM($N225:AS225))*(AT$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AT225))*(AU$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AU225))*(AV$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AV225))*(AW$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AW225))*(AX$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AX225))*(AY$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AY225))*(AZ$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:AZ225))*(BA$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BA225))*(BB$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BB225))*(BC$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BC225))*(BD$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BD225))*(BE$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BE225))*(BF$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BF225))*(BG$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BG225))*(BH$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BH225))*(BI$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BI225))*(BJ$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BJ225))*(BK$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BK225))*(BL$4<=$H847)","v":0},{"$f":"MAX($I847,1-SUM($N225:BL225))*(BM$4<=$H847)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Input!J27","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I848,1-SUM($N226:N226))*(O$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:O226))*(P$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:P226))*(Q$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:Q226))*(R$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:R226))*(S$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:S226))*(T$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:T226))*(U$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:U226))*(V$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:V226))*(W$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:W226))*(X$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:X226))*(Y$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:Y226))*(Z$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:Z226))*(AA$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AA226))*(AB$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AB226))*(AC$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AC226))*(AD$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AD226))*(AE$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AE226))*(AF$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AF226))*(AG$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AG226))*(AH$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AH226))*(AI$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AI226))*(AJ$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AJ226))*(AK$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AK226))*(AL$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AL226))*(AM$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AM226))*(AN$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AN226))*(AO$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AO226))*(AP$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AP226))*(AQ$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AQ226))*(AR$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AR226))*(AS$4<=$H848)","v":1},{"$f":"MAX($I848,1-SUM($N226:AS226))*(AT$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AT226))*(AU$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AU226))*(AV$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AV226))*(AW$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AW226))*(AX$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AX226))*(AY$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AY226))*(AZ$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:AZ226))*(BA$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BA226))*(BB$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BB226))*(BC$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BC226))*(BD$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BD226))*(BE$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BE226))*(BF$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BF226))*(BG$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BG226))*(BH$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BH226))*(BI$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BI226))*(BJ$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BJ226))*(BK$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BK226))*(BL$4<=$H848)","v":0},{"$f":"MAX($I848,1-SUM($N226:BL226))*(BM$4<=$H848)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Input!J28","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I849,1-SUM($N227:N227))*(O$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:O227))*(P$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:P227))*(Q$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:Q227))*(R$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:R227))*(S$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:S227))*(T$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:T227))*(U$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:U227))*(V$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:V227))*(W$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:W227))*(X$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:X227))*(Y$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:Y227))*(Z$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:Z227))*(AA$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AA227))*(AB$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AB227))*(AC$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AC227))*(AD$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AD227))*(AE$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AE227))*(AF$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AF227))*(AG$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AG227))*(AH$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AH227))*(AI$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AI227))*(AJ$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AJ227))*(AK$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AK227))*(AL$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AL227))*(AM$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AM227))*(AN$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AN227))*(AO$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AO227))*(AP$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AP227))*(AQ$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AQ227))*(AR$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AR227))*(AS$4<=$H849)","v":1},{"$f":"MAX($I849,1-SUM($N227:AS227))*(AT$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AT227))*(AU$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AU227))*(AV$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AV227))*(AW$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AW227))*(AX$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AX227))*(AY$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AY227))*(AZ$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:AZ227))*(BA$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BA227))*(BB$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BB227))*(BC$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BC227))*(BD$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BD227))*(BE$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BE227))*(BF$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BF227))*(BG$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BG227))*(BH$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BH227))*(BI$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BI227))*(BJ$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BJ227))*(BK$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BK227))*(BL$4<=$H849)","v":0},{"$f":"MAX($I849,1-SUM($N227:BL227))*(BM$4<=$H849)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Input!J29","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I850,1-SUM($N228:N228))*(O$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:O228))*(P$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:P228))*(Q$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:Q228))*(R$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:R228))*(S$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:S228))*(T$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:T228))*(U$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:U228))*(V$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:V228))*(W$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:W228))*(X$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:X228))*(Y$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:Y228))*(Z$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:Z228))*(AA$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AA228))*(AB$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AB228))*(AC$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AC228))*(AD$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AD228))*(AE$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AE228))*(AF$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AF228))*(AG$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AG228))*(AH$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AH228))*(AI$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AI228))*(AJ$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AJ228))*(AK$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AK228))*(AL$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AL228))*(AM$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AM228))*(AN$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AN228))*(AO$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AO228))*(AP$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AP228))*(AQ$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AQ228))*(AR$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AR228))*(AS$4<=$H850)","v":1},{"$f":"MAX($I850,1-SUM($N228:AS228))*(AT$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AT228))*(AU$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AU228))*(AV$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AV228))*(AW$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AW228))*(AX$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AX228))*(AY$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AY228))*(AZ$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:AZ228))*(BA$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BA228))*(BB$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BB228))*(BC$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BC228))*(BD$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BD228))*(BE$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BE228))*(BF$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BF228))*(BG$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BG228))*(BH$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BH228))*(BI$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BI228))*(BJ$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BJ228))*(BK$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BK228))*(BL$4<=$H850)","v":0},{"$f":"MAX($I850,1-SUM($N228:BL228))*(BM$4<=$H850)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Input!J30","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I851,1-SUM($N229:N229))*(O$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:O229))*(P$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:P229))*(Q$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:Q229))*(R$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:R229))*(S$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:S229))*(T$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:T229))*(U$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:U229))*(V$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:V229))*(W$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:W229))*(X$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:X229))*(Y$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:Y229))*(Z$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:Z229))*(AA$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AA229))*(AB$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AB229))*(AC$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AC229))*(AD$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AD229))*(AE$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AE229))*(AF$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AF229))*(AG$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AG229))*(AH$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AH229))*(AI$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AI229))*(AJ$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AJ229))*(AK$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AK229))*(AL$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AL229))*(AM$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AM229))*(AN$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AN229))*(AO$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AO229))*(AP$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AP229))*(AQ$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AQ229))*(AR$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AR229))*(AS$4<=$H851)","v":1},{"$f":"MAX($I851,1-SUM($N229:AS229))*(AT$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AT229))*(AU$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AU229))*(AV$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AV229))*(AW$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AW229))*(AX$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AX229))*(AY$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AY229))*(AZ$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:AZ229))*(BA$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BA229))*(BB$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BB229))*(BC$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BC229))*(BD$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BD229))*(BE$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BE229))*(BF$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BF229))*(BG$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BG229))*(BH$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BH229))*(BI$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BI229))*(BJ$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BJ229))*(BK$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BK229))*(BL$4<=$H851)","v":0},{"$f":"MAX($I851,1-SUM($N229:BL229))*(BM$4<=$H851)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Input!J31","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I852,1-SUM($N230:N230))*(O$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:O230))*(P$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:P230))*(Q$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:Q230))*(R$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:R230))*(S$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:S230))*(T$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:T230))*(U$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:U230))*(V$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:V230))*(W$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:W230))*(X$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:X230))*(Y$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:Y230))*(Z$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:Z230))*(AA$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AA230))*(AB$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AB230))*(AC$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AC230))*(AD$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AD230))*(AE$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AE230))*(AF$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AF230))*(AG$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AG230))*(AH$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AH230))*(AI$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AI230))*(AJ$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AJ230))*(AK$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AK230))*(AL$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AL230))*(AM$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AM230))*(AN$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AN230))*(AO$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AO230))*(AP$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AP230))*(AQ$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AQ230))*(AR$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AR230))*(AS$4<=$H852)","v":1},{"$f":"MAX($I852,1-SUM($N230:AS230))*(AT$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AT230))*(AU$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AU230))*(AV$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AV230))*(AW$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AW230))*(AX$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AX230))*(AY$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AY230))*(AZ$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:AZ230))*(BA$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BA230))*(BB$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BB230))*(BC$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BC230))*(BD$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BD230))*(BE$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BE230))*(BF$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BF230))*(BG$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BG230))*(BH$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BH230))*(BI$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BI230))*(BJ$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BJ230))*(BK$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BK230))*(BL$4<=$H852)","v":0},{"$f":"MAX($I852,1-SUM($N230:BL230))*(BM$4<=$H852)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Input!J32","v":30},0.2,null,null,null,null,null,{"$f":"MAX($I853,1-SUM($N231:N231))*(O$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:O231))*(P$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:P231))*(Q$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:Q231))*(R$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:R231))*(S$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:S231))*(T$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:T231))*(U$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:U231))*(V$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:V231))*(W$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:W231))*(X$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:X231))*(Y$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:Y231))*(Z$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:Z231))*(AA$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AA231))*(AB$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AB231))*(AC$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AC231))*(AD$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AD231))*(AE$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AE231))*(AF$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AF231))*(AG$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AG231))*(AH$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AH231))*(AI$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AI231))*(AJ$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AJ231))*(AK$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AK231))*(AL$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AL231))*(AM$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AM231))*(AN$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AN231))*(AO$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AO231))*(AP$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AP231))*(AQ$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AQ231))*(AR$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AR231))*(AS$4<=$H853)","v":1},{"$f":"MAX($I853,1-SUM($N231:AS231))*(AT$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AT231))*(AU$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AU231))*(AV$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AV231))*(AW$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AW231))*(AX$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AX231))*(AY$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AY231))*(AZ$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:AZ231))*(BA$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BA231))*(BB$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BB231))*(BC$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BC231))*(BD$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BD231))*(BE$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BE231))*(BF$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BF231))*(BG$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BG231))*(BH$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BH231))*(BI$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BI231))*(BJ$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BJ231))*(BK$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BK231))*(BL$4<=$H853)","v":0},{"$f":"MAX($I853,1-SUM($N231:BL231))*(BM$4<=$H853)","v":0}]
[null,null,null,{"$f":"D828","v":"Insurance Valuation %"}]
[]
[]
[null,null,null,"Insurance Valuation"]
[null,null,{"$f":"C857+1","v":1},{"$f":"INDEX(D$59:D$83,$C858,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C858,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O178:O178,N(OFFSET($O829:O829,0,MAX(COLUMN($O829:O829))-COLUMN($O829:O829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:P178,N(OFFSET($O829:P829,0,MAX(COLUMN($O829:P829))-COLUMN($O829:P829),1,1)))","v":1000000},{"$f":"SUMPRODUCT($O178:Q178,N(OFFSET($O829:Q829,0,MAX(COLUMN($O829:Q829))-COLUMN($O829:Q829),1,1)))","v":900000},{"$f":"SUMPRODUCT($O178:R178,N(OFFSET($O829:R829,0,MAX(COLUMN($O829:R829))-COLUMN($O829:R829),1,1)))","v":800000},{"$f":"SUMPRODUCT($O178:S178,N(OFFSET($O829:S829,0,MAX(COLUMN($O829:S829))-COLUMN($O829:S829),1,1)))","v":700000},{"$f":"SUMPRODUCT($O178:T178,N(OFFSET($O829:T829,0,MAX(COLUMN($O829:T829))-COLUMN($O829:T829),1,1)))","v":600000},{"$f":"SUMPRODUCT($O178:U178,N(OFFSET($O829:U829,0,MAX(COLUMN($O829:U829))-COLUMN($O829:U829),1,1)))","v":500000},{"$f":"SUMPRODUCT($O178:V178,N(OFFSET($O829:V829,0,MAX(COLUMN($O829:V829))-COLUMN($O829:V829),1,1)))","v":400000},{"$f":"SUMPRODUCT($O178:W178,N(OFFSET($O829:W829,0,MAX(COLUMN($O829:W829))-COLUMN($O829:W829),1,1)))","v":300000.00000000006},{"$f":"SUMPRODUCT($O178:X178,N(OFFSET($O829:X829,0,MAX(COLUMN($O829:X829))-COLUMN($O829:X829),1,1)))","v":200000.00000000006},{"$f":"SUMPRODUCT($O178:Y178,N(OFFSET($O829:Y829,0,MAX(COLUMN($O829:Y829))-COLUMN($O829:Y829),1,1)))","v":200000},{"$f":"SUMPRODUCT($O178:Z178,N(OFFSET($O829:Z829,0,MAX(COLUMN($O829:Z829))-COLUMN($O829:Z829),1,1)))","v":200000},{"$f":"SUMPRODUCT($O178:AA178,N(OFFSET($O829:AA829,0,MAX(COLUMN($O829:AA829))-COLUMN($O829:AA829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AB178,N(OFFSET($O829:AB829,0,MAX(COLUMN($O829:AB829))-COLUMN($O829:AB829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AC178,N(OFFSET($O829:AC829,0,MAX(COLUMN($O829:AC829))-COLUMN($O829:AC829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AD178,N(OFFSET($O829:AD829,0,MAX(COLUMN($O829:AD829))-COLUMN($O829:AD829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AE178,N(OFFSET($O829:AE829,0,MAX(COLUMN($O829:AE829))-COLUMN($O829:AE829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AF178,N(OFFSET($O829:AF829,0,MAX(COLUMN($O829:AF829))-COLUMN($O829:AF829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AG178,N(OFFSET($O829:AG829,0,MAX(COLUMN($O829:AG829))-COLUMN($O829:AG829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AH178,N(OFFSET($O829:AH829,0,MAX(COLUMN($O829:AH829))-COLUMN($O829:AH829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AI178,N(OFFSET($O829:AI829,0,MAX(COLUMN($O829:AI829))-COLUMN($O829:AI829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AJ178,N(OFFSET($O829:AJ829,0,MAX(COLUMN($O829:AJ829))-COLUMN($O829:AJ829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AK178,N(OFFSET($O829:AK829,0,MAX(COLUMN($O829:AK829))-COLUMN($O829:AK829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AL178,N(OFFSET($O829:AL829,0,MAX(COLUMN($O829:AL829))-COLUMN($O829:AL829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AM178,N(OFFSET($O829:AM829,0,MAX(COLUMN($O829:AM829))-COLUMN($O829:AM829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AN178,N(OFFSET($O829:AN829,0,MAX(COLUMN($O829:AN829))-COLUMN($O829:AN829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AO178,N(OFFSET($O829:AO829,0,MAX(COLUMN($O829:AO829))-COLUMN($O829:AO829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AP178,N(OFFSET($O829:AP829,0,MAX(COLUMN($O829:AP829))-COLUMN($O829:AP829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AQ178,N(OFFSET($O829:AQ829,0,MAX(COLUMN($O829:AQ829))-COLUMN($O829:AQ829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AR178,N(OFFSET($O829:AR829,0,MAX(COLUMN($O829:AR829))-COLUMN($O829:AR829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AS178,N(OFFSET($O829:AS829,0,MAX(COLUMN($O829:AS829))-COLUMN($O829:AS829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AT178,N(OFFSET($O829:AT829,0,MAX(COLUMN($O829:AT829))-COLUMN($O829:AT829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AU178,N(OFFSET($O829:AU829,0,MAX(COLUMN($O829:AU829))-COLUMN($O829:AU829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AV178,N(OFFSET($O829:AV829,0,MAX(COLUMN($O829:AV829))-COLUMN($O829:AV829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AW178,N(OFFSET($O829:AW829,0,MAX(COLUMN($O829:AW829))-COLUMN($O829:AW829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AX178,N(OFFSET($O829:AX829,0,MAX(COLUMN($O829:AX829))-COLUMN($O829:AX829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AY178,N(OFFSET($O829:AY829,0,MAX(COLUMN($O829:AY829))-COLUMN($O829:AY829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:AZ178,N(OFFSET($O829:AZ829,0,MAX(COLUMN($O829:AZ829))-COLUMN($O829:AZ829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BA178,N(OFFSET($O829:BA829,0,MAX(COLUMN($O829:BA829))-COLUMN($O829:BA829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BB178,N(OFFSET($O829:BB829,0,MAX(COLUMN($O829:BB829))-COLUMN($O829:BB829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BC178,N(OFFSET($O829:BC829,0,MAX(COLUMN($O829:BC829))-COLUMN($O829:BC829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BD178,N(OFFSET($O829:BD829,0,MAX(COLUMN($O829:BD829))-COLUMN($O829:BD829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BE178,N(OFFSET($O829:BE829,0,MAX(COLUMN($O829:BE829))-COLUMN($O829:BE829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BF178,N(OFFSET($O829:BF829,0,MAX(COLUMN($O829:BF829))-COLUMN($O829:BF829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BG178,N(OFFSET($O829:BG829,0,MAX(COLUMN($O829:BG829))-COLUMN($O829:BG829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BH178,N(OFFSET($O829:BH829,0,MAX(COLUMN($O829:BH829))-COLUMN($O829:BH829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BI178,N(OFFSET($O829:BI829,0,MAX(COLUMN($O829:BI829))-COLUMN($O829:BI829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BJ178,N(OFFSET($O829:BJ829,0,MAX(COLUMN($O829:BJ829))-COLUMN($O829:BJ829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BK178,N(OFFSET($O829:BK829,0,MAX(COLUMN($O829:BK829))-COLUMN($O829:BK829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BL178,N(OFFSET($O829:BL829,0,MAX(COLUMN($O829:BL829))-COLUMN($O829:BL829),1,1)))","v":0},{"$f":"SUMPRODUCT($O178:BM178,N(OFFSET($O829:BM829,0,MAX(COLUMN($O829:BM829))-COLUMN($O829:BM829),1,1)))","v":0}]
[null,null,{"$f":"C858+1","v":2},{"$f":"INDEX(D$59:D$83,$C859,1)","v":"item 2"},"Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O179:O179,N(OFFSET($O830:O830,0,MAX(COLUMN($O830:O830))-COLUMN($O830:O830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:P179,N(OFFSET($O830:P830,0,MAX(COLUMN($O830:P830))-COLUMN($O830:P830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Q179,N(OFFSET($O830:Q830,0,MAX(COLUMN($O830:Q830))-COLUMN($O830:Q830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:R179,N(OFFSET($O830:R830,0,MAX(COLUMN($O830:R830))-COLUMN($O830:R830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:S179,N(OFFSET($O830:S830,0,MAX(COLUMN($O830:S830))-COLUMN($O830:S830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:T179,N(OFFSET($O830:T830,0,MAX(COLUMN($O830:T830))-COLUMN($O830:T830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:U179,N(OFFSET($O830:U830,0,MAX(COLUMN($O830:U830))-COLUMN($O830:U830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:V179,N(OFFSET($O830:V830,0,MAX(COLUMN($O830:V830))-COLUMN($O830:V830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:W179,N(OFFSET($O830:W830,0,MAX(COLUMN($O830:W830))-COLUMN($O830:W830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:X179,N(OFFSET($O830:X830,0,MAX(COLUMN($O830:X830))-COLUMN($O830:X830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Y179,N(OFFSET($O830:Y830,0,MAX(COLUMN($O830:Y830))-COLUMN($O830:Y830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:Z179,N(OFFSET($O830:Z830,0,MAX(COLUMN($O830:Z830))-COLUMN($O830:Z830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AA179,N(OFFSET($O830:AA830,0,MAX(COLUMN($O830:AA830))-COLUMN($O830:AA830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AB179,N(OFFSET($O830:AB830,0,MAX(COLUMN($O830:AB830))-COLUMN($O830:AB830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AC179,N(OFFSET($O830:AC830,0,MAX(COLUMN($O830:AC830))-COLUMN($O830:AC830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AD179,N(OFFSET($O830:AD830,0,MAX(COLUMN($O830:AD830))-COLUMN($O830:AD830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AE179,N(OFFSET($O830:AE830,0,MAX(COLUMN($O830:AE830))-COLUMN($O830:AE830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AF179,N(OFFSET($O830:AF830,0,MAX(COLUMN($O830:AF830))-COLUMN($O830:AF830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AG179,N(OFFSET($O830:AG830,0,MAX(COLUMN($O830:AG830))-COLUMN($O830:AG830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AH179,N(OFFSET($O830:AH830,0,MAX(COLUMN($O830:AH830))-COLUMN($O830:AH830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AI179,N(OFFSET($O830:AI830,0,MAX(COLUMN($O830:AI830))-COLUMN($O830:AI830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AJ179,N(OFFSET($O830:AJ830,0,MAX(COLUMN($O830:AJ830))-COLUMN($O830:AJ830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AK179,N(OFFSET($O830:AK830,0,MAX(COLUMN($O830:AK830))-COLUMN($O830:AK830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AL179,N(OFFSET($O830:AL830,0,MAX(COLUMN($O830:AL830))-COLUMN($O830:AL830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AM179,N(OFFSET($O830:AM830,0,MAX(COLUMN($O830:AM830))-COLUMN($O830:AM830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AN179,N(OFFSET($O830:AN830,0,MAX(COLUMN($O830:AN830))-COLUMN($O830:AN830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AO179,N(OFFSET($O830:AO830,0,MAX(COLUMN($O830:AO830))-COLUMN($O830:AO830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AP179,N(OFFSET($O830:AP830,0,MAX(COLUMN($O830:AP830))-COLUMN($O830:AP830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AQ179,N(OFFSET($O830:AQ830,0,MAX(COLUMN($O830:AQ830))-COLUMN($O830:AQ830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AR179,N(OFFSET($O830:AR830,0,MAX(COLUMN($O830:AR830))-COLUMN($O830:AR830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AS179,N(OFFSET($O830:AS830,0,MAX(COLUMN($O830:AS830))-COLUMN($O830:AS830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AT179,N(OFFSET($O830:AT830,0,MAX(COLUMN($O830:AT830))-COLUMN($O830:AT830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AU179,N(OFFSET($O830:AU830,0,MAX(COLUMN($O830:AU830))-COLUMN($O830:AU830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AV179,N(OFFSET($O830:AV830,0,MAX(COLUMN($O830:AV830))-COLUMN($O830:AV830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AW179,N(OFFSET($O830:AW830,0,MAX(COLUMN($O830:AW830))-COLUMN($O830:AW830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AX179,N(OFFSET($O830:AX830,0,MAX(COLUMN($O830:AX830))-COLUMN($O830:AX830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AY179,N(OFFSET($O830:AY830,0,MAX(COLUMN($O830:AY830))-COLUMN($O830:AY830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:AZ179,N(OFFSET($O830:AZ830,0,MAX(COLUMN($O830:AZ830))-COLUMN($O830:AZ830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BA179,N(OFFSET($O830:BA830,0,MAX(COLUMN($O830:BA830))-COLUMN($O830:BA830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BB179,N(OFFSET($O830:BB830,0,MAX(COLUMN($O830:BB830))-COLUMN($O830:BB830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BC179,N(OFFSET($O830:BC830,0,MAX(COLUMN($O830:BC830))-COLUMN($O830:BC830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BD179,N(OFFSET($O830:BD830,0,MAX(COLUMN($O830:BD830))-COLUMN($O830:BD830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BE179,N(OFFSET($O830:BE830,0,MAX(COLUMN($O830:BE830))-COLUMN($O830:BE830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BF179,N(OFFSET($O830:BF830,0,MAX(COLUMN($O830:BF830))-COLUMN($O830:BF830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BG179,N(OFFSET($O830:BG830,0,MAX(COLUMN($O830:BG830))-COLUMN($O830:BG830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BH179,N(OFFSET($O830:BH830,0,MAX(COLUMN($O830:BH830))-COLUMN($O830:BH830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BI179,N(OFFSET($O830:BI830,0,MAX(COLUMN($O830:BI830))-COLUMN($O830:BI830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BJ179,N(OFFSET($O830:BJ830,0,MAX(COLUMN($O830:BJ830))-COLUMN($O830:BJ830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BK179,N(OFFSET($O830:BK830,0,MAX(COLUMN($O830:BK830))-COLUMN($O830:BK830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BL179,N(OFFSET($O830:BL830,0,MAX(COLUMN($O830:BL830))-COLUMN($O830:BL830),1,1)))","v":0},{"$f":"SUMPRODUCT($O179:BM179,N(OFFSET($O830:BM830,0,MAX(COLUMN($O830:BM830))-COLUMN($O830:BM830),1,1)))","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O180:O180,N(OFFSET($O831:O831,0,MAX(COLUMN($O831:O831))-COLUMN($O831:O831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:P180,N(OFFSET($O831:P831,0,MAX(COLUMN($O831:P831))-COLUMN($O831:P831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:Q180,N(OFFSET($O831:Q831,0,MAX(COLUMN($O831:Q831))-COLUMN($O831:Q831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:R180,N(OFFSET($O831:R831,0,MAX(COLUMN($O831:R831))-COLUMN($O831:R831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:S180,N(OFFSET($O831:S831,0,MAX(COLUMN($O831:S831))-COLUMN($O831:S831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:T180,N(OFFSET($O831:T831,0,MAX(COLUMN($O831:T831))-COLUMN($O831:T831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:U180,N(OFFSET($O831:U831,0,MAX(COLUMN($O831:U831))-COLUMN($O831:U831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:V180,N(OFFSET($O831:V831,0,MAX(COLUMN($O831:V831))-COLUMN($O831:V831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:W180,N(OFFSET($O831:W831,0,MAX(COLUMN($O831:W831))-COLUMN($O831:W831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:X180,N(OFFSET($O831:X831,0,MAX(COLUMN($O831:X831))-COLUMN($O831:X831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:Y180,N(OFFSET($O831:Y831,0,MAX(COLUMN($O831:Y831))-COLUMN($O831:Y831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:Z180,N(OFFSET($O831:Z831,0,MAX(COLUMN($O831:Z831))-COLUMN($O831:Z831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AA180,N(OFFSET($O831:AA831,0,MAX(COLUMN($O831:AA831))-COLUMN($O831:AA831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AB180,N(OFFSET($O831:AB831,0,MAX(COLUMN($O831:AB831))-COLUMN($O831:AB831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AC180,N(OFFSET($O831:AC831,0,MAX(COLUMN($O831:AC831))-COLUMN($O831:AC831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AD180,N(OFFSET($O831:AD831,0,MAX(COLUMN($O831:AD831))-COLUMN($O831:AD831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AE180,N(OFFSET($O831:AE831,0,MAX(COLUMN($O831:AE831))-COLUMN($O831:AE831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AF180,N(OFFSET($O831:AF831,0,MAX(COLUMN($O831:AF831))-COLUMN($O831:AF831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AG180,N(OFFSET($O831:AG831,0,MAX(COLUMN($O831:AG831))-COLUMN($O831:AG831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AH180,N(OFFSET($O831:AH831,0,MAX(COLUMN($O831:AH831))-COLUMN($O831:AH831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AI180,N(OFFSET($O831:AI831,0,MAX(COLUMN($O831:AI831))-COLUMN($O831:AI831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AJ180,N(OFFSET($O831:AJ831,0,MAX(COLUMN($O831:AJ831))-COLUMN($O831:AJ831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AK180,N(OFFSET($O831:AK831,0,MAX(COLUMN($O831:AK831))-COLUMN($O831:AK831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AL180,N(OFFSET($O831:AL831,0,MAX(COLUMN($O831:AL831))-COLUMN($O831:AL831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AM180,N(OFFSET($O831:AM831,0,MAX(COLUMN($O831:AM831))-COLUMN($O831:AM831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AN180,N(OFFSET($O831:AN831,0,MAX(COLUMN($O831:AN831))-COLUMN($O831:AN831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AO180,N(OFFSET($O831:AO831,0,MAX(COLUMN($O831:AO831))-COLUMN($O831:AO831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AP180,N(OFFSET($O831:AP831,0,MAX(COLUMN($O831:AP831))-COLUMN($O831:AP831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AQ180,N(OFFSET($O831:AQ831,0,MAX(COLUMN($O831:AQ831))-COLUMN($O831:AQ831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AR180,N(OFFSET($O831:AR831,0,MAX(COLUMN($O831:AR831))-COLUMN($O831:AR831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AS180,N(OFFSET($O831:AS831,0,MAX(COLUMN($O831:AS831))-COLUMN($O831:AS831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AT180,N(OFFSET($O831:AT831,0,MAX(COLUMN($O831:AT831))-COLUMN($O831:AT831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AU180,N(OFFSET($O831:AU831,0,MAX(COLUMN($O831:AU831))-COLUMN($O831:AU831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AV180,N(OFFSET($O831:AV831,0,MAX(COLUMN($O831:AV831))-COLUMN($O831:AV831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AW180,N(OFFSET($O831:AW831,0,MAX(COLUMN($O831:AW831))-COLUMN($O831:AW831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AX180,N(OFFSET($O831:AX831,0,MAX(COLUMN($O831:AX831))-COLUMN($O831:AX831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AY180,N(OFFSET($O831:AY831,0,MAX(COLUMN($O831:AY831))-COLUMN($O831:AY831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:AZ180,N(OFFSET($O831:AZ831,0,MAX(COLUMN($O831:AZ831))-COLUMN($O831:AZ831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BA180,N(OFFSET($O831:BA831,0,MAX(COLUMN($O831:BA831))-COLUMN($O831:BA831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BB180,N(OFFSET($O831:BB831,0,MAX(COLUMN($O831:BB831))-COLUMN($O831:BB831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BC180,N(OFFSET($O831:BC831,0,MAX(COLUMN($O831:BC831))-COLUMN($O831:BC831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BD180,N(OFFSET($O831:BD831,0,MAX(COLUMN($O831:BD831))-COLUMN($O831:BD831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BE180,N(OFFSET($O831:BE831,0,MAX(COLUMN($O831:BE831))-COLUMN($O831:BE831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BF180,N(OFFSET($O831:BF831,0,MAX(COLUMN($O831:BF831))-COLUMN($O831:BF831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BG180,N(OFFSET($O831:BG831,0,MAX(COLUMN($O831:BG831))-COLUMN($O831:BG831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BH180,N(OFFSET($O831:BH831,0,MAX(COLUMN($O831:BH831))-COLUMN($O831:BH831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BI180,N(OFFSET($O831:BI831,0,MAX(COLUMN($O831:BI831))-COLUMN($O831:BI831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BJ180,N(OFFSET($O831:BJ831,0,MAX(COLUMN($O831:BJ831))-COLUMN($O831:BJ831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BK180,N(OFFSET($O831:BK831,0,MAX(COLUMN($O831:BK831))-COLUMN($O831:BK831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BL180,N(OFFSET($O831:BL831,0,MAX(COLUMN($O831:BL831))-COLUMN($O831:BL831),1,1)))","v":0},{"$f":"SUMPRODUCT($O180:BM180,N(OFFSET($O831:BM831,0,MAX(COLUMN($O831:BM831))-COLUMN($O831:BM831),1,1)))","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O181:O181,N(OFFSET($O832:O832,0,MAX(COLUMN($O832:O832))-COLUMN($O832:O832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:P181,N(OFFSET($O832:P832,0,MAX(COLUMN($O832:P832))-COLUMN($O832:P832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Q181,N(OFFSET($O832:Q832,0,MAX(COLUMN($O832:Q832))-COLUMN($O832:Q832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:R181,N(OFFSET($O832:R832,0,MAX(COLUMN($O832:R832))-COLUMN($O832:R832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:S181,N(OFFSET($O832:S832,0,MAX(COLUMN($O832:S832))-COLUMN($O832:S832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:T181,N(OFFSET($O832:T832,0,MAX(COLUMN($O832:T832))-COLUMN($O832:T832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:U181,N(OFFSET($O832:U832,0,MAX(COLUMN($O832:U832))-COLUMN($O832:U832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:V181,N(OFFSET($O832:V832,0,MAX(COLUMN($O832:V832))-COLUMN($O832:V832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:W181,N(OFFSET($O832:W832,0,MAX(COLUMN($O832:W832))-COLUMN($O832:W832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:X181,N(OFFSET($O832:X832,0,MAX(COLUMN($O832:X832))-COLUMN($O832:X832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Y181,N(OFFSET($O832:Y832,0,MAX(COLUMN($O832:Y832))-COLUMN($O832:Y832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:Z181,N(OFFSET($O832:Z832,0,MAX(COLUMN($O832:Z832))-COLUMN($O832:Z832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AA181,N(OFFSET($O832:AA832,0,MAX(COLUMN($O832:AA832))-COLUMN($O832:AA832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AB181,N(OFFSET($O832:AB832,0,MAX(COLUMN($O832:AB832))-COLUMN($O832:AB832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AC181,N(OFFSET($O832:AC832,0,MAX(COLUMN($O832:AC832))-COLUMN($O832:AC832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AD181,N(OFFSET($O832:AD832,0,MAX(COLUMN($O832:AD832))-COLUMN($O832:AD832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AE181,N(OFFSET($O832:AE832,0,MAX(COLUMN($O832:AE832))-COLUMN($O832:AE832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AF181,N(OFFSET($O832:AF832,0,MAX(COLUMN($O832:AF832))-COLUMN($O832:AF832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AG181,N(OFFSET($O832:AG832,0,MAX(COLUMN($O832:AG832))-COLUMN($O832:AG832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AH181,N(OFFSET($O832:AH832,0,MAX(COLUMN($O832:AH832))-COLUMN($O832:AH832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AI181,N(OFFSET($O832:AI832,0,MAX(COLUMN($O832:AI832))-COLUMN($O832:AI832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AJ181,N(OFFSET($O832:AJ832,0,MAX(COLUMN($O832:AJ832))-COLUMN($O832:AJ832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AK181,N(OFFSET($O832:AK832,0,MAX(COLUMN($O832:AK832))-COLUMN($O832:AK832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AL181,N(OFFSET($O832:AL832,0,MAX(COLUMN($O832:AL832))-COLUMN($O832:AL832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AM181,N(OFFSET($O832:AM832,0,MAX(COLUMN($O832:AM832))-COLUMN($O832:AM832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AN181,N(OFFSET($O832:AN832,0,MAX(COLUMN($O832:AN832))-COLUMN($O832:AN832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AO181,N(OFFSET($O832:AO832,0,MAX(COLUMN($O832:AO832))-COLUMN($O832:AO832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AP181,N(OFFSET($O832:AP832,0,MAX(COLUMN($O832:AP832))-COLUMN($O832:AP832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AQ181,N(OFFSET($O832:AQ832,0,MAX(COLUMN($O832:AQ832))-COLUMN($O832:AQ832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AR181,N(OFFSET($O832:AR832,0,MAX(COLUMN($O832:AR832))-COLUMN($O832:AR832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AS181,N(OFFSET($O832:AS832,0,MAX(COLUMN($O832:AS832))-COLUMN($O832:AS832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AT181,N(OFFSET($O832:AT832,0,MAX(COLUMN($O832:AT832))-COLUMN($O832:AT832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AU181,N(OFFSET($O832:AU832,0,MAX(COLUMN($O832:AU832))-COLUMN($O832:AU832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AV181,N(OFFSET($O832:AV832,0,MAX(COLUMN($O832:AV832))-COLUMN($O832:AV832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AW181,N(OFFSET($O832:AW832,0,MAX(COLUMN($O832:AW832))-COLUMN($O832:AW832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AX181,N(OFFSET($O832:AX832,0,MAX(COLUMN($O832:AX832))-COLUMN($O832:AX832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AY181,N(OFFSET($O832:AY832,0,MAX(COLUMN($O832:AY832))-COLUMN($O832:AY832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:AZ181,N(OFFSET($O832:AZ832,0,MAX(COLUMN($O832:AZ832))-COLUMN($O832:AZ832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BA181,N(OFFSET($O832:BA832,0,MAX(COLUMN($O832:BA832))-COLUMN($O832:BA832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BB181,N(OFFSET($O832:BB832,0,MAX(COLUMN($O832:BB832))-COLUMN($O832:BB832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BC181,N(OFFSET($O832:BC832,0,MAX(COLUMN($O832:BC832))-COLUMN($O832:BC832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BD181,N(OFFSET($O832:BD832,0,MAX(COLUMN($O832:BD832))-COLUMN($O832:BD832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BE181,N(OFFSET($O832:BE832,0,MAX(COLUMN($O832:BE832))-COLUMN($O832:BE832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BF181,N(OFFSET($O832:BF832,0,MAX(COLUMN($O832:BF832))-COLUMN($O832:BF832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BG181,N(OFFSET($O832:BG832,0,MAX(COLUMN($O832:BG832))-COLUMN($O832:BG832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BH181,N(OFFSET($O832:BH832,0,MAX(COLUMN($O832:BH832))-COLUMN($O832:BH832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BI181,N(OFFSET($O832:BI832,0,MAX(COLUMN($O832:BI832))-COLUMN($O832:BI832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BJ181,N(OFFSET($O832:BJ832,0,MAX(COLUMN($O832:BJ832))-COLUMN($O832:BJ832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BK181,N(OFFSET($O832:BK832,0,MAX(COLUMN($O832:BK832))-COLUMN($O832:BK832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BL181,N(OFFSET($O832:BL832,0,MAX(COLUMN($O832:BL832))-COLUMN($O832:BL832),1,1)))","v":0},{"$f":"SUMPRODUCT($O181:BM181,N(OFFSET($O832:BM832,0,MAX(COLUMN($O832:BM832))-COLUMN($O832:BM832),1,1)))","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O182:O182,N(OFFSET($O833:O833,0,MAX(COLUMN($O833:O833))-COLUMN($O833:O833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:P182,N(OFFSET($O833:P833,0,MAX(COLUMN($O833:P833))-COLUMN($O833:P833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Q182,N(OFFSET($O833:Q833,0,MAX(COLUMN($O833:Q833))-COLUMN($O833:Q833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:R182,N(OFFSET($O833:R833,0,MAX(COLUMN($O833:R833))-COLUMN($O833:R833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:S182,N(OFFSET($O833:S833,0,MAX(COLUMN($O833:S833))-COLUMN($O833:S833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:T182,N(OFFSET($O833:T833,0,MAX(COLUMN($O833:T833))-COLUMN($O833:T833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:U182,N(OFFSET($O833:U833,0,MAX(COLUMN($O833:U833))-COLUMN($O833:U833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:V182,N(OFFSET($O833:V833,0,MAX(COLUMN($O833:V833))-COLUMN($O833:V833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:W182,N(OFFSET($O833:W833,0,MAX(COLUMN($O833:W833))-COLUMN($O833:W833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:X182,N(OFFSET($O833:X833,0,MAX(COLUMN($O833:X833))-COLUMN($O833:X833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Y182,N(OFFSET($O833:Y833,0,MAX(COLUMN($O833:Y833))-COLUMN($O833:Y833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:Z182,N(OFFSET($O833:Z833,0,MAX(COLUMN($O833:Z833))-COLUMN($O833:Z833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AA182,N(OFFSET($O833:AA833,0,MAX(COLUMN($O833:AA833))-COLUMN($O833:AA833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AB182,N(OFFSET($O833:AB833,0,MAX(COLUMN($O833:AB833))-COLUMN($O833:AB833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AC182,N(OFFSET($O833:AC833,0,MAX(COLUMN($O833:AC833))-COLUMN($O833:AC833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AD182,N(OFFSET($O833:AD833,0,MAX(COLUMN($O833:AD833))-COLUMN($O833:AD833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AE182,N(OFFSET($O833:AE833,0,MAX(COLUMN($O833:AE833))-COLUMN($O833:AE833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AF182,N(OFFSET($O833:AF833,0,MAX(COLUMN($O833:AF833))-COLUMN($O833:AF833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AG182,N(OFFSET($O833:AG833,0,MAX(COLUMN($O833:AG833))-COLUMN($O833:AG833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AH182,N(OFFSET($O833:AH833,0,MAX(COLUMN($O833:AH833))-COLUMN($O833:AH833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AI182,N(OFFSET($O833:AI833,0,MAX(COLUMN($O833:AI833))-COLUMN($O833:AI833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AJ182,N(OFFSET($O833:AJ833,0,MAX(COLUMN($O833:AJ833))-COLUMN($O833:AJ833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AK182,N(OFFSET($O833:AK833,0,MAX(COLUMN($O833:AK833))-COLUMN($O833:AK833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AL182,N(OFFSET($O833:AL833,0,MAX(COLUMN($O833:AL833))-COLUMN($O833:AL833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AM182,N(OFFSET($O833:AM833,0,MAX(COLUMN($O833:AM833))-COLUMN($O833:AM833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AN182,N(OFFSET($O833:AN833,0,MAX(COLUMN($O833:AN833))-COLUMN($O833:AN833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AO182,N(OFFSET($O833:AO833,0,MAX(COLUMN($O833:AO833))-COLUMN($O833:AO833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AP182,N(OFFSET($O833:AP833,0,MAX(COLUMN($O833:AP833))-COLUMN($O833:AP833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AQ182,N(OFFSET($O833:AQ833,0,MAX(COLUMN($O833:AQ833))-COLUMN($O833:AQ833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AR182,N(OFFSET($O833:AR833,0,MAX(COLUMN($O833:AR833))-COLUMN($O833:AR833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AS182,N(OFFSET($O833:AS833,0,MAX(COLUMN($O833:AS833))-COLUMN($O833:AS833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AT182,N(OFFSET($O833:AT833,0,MAX(COLUMN($O833:AT833))-COLUMN($O833:AT833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AU182,N(OFFSET($O833:AU833,0,MAX(COLUMN($O833:AU833))-COLUMN($O833:AU833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AV182,N(OFFSET($O833:AV833,0,MAX(COLUMN($O833:AV833))-COLUMN($O833:AV833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AW182,N(OFFSET($O833:AW833,0,MAX(COLUMN($O833:AW833))-COLUMN($O833:AW833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AX182,N(OFFSET($O833:AX833,0,MAX(COLUMN($O833:AX833))-COLUMN($O833:AX833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AY182,N(OFFSET($O833:AY833,0,MAX(COLUMN($O833:AY833))-COLUMN($O833:AY833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:AZ182,N(OFFSET($O833:AZ833,0,MAX(COLUMN($O833:AZ833))-COLUMN($O833:AZ833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BA182,N(OFFSET($O833:BA833,0,MAX(COLUMN($O833:BA833))-COLUMN($O833:BA833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BB182,N(OFFSET($O833:BB833,0,MAX(COLUMN($O833:BB833))-COLUMN($O833:BB833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BC182,N(OFFSET($O833:BC833,0,MAX(COLUMN($O833:BC833))-COLUMN($O833:BC833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BD182,N(OFFSET($O833:BD833,0,MAX(COLUMN($O833:BD833))-COLUMN($O833:BD833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BE182,N(OFFSET($O833:BE833,0,MAX(COLUMN($O833:BE833))-COLUMN($O833:BE833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BF182,N(OFFSET($O833:BF833,0,MAX(COLUMN($O833:BF833))-COLUMN($O833:BF833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BG182,N(OFFSET($O833:BG833,0,MAX(COLUMN($O833:BG833))-COLUMN($O833:BG833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BH182,N(OFFSET($O833:BH833,0,MAX(COLUMN($O833:BH833))-COLUMN($O833:BH833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BI182,N(OFFSET($O833:BI833,0,MAX(COLUMN($O833:BI833))-COLUMN($O833:BI833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BJ182,N(OFFSET($O833:BJ833,0,MAX(COLUMN($O833:BJ833))-COLUMN($O833:BJ833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BK182,N(OFFSET($O833:BK833,0,MAX(COLUMN($O833:BK833))-COLUMN($O833:BK833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BL182,N(OFFSET($O833:BL833,0,MAX(COLUMN($O833:BL833))-COLUMN($O833:BL833),1,1)))","v":0},{"$f":"SUMPRODUCT($O182:BM182,N(OFFSET($O833:BM833,0,MAX(COLUMN($O833:BM833))-COLUMN($O833:BM833),1,1)))","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O183:O183,N(OFFSET($O834:O834,0,MAX(COLUMN($O834:O834))-COLUMN($O834:O834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:P183,N(OFFSET($O834:P834,0,MAX(COLUMN($O834:P834))-COLUMN($O834:P834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Q183,N(OFFSET($O834:Q834,0,MAX(COLUMN($O834:Q834))-COLUMN($O834:Q834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:R183,N(OFFSET($O834:R834,0,MAX(COLUMN($O834:R834))-COLUMN($O834:R834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:S183,N(OFFSET($O834:S834,0,MAX(COLUMN($O834:S834))-COLUMN($O834:S834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:T183,N(OFFSET($O834:T834,0,MAX(COLUMN($O834:T834))-COLUMN($O834:T834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:U183,N(OFFSET($O834:U834,0,MAX(COLUMN($O834:U834))-COLUMN($O834:U834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:V183,N(OFFSET($O834:V834,0,MAX(COLUMN($O834:V834))-COLUMN($O834:V834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:W183,N(OFFSET($O834:W834,0,MAX(COLUMN($O834:W834))-COLUMN($O834:W834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:X183,N(OFFSET($O834:X834,0,MAX(COLUMN($O834:X834))-COLUMN($O834:X834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Y183,N(OFFSET($O834:Y834,0,MAX(COLUMN($O834:Y834))-COLUMN($O834:Y834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:Z183,N(OFFSET($O834:Z834,0,MAX(COLUMN($O834:Z834))-COLUMN($O834:Z834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AA183,N(OFFSET($O834:AA834,0,MAX(COLUMN($O834:AA834))-COLUMN($O834:AA834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AB183,N(OFFSET($O834:AB834,0,MAX(COLUMN($O834:AB834))-COLUMN($O834:AB834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AC183,N(OFFSET($O834:AC834,0,MAX(COLUMN($O834:AC834))-COLUMN($O834:AC834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AD183,N(OFFSET($O834:AD834,0,MAX(COLUMN($O834:AD834))-COLUMN($O834:AD834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AE183,N(OFFSET($O834:AE834,0,MAX(COLUMN($O834:AE834))-COLUMN($O834:AE834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AF183,N(OFFSET($O834:AF834,0,MAX(COLUMN($O834:AF834))-COLUMN($O834:AF834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AG183,N(OFFSET($O834:AG834,0,MAX(COLUMN($O834:AG834))-COLUMN($O834:AG834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AH183,N(OFFSET($O834:AH834,0,MAX(COLUMN($O834:AH834))-COLUMN($O834:AH834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AI183,N(OFFSET($O834:AI834,0,MAX(COLUMN($O834:AI834))-COLUMN($O834:AI834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AJ183,N(OFFSET($O834:AJ834,0,MAX(COLUMN($O834:AJ834))-COLUMN($O834:AJ834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AK183,N(OFFSET($O834:AK834,0,MAX(COLUMN($O834:AK834))-COLUMN($O834:AK834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AL183,N(OFFSET($O834:AL834,0,MAX(COLUMN($O834:AL834))-COLUMN($O834:AL834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AM183,N(OFFSET($O834:AM834,0,MAX(COLUMN($O834:AM834))-COLUMN($O834:AM834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AN183,N(OFFSET($O834:AN834,0,MAX(COLUMN($O834:AN834))-COLUMN($O834:AN834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AO183,N(OFFSET($O834:AO834,0,MAX(COLUMN($O834:AO834))-COLUMN($O834:AO834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AP183,N(OFFSET($O834:AP834,0,MAX(COLUMN($O834:AP834))-COLUMN($O834:AP834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AQ183,N(OFFSET($O834:AQ834,0,MAX(COLUMN($O834:AQ834))-COLUMN($O834:AQ834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AR183,N(OFFSET($O834:AR834,0,MAX(COLUMN($O834:AR834))-COLUMN($O834:AR834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AS183,N(OFFSET($O834:AS834,0,MAX(COLUMN($O834:AS834))-COLUMN($O834:AS834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AT183,N(OFFSET($O834:AT834,0,MAX(COLUMN($O834:AT834))-COLUMN($O834:AT834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AU183,N(OFFSET($O834:AU834,0,MAX(COLUMN($O834:AU834))-COLUMN($O834:AU834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AV183,N(OFFSET($O834:AV834,0,MAX(COLUMN($O834:AV834))-COLUMN($O834:AV834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AW183,N(OFFSET($O834:AW834,0,MAX(COLUMN($O834:AW834))-COLUMN($O834:AW834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AX183,N(OFFSET($O834:AX834,0,MAX(COLUMN($O834:AX834))-COLUMN($O834:AX834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AY183,N(OFFSET($O834:AY834,0,MAX(COLUMN($O834:AY834))-COLUMN($O834:AY834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:AZ183,N(OFFSET($O834:AZ834,0,MAX(COLUMN($O834:AZ834))-COLUMN($O834:AZ834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BA183,N(OFFSET($O834:BA834,0,MAX(COLUMN($O834:BA834))-COLUMN($O834:BA834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BB183,N(OFFSET($O834:BB834,0,MAX(COLUMN($O834:BB834))-COLUMN($O834:BB834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BC183,N(OFFSET($O834:BC834,0,MAX(COLUMN($O834:BC834))-COLUMN($O834:BC834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BD183,N(OFFSET($O834:BD834,0,MAX(COLUMN($O834:BD834))-COLUMN($O834:BD834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BE183,N(OFFSET($O834:BE834,0,MAX(COLUMN($O834:BE834))-COLUMN($O834:BE834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BF183,N(OFFSET($O834:BF834,0,MAX(COLUMN($O834:BF834))-COLUMN($O834:BF834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BG183,N(OFFSET($O834:BG834,0,MAX(COLUMN($O834:BG834))-COLUMN($O834:BG834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BH183,N(OFFSET($O834:BH834,0,MAX(COLUMN($O834:BH834))-COLUMN($O834:BH834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BI183,N(OFFSET($O834:BI834,0,MAX(COLUMN($O834:BI834))-COLUMN($O834:BI834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BJ183,N(OFFSET($O834:BJ834,0,MAX(COLUMN($O834:BJ834))-COLUMN($O834:BJ834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BK183,N(OFFSET($O834:BK834,0,MAX(COLUMN($O834:BK834))-COLUMN($O834:BK834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BL183,N(OFFSET($O834:BL834,0,MAX(COLUMN($O834:BL834))-COLUMN($O834:BL834),1,1)))","v":0},{"$f":"SUMPRODUCT($O183:BM183,N(OFFSET($O834:BM834,0,MAX(COLUMN($O834:BM834))-COLUMN($O834:BM834),1,1)))","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O184:O184,N(OFFSET($O835:O835,0,MAX(COLUMN($O835:O835))-COLUMN($O835:O835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:P184,N(OFFSET($O835:P835,0,MAX(COLUMN($O835:P835))-COLUMN($O835:P835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Q184,N(OFFSET($O835:Q835,0,MAX(COLUMN($O835:Q835))-COLUMN($O835:Q835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:R184,N(OFFSET($O835:R835,0,MAX(COLUMN($O835:R835))-COLUMN($O835:R835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:S184,N(OFFSET($O835:S835,0,MAX(COLUMN($O835:S835))-COLUMN($O835:S835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:T184,N(OFFSET($O835:T835,0,MAX(COLUMN($O835:T835))-COLUMN($O835:T835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:U184,N(OFFSET($O835:U835,0,MAX(COLUMN($O835:U835))-COLUMN($O835:U835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:V184,N(OFFSET($O835:V835,0,MAX(COLUMN($O835:V835))-COLUMN($O835:V835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:W184,N(OFFSET($O835:W835,0,MAX(COLUMN($O835:W835))-COLUMN($O835:W835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:X184,N(OFFSET($O835:X835,0,MAX(COLUMN($O835:X835))-COLUMN($O835:X835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Y184,N(OFFSET($O835:Y835,0,MAX(COLUMN($O835:Y835))-COLUMN($O835:Y835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:Z184,N(OFFSET($O835:Z835,0,MAX(COLUMN($O835:Z835))-COLUMN($O835:Z835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AA184,N(OFFSET($O835:AA835,0,MAX(COLUMN($O835:AA835))-COLUMN($O835:AA835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AB184,N(OFFSET($O835:AB835,0,MAX(COLUMN($O835:AB835))-COLUMN($O835:AB835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AC184,N(OFFSET($O835:AC835,0,MAX(COLUMN($O835:AC835))-COLUMN($O835:AC835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AD184,N(OFFSET($O835:AD835,0,MAX(COLUMN($O835:AD835))-COLUMN($O835:AD835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AE184,N(OFFSET($O835:AE835,0,MAX(COLUMN($O835:AE835))-COLUMN($O835:AE835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AF184,N(OFFSET($O835:AF835,0,MAX(COLUMN($O835:AF835))-COLUMN($O835:AF835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AG184,N(OFFSET($O835:AG835,0,MAX(COLUMN($O835:AG835))-COLUMN($O835:AG835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AH184,N(OFFSET($O835:AH835,0,MAX(COLUMN($O835:AH835))-COLUMN($O835:AH835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AI184,N(OFFSET($O835:AI835,0,MAX(COLUMN($O835:AI835))-COLUMN($O835:AI835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AJ184,N(OFFSET($O835:AJ835,0,MAX(COLUMN($O835:AJ835))-COLUMN($O835:AJ835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AK184,N(OFFSET($O835:AK835,0,MAX(COLUMN($O835:AK835))-COLUMN($O835:AK835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AL184,N(OFFSET($O835:AL835,0,MAX(COLUMN($O835:AL835))-COLUMN($O835:AL835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AM184,N(OFFSET($O835:AM835,0,MAX(COLUMN($O835:AM835))-COLUMN($O835:AM835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AN184,N(OFFSET($O835:AN835,0,MAX(COLUMN($O835:AN835))-COLUMN($O835:AN835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AO184,N(OFFSET($O835:AO835,0,MAX(COLUMN($O835:AO835))-COLUMN($O835:AO835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AP184,N(OFFSET($O835:AP835,0,MAX(COLUMN($O835:AP835))-COLUMN($O835:AP835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AQ184,N(OFFSET($O835:AQ835,0,MAX(COLUMN($O835:AQ835))-COLUMN($O835:AQ835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AR184,N(OFFSET($O835:AR835,0,MAX(COLUMN($O835:AR835))-COLUMN($O835:AR835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AS184,N(OFFSET($O835:AS835,0,MAX(COLUMN($O835:AS835))-COLUMN($O835:AS835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AT184,N(OFFSET($O835:AT835,0,MAX(COLUMN($O835:AT835))-COLUMN($O835:AT835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AU184,N(OFFSET($O835:AU835,0,MAX(COLUMN($O835:AU835))-COLUMN($O835:AU835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AV184,N(OFFSET($O835:AV835,0,MAX(COLUMN($O835:AV835))-COLUMN($O835:AV835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AW184,N(OFFSET($O835:AW835,0,MAX(COLUMN($O835:AW835))-COLUMN($O835:AW835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AX184,N(OFFSET($O835:AX835,0,MAX(COLUMN($O835:AX835))-COLUMN($O835:AX835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AY184,N(OFFSET($O835:AY835,0,MAX(COLUMN($O835:AY835))-COLUMN($O835:AY835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:AZ184,N(OFFSET($O835:AZ835,0,MAX(COLUMN($O835:AZ835))-COLUMN($O835:AZ835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BA184,N(OFFSET($O835:BA835,0,MAX(COLUMN($O835:BA835))-COLUMN($O835:BA835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BB184,N(OFFSET($O835:BB835,0,MAX(COLUMN($O835:BB835))-COLUMN($O835:BB835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BC184,N(OFFSET($O835:BC835,0,MAX(COLUMN($O835:BC835))-COLUMN($O835:BC835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BD184,N(OFFSET($O835:BD835,0,MAX(COLUMN($O835:BD835))-COLUMN($O835:BD835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BE184,N(OFFSET($O835:BE835,0,MAX(COLUMN($O835:BE835))-COLUMN($O835:BE835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BF184,N(OFFSET($O835:BF835,0,MAX(COLUMN($O835:BF835))-COLUMN($O835:BF835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BG184,N(OFFSET($O835:BG835,0,MAX(COLUMN($O835:BG835))-COLUMN($O835:BG835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BH184,N(OFFSET($O835:BH835,0,MAX(COLUMN($O835:BH835))-COLUMN($O835:BH835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BI184,N(OFFSET($O835:BI835,0,MAX(COLUMN($O835:BI835))-COLUMN($O835:BI835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BJ184,N(OFFSET($O835:BJ835,0,MAX(COLUMN($O835:BJ835))-COLUMN($O835:BJ835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BK184,N(OFFSET($O835:BK835,0,MAX(COLUMN($O835:BK835))-COLUMN($O835:BK835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BL184,N(OFFSET($O835:BL835,0,MAX(COLUMN($O835:BL835))-COLUMN($O835:BL835),1,1)))","v":0},{"$f":"SUMPRODUCT($O184:BM184,N(OFFSET($O835:BM835,0,MAX(COLUMN($O835:BM835))-COLUMN($O835:BM835),1,1)))","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O185:O185,N(OFFSET($O836:O836,0,MAX(COLUMN($O836:O836))-COLUMN($O836:O836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:P185,N(OFFSET($O836:P836,0,MAX(COLUMN($O836:P836))-COLUMN($O836:P836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Q185,N(OFFSET($O836:Q836,0,MAX(COLUMN($O836:Q836))-COLUMN($O836:Q836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:R185,N(OFFSET($O836:R836,0,MAX(COLUMN($O836:R836))-COLUMN($O836:R836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:S185,N(OFFSET($O836:S836,0,MAX(COLUMN($O836:S836))-COLUMN($O836:S836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:T185,N(OFFSET($O836:T836,0,MAX(COLUMN($O836:T836))-COLUMN($O836:T836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:U185,N(OFFSET($O836:U836,0,MAX(COLUMN($O836:U836))-COLUMN($O836:U836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:V185,N(OFFSET($O836:V836,0,MAX(COLUMN($O836:V836))-COLUMN($O836:V836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:W185,N(OFFSET($O836:W836,0,MAX(COLUMN($O836:W836))-COLUMN($O836:W836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:X185,N(OFFSET($O836:X836,0,MAX(COLUMN($O836:X836))-COLUMN($O836:X836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Y185,N(OFFSET($O836:Y836,0,MAX(COLUMN($O836:Y836))-COLUMN($O836:Y836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:Z185,N(OFFSET($O836:Z836,0,MAX(COLUMN($O836:Z836))-COLUMN($O836:Z836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AA185,N(OFFSET($O836:AA836,0,MAX(COLUMN($O836:AA836))-COLUMN($O836:AA836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AB185,N(OFFSET($O836:AB836,0,MAX(COLUMN($O836:AB836))-COLUMN($O836:AB836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AC185,N(OFFSET($O836:AC836,0,MAX(COLUMN($O836:AC836))-COLUMN($O836:AC836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AD185,N(OFFSET($O836:AD836,0,MAX(COLUMN($O836:AD836))-COLUMN($O836:AD836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AE185,N(OFFSET($O836:AE836,0,MAX(COLUMN($O836:AE836))-COLUMN($O836:AE836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AF185,N(OFFSET($O836:AF836,0,MAX(COLUMN($O836:AF836))-COLUMN($O836:AF836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AG185,N(OFFSET($O836:AG836,0,MAX(COLUMN($O836:AG836))-COLUMN($O836:AG836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AH185,N(OFFSET($O836:AH836,0,MAX(COLUMN($O836:AH836))-COLUMN($O836:AH836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AI185,N(OFFSET($O836:AI836,0,MAX(COLUMN($O836:AI836))-COLUMN($O836:AI836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AJ185,N(OFFSET($O836:AJ836,0,MAX(COLUMN($O836:AJ836))-COLUMN($O836:AJ836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AK185,N(OFFSET($O836:AK836,0,MAX(COLUMN($O836:AK836))-COLUMN($O836:AK836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AL185,N(OFFSET($O836:AL836,0,MAX(COLUMN($O836:AL836))-COLUMN($O836:AL836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AM185,N(OFFSET($O836:AM836,0,MAX(COLUMN($O836:AM836))-COLUMN($O836:AM836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AN185,N(OFFSET($O836:AN836,0,MAX(COLUMN($O836:AN836))-COLUMN($O836:AN836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AO185,N(OFFSET($O836:AO836,0,MAX(COLUMN($O836:AO836))-COLUMN($O836:AO836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AP185,N(OFFSET($O836:AP836,0,MAX(COLUMN($O836:AP836))-COLUMN($O836:AP836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AQ185,N(OFFSET($O836:AQ836,0,MAX(COLUMN($O836:AQ836))-COLUMN($O836:AQ836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AR185,N(OFFSET($O836:AR836,0,MAX(COLUMN($O836:AR836))-COLUMN($O836:AR836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AS185,N(OFFSET($O836:AS836,0,MAX(COLUMN($O836:AS836))-COLUMN($O836:AS836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AT185,N(OFFSET($O836:AT836,0,MAX(COLUMN($O836:AT836))-COLUMN($O836:AT836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AU185,N(OFFSET($O836:AU836,0,MAX(COLUMN($O836:AU836))-COLUMN($O836:AU836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AV185,N(OFFSET($O836:AV836,0,MAX(COLUMN($O836:AV836))-COLUMN($O836:AV836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AW185,N(OFFSET($O836:AW836,0,MAX(COLUMN($O836:AW836))-COLUMN($O836:AW836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AX185,N(OFFSET($O836:AX836,0,MAX(COLUMN($O836:AX836))-COLUMN($O836:AX836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AY185,N(OFFSET($O836:AY836,0,MAX(COLUMN($O836:AY836))-COLUMN($O836:AY836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:AZ185,N(OFFSET($O836:AZ836,0,MAX(COLUMN($O836:AZ836))-COLUMN($O836:AZ836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BA185,N(OFFSET($O836:BA836,0,MAX(COLUMN($O836:BA836))-COLUMN($O836:BA836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BB185,N(OFFSET($O836:BB836,0,MAX(COLUMN($O836:BB836))-COLUMN($O836:BB836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BC185,N(OFFSET($O836:BC836,0,MAX(COLUMN($O836:BC836))-COLUMN($O836:BC836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BD185,N(OFFSET($O836:BD836,0,MAX(COLUMN($O836:BD836))-COLUMN($O836:BD836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BE185,N(OFFSET($O836:BE836,0,MAX(COLUMN($O836:BE836))-COLUMN($O836:BE836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BF185,N(OFFSET($O836:BF836,0,MAX(COLUMN($O836:BF836))-COLUMN($O836:BF836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BG185,N(OFFSET($O836:BG836,0,MAX(COLUMN($O836:BG836))-COLUMN($O836:BG836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BH185,N(OFFSET($O836:BH836,0,MAX(COLUMN($O836:BH836))-COLUMN($O836:BH836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BI185,N(OFFSET($O836:BI836,0,MAX(COLUMN($O836:BI836))-COLUMN($O836:BI836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BJ185,N(OFFSET($O836:BJ836,0,MAX(COLUMN($O836:BJ836))-COLUMN($O836:BJ836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BK185,N(OFFSET($O836:BK836,0,MAX(COLUMN($O836:BK836))-COLUMN($O836:BK836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BL185,N(OFFSET($O836:BL836,0,MAX(COLUMN($O836:BL836))-COLUMN($O836:BL836),1,1)))","v":0},{"$f":"SUMPRODUCT($O185:BM185,N(OFFSET($O836:BM836,0,MAX(COLUMN($O836:BM836))-COLUMN($O836:BM836),1,1)))","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O186:O186,N(OFFSET($O837:O837,0,MAX(COLUMN($O837:O837))-COLUMN($O837:O837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:P186,N(OFFSET($O837:P837,0,MAX(COLUMN($O837:P837))-COLUMN($O837:P837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Q186,N(OFFSET($O837:Q837,0,MAX(COLUMN($O837:Q837))-COLUMN($O837:Q837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:R186,N(OFFSET($O837:R837,0,MAX(COLUMN($O837:R837))-COLUMN($O837:R837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:S186,N(OFFSET($O837:S837,0,MAX(COLUMN($O837:S837))-COLUMN($O837:S837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:T186,N(OFFSET($O837:T837,0,MAX(COLUMN($O837:T837))-COLUMN($O837:T837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:U186,N(OFFSET($O837:U837,0,MAX(COLUMN($O837:U837))-COLUMN($O837:U837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:V186,N(OFFSET($O837:V837,0,MAX(COLUMN($O837:V837))-COLUMN($O837:V837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:W186,N(OFFSET($O837:W837,0,MAX(COLUMN($O837:W837))-COLUMN($O837:W837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:X186,N(OFFSET($O837:X837,0,MAX(COLUMN($O837:X837))-COLUMN($O837:X837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Y186,N(OFFSET($O837:Y837,0,MAX(COLUMN($O837:Y837))-COLUMN($O837:Y837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:Z186,N(OFFSET($O837:Z837,0,MAX(COLUMN($O837:Z837))-COLUMN($O837:Z837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AA186,N(OFFSET($O837:AA837,0,MAX(COLUMN($O837:AA837))-COLUMN($O837:AA837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AB186,N(OFFSET($O837:AB837,0,MAX(COLUMN($O837:AB837))-COLUMN($O837:AB837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AC186,N(OFFSET($O837:AC837,0,MAX(COLUMN($O837:AC837))-COLUMN($O837:AC837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AD186,N(OFFSET($O837:AD837,0,MAX(COLUMN($O837:AD837))-COLUMN($O837:AD837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AE186,N(OFFSET($O837:AE837,0,MAX(COLUMN($O837:AE837))-COLUMN($O837:AE837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AF186,N(OFFSET($O837:AF837,0,MAX(COLUMN($O837:AF837))-COLUMN($O837:AF837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AG186,N(OFFSET($O837:AG837,0,MAX(COLUMN($O837:AG837))-COLUMN($O837:AG837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AH186,N(OFFSET($O837:AH837,0,MAX(COLUMN($O837:AH837))-COLUMN($O837:AH837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AI186,N(OFFSET($O837:AI837,0,MAX(COLUMN($O837:AI837))-COLUMN($O837:AI837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AJ186,N(OFFSET($O837:AJ837,0,MAX(COLUMN($O837:AJ837))-COLUMN($O837:AJ837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AK186,N(OFFSET($O837:AK837,0,MAX(COLUMN($O837:AK837))-COLUMN($O837:AK837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AL186,N(OFFSET($O837:AL837,0,MAX(COLUMN($O837:AL837))-COLUMN($O837:AL837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AM186,N(OFFSET($O837:AM837,0,MAX(COLUMN($O837:AM837))-COLUMN($O837:AM837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AN186,N(OFFSET($O837:AN837,0,MAX(COLUMN($O837:AN837))-COLUMN($O837:AN837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AO186,N(OFFSET($O837:AO837,0,MAX(COLUMN($O837:AO837))-COLUMN($O837:AO837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AP186,N(OFFSET($O837:AP837,0,MAX(COLUMN($O837:AP837))-COLUMN($O837:AP837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AQ186,N(OFFSET($O837:AQ837,0,MAX(COLUMN($O837:AQ837))-COLUMN($O837:AQ837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AR186,N(OFFSET($O837:AR837,0,MAX(COLUMN($O837:AR837))-COLUMN($O837:AR837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AS186,N(OFFSET($O837:AS837,0,MAX(COLUMN($O837:AS837))-COLUMN($O837:AS837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AT186,N(OFFSET($O837:AT837,0,MAX(COLUMN($O837:AT837))-COLUMN($O837:AT837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AU186,N(OFFSET($O837:AU837,0,MAX(COLUMN($O837:AU837))-COLUMN($O837:AU837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AV186,N(OFFSET($O837:AV837,0,MAX(COLUMN($O837:AV837))-COLUMN($O837:AV837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AW186,N(OFFSET($O837:AW837,0,MAX(COLUMN($O837:AW837))-COLUMN($O837:AW837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AX186,N(OFFSET($O837:AX837,0,MAX(COLUMN($O837:AX837))-COLUMN($O837:AX837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AY186,N(OFFSET($O837:AY837,0,MAX(COLUMN($O837:AY837))-COLUMN($O837:AY837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:AZ186,N(OFFSET($O837:AZ837,0,MAX(COLUMN($O837:AZ837))-COLUMN($O837:AZ837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BA186,N(OFFSET($O837:BA837,0,MAX(COLUMN($O837:BA837))-COLUMN($O837:BA837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BB186,N(OFFSET($O837:BB837,0,MAX(COLUMN($O837:BB837))-COLUMN($O837:BB837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BC186,N(OFFSET($O837:BC837,0,MAX(COLUMN($O837:BC837))-COLUMN($O837:BC837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BD186,N(OFFSET($O837:BD837,0,MAX(COLUMN($O837:BD837))-COLUMN($O837:BD837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BE186,N(OFFSET($O837:BE837,0,MAX(COLUMN($O837:BE837))-COLUMN($O837:BE837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BF186,N(OFFSET($O837:BF837,0,MAX(COLUMN($O837:BF837))-COLUMN($O837:BF837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BG186,N(OFFSET($O837:BG837,0,MAX(COLUMN($O837:BG837))-COLUMN($O837:BG837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BH186,N(OFFSET($O837:BH837,0,MAX(COLUMN($O837:BH837))-COLUMN($O837:BH837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BI186,N(OFFSET($O837:BI837,0,MAX(COLUMN($O837:BI837))-COLUMN($O837:BI837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BJ186,N(OFFSET($O837:BJ837,0,MAX(COLUMN($O837:BJ837))-COLUMN($O837:BJ837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BK186,N(OFFSET($O837:BK837,0,MAX(COLUMN($O837:BK837))-COLUMN($O837:BK837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BL186,N(OFFSET($O837:BL837,0,MAX(COLUMN($O837:BL837))-COLUMN($O837:BL837),1,1)))","v":0},{"$f":"SUMPRODUCT($O186:BM186,N(OFFSET($O837:BM837,0,MAX(COLUMN($O837:BM837))-COLUMN($O837:BM837),1,1)))","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O187:O187,N(OFFSET($O838:O838,0,MAX(COLUMN($O838:O838))-COLUMN($O838:O838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:P187,N(OFFSET($O838:P838,0,MAX(COLUMN($O838:P838))-COLUMN($O838:P838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:Q187,N(OFFSET($O838:Q838,0,MAX(COLUMN($O838:Q838))-COLUMN($O838:Q838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:R187,N(OFFSET($O838:R838,0,MAX(COLUMN($O838:R838))-COLUMN($O838:R838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:S187,N(OFFSET($O838:S838,0,MAX(COLUMN($O838:S838))-COLUMN($O838:S838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:T187,N(OFFSET($O838:T838,0,MAX(COLUMN($O838:T838))-COLUMN($O838:T838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:U187,N(OFFSET($O838:U838,0,MAX(COLUMN($O838:U838))-COLUMN($O838:U838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:V187,N(OFFSET($O838:V838,0,MAX(COLUMN($O838:V838))-COLUMN($O838:V838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:W187,N(OFFSET($O838:W838,0,MAX(COLUMN($O838:W838))-COLUMN($O838:W838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:X187,N(OFFSET($O838:X838,0,MAX(COLUMN($O838:X838))-COLUMN($O838:X838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:Y187,N(OFFSET($O838:Y838,0,MAX(COLUMN($O838:Y838))-COLUMN($O838:Y838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:Z187,N(OFFSET($O838:Z838,0,MAX(COLUMN($O838:Z838))-COLUMN($O838:Z838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AA187,N(OFFSET($O838:AA838,0,MAX(COLUMN($O838:AA838))-COLUMN($O838:AA838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AB187,N(OFFSET($O838:AB838,0,MAX(COLUMN($O838:AB838))-COLUMN($O838:AB838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AC187,N(OFFSET($O838:AC838,0,MAX(COLUMN($O838:AC838))-COLUMN($O838:AC838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AD187,N(OFFSET($O838:AD838,0,MAX(COLUMN($O838:AD838))-COLUMN($O838:AD838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AE187,N(OFFSET($O838:AE838,0,MAX(COLUMN($O838:AE838))-COLUMN($O838:AE838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AF187,N(OFFSET($O838:AF838,0,MAX(COLUMN($O838:AF838))-COLUMN($O838:AF838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AG187,N(OFFSET($O838:AG838,0,MAX(COLUMN($O838:AG838))-COLUMN($O838:AG838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AH187,N(OFFSET($O838:AH838,0,MAX(COLUMN($O838:AH838))-COLUMN($O838:AH838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AI187,N(OFFSET($O838:AI838,0,MAX(COLUMN($O838:AI838))-COLUMN($O838:AI838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AJ187,N(OFFSET($O838:AJ838,0,MAX(COLUMN($O838:AJ838))-COLUMN($O838:AJ838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AK187,N(OFFSET($O838:AK838,0,MAX(COLUMN($O838:AK838))-COLUMN($O838:AK838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AL187,N(OFFSET($O838:AL838,0,MAX(COLUMN($O838:AL838))-COLUMN($O838:AL838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AM187,N(OFFSET($O838:AM838,0,MAX(COLUMN($O838:AM838))-COLUMN($O838:AM838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AN187,N(OFFSET($O838:AN838,0,MAX(COLUMN($O838:AN838))-COLUMN($O838:AN838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AO187,N(OFFSET($O838:AO838,0,MAX(COLUMN($O838:AO838))-COLUMN($O838:AO838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AP187,N(OFFSET($O838:AP838,0,MAX(COLUMN($O838:AP838))-COLUMN($O838:AP838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AQ187,N(OFFSET($O838:AQ838,0,MAX(COLUMN($O838:AQ838))-COLUMN($O838:AQ838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AR187,N(OFFSET($O838:AR838,0,MAX(COLUMN($O838:AR838))-COLUMN($O838:AR838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AS187,N(OFFSET($O838:AS838,0,MAX(COLUMN($O838:AS838))-COLUMN($O838:AS838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AT187,N(OFFSET($O838:AT838,0,MAX(COLUMN($O838:AT838))-COLUMN($O838:AT838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AU187,N(OFFSET($O838:AU838,0,MAX(COLUMN($O838:AU838))-COLUMN($O838:AU838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AV187,N(OFFSET($O838:AV838,0,MAX(COLUMN($O838:AV838))-COLUMN($O838:AV838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AW187,N(OFFSET($O838:AW838,0,MAX(COLUMN($O838:AW838))-COLUMN($O838:AW838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AX187,N(OFFSET($O838:AX838,0,MAX(COLUMN($O838:AX838))-COLUMN($O838:AX838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AY187,N(OFFSET($O838:AY838,0,MAX(COLUMN($O838:AY838))-COLUMN($O838:AY838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:AZ187,N(OFFSET($O838:AZ838,0,MAX(COLUMN($O838:AZ838))-COLUMN($O838:AZ838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BA187,N(OFFSET($O838:BA838,0,MAX(COLUMN($O838:BA838))-COLUMN($O838:BA838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BB187,N(OFFSET($O838:BB838,0,MAX(COLUMN($O838:BB838))-COLUMN($O838:BB838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BC187,N(OFFSET($O838:BC838,0,MAX(COLUMN($O838:BC838))-COLUMN($O838:BC838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BD187,N(OFFSET($O838:BD838,0,MAX(COLUMN($O838:BD838))-COLUMN($O838:BD838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BE187,N(OFFSET($O838:BE838,0,MAX(COLUMN($O838:BE838))-COLUMN($O838:BE838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BF187,N(OFFSET($O838:BF838,0,MAX(COLUMN($O838:BF838))-COLUMN($O838:BF838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BG187,N(OFFSET($O838:BG838,0,MAX(COLUMN($O838:BG838))-COLUMN($O838:BG838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BH187,N(OFFSET($O838:BH838,0,MAX(COLUMN($O838:BH838))-COLUMN($O838:BH838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BI187,N(OFFSET($O838:BI838,0,MAX(COLUMN($O838:BI838))-COLUMN($O838:BI838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BJ187,N(OFFSET($O838:BJ838,0,MAX(COLUMN($O838:BJ838))-COLUMN($O838:BJ838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BK187,N(OFFSET($O838:BK838,0,MAX(COLUMN($O838:BK838))-COLUMN($O838:BK838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BL187,N(OFFSET($O838:BL838,0,MAX(COLUMN($O838:BL838))-COLUMN($O838:BL838),1,1)))","v":0},{"$f":"SUMPRODUCT($O187:BM187,N(OFFSET($O838:BM838,0,MAX(COLUMN($O838:BM838))-COLUMN($O838:BM838),1,1)))","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O188:O188,N(OFFSET($O839:O839,0,MAX(COLUMN($O839:O839))-COLUMN($O839:O839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:P188,N(OFFSET($O839:P839,0,MAX(COLUMN($O839:P839))-COLUMN($O839:P839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Q188,N(OFFSET($O839:Q839,0,MAX(COLUMN($O839:Q839))-COLUMN($O839:Q839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:R188,N(OFFSET($O839:R839,0,MAX(COLUMN($O839:R839))-COLUMN($O839:R839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:S188,N(OFFSET($O839:S839,0,MAX(COLUMN($O839:S839))-COLUMN($O839:S839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:T188,N(OFFSET($O839:T839,0,MAX(COLUMN($O839:T839))-COLUMN($O839:T839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:U188,N(OFFSET($O839:U839,0,MAX(COLUMN($O839:U839))-COLUMN($O839:U839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:V188,N(OFFSET($O839:V839,0,MAX(COLUMN($O839:V839))-COLUMN($O839:V839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:W188,N(OFFSET($O839:W839,0,MAX(COLUMN($O839:W839))-COLUMN($O839:W839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:X188,N(OFFSET($O839:X839,0,MAX(COLUMN($O839:X839))-COLUMN($O839:X839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Y188,N(OFFSET($O839:Y839,0,MAX(COLUMN($O839:Y839))-COLUMN($O839:Y839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:Z188,N(OFFSET($O839:Z839,0,MAX(COLUMN($O839:Z839))-COLUMN($O839:Z839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AA188,N(OFFSET($O839:AA839,0,MAX(COLUMN($O839:AA839))-COLUMN($O839:AA839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AB188,N(OFFSET($O839:AB839,0,MAX(COLUMN($O839:AB839))-COLUMN($O839:AB839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AC188,N(OFFSET($O839:AC839,0,MAX(COLUMN($O839:AC839))-COLUMN($O839:AC839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AD188,N(OFFSET($O839:AD839,0,MAX(COLUMN($O839:AD839))-COLUMN($O839:AD839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AE188,N(OFFSET($O839:AE839,0,MAX(COLUMN($O839:AE839))-COLUMN($O839:AE839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AF188,N(OFFSET($O839:AF839,0,MAX(COLUMN($O839:AF839))-COLUMN($O839:AF839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AG188,N(OFFSET($O839:AG839,0,MAX(COLUMN($O839:AG839))-COLUMN($O839:AG839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AH188,N(OFFSET($O839:AH839,0,MAX(COLUMN($O839:AH839))-COLUMN($O839:AH839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AI188,N(OFFSET($O839:AI839,0,MAX(COLUMN($O839:AI839))-COLUMN($O839:AI839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AJ188,N(OFFSET($O839:AJ839,0,MAX(COLUMN($O839:AJ839))-COLUMN($O839:AJ839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AK188,N(OFFSET($O839:AK839,0,MAX(COLUMN($O839:AK839))-COLUMN($O839:AK839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AL188,N(OFFSET($O839:AL839,0,MAX(COLUMN($O839:AL839))-COLUMN($O839:AL839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AM188,N(OFFSET($O839:AM839,0,MAX(COLUMN($O839:AM839))-COLUMN($O839:AM839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AN188,N(OFFSET($O839:AN839,0,MAX(COLUMN($O839:AN839))-COLUMN($O839:AN839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AO188,N(OFFSET($O839:AO839,0,MAX(COLUMN($O839:AO839))-COLUMN($O839:AO839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AP188,N(OFFSET($O839:AP839,0,MAX(COLUMN($O839:AP839))-COLUMN($O839:AP839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AQ188,N(OFFSET($O839:AQ839,0,MAX(COLUMN($O839:AQ839))-COLUMN($O839:AQ839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AR188,N(OFFSET($O839:AR839,0,MAX(COLUMN($O839:AR839))-COLUMN($O839:AR839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AS188,N(OFFSET($O839:AS839,0,MAX(COLUMN($O839:AS839))-COLUMN($O839:AS839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AT188,N(OFFSET($O839:AT839,0,MAX(COLUMN($O839:AT839))-COLUMN($O839:AT839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AU188,N(OFFSET($O839:AU839,0,MAX(COLUMN($O839:AU839))-COLUMN($O839:AU839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AV188,N(OFFSET($O839:AV839,0,MAX(COLUMN($O839:AV839))-COLUMN($O839:AV839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AW188,N(OFFSET($O839:AW839,0,MAX(COLUMN($O839:AW839))-COLUMN($O839:AW839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AX188,N(OFFSET($O839:AX839,0,MAX(COLUMN($O839:AX839))-COLUMN($O839:AX839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AY188,N(OFFSET($O839:AY839,0,MAX(COLUMN($O839:AY839))-COLUMN($O839:AY839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:AZ188,N(OFFSET($O839:AZ839,0,MAX(COLUMN($O839:AZ839))-COLUMN($O839:AZ839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BA188,N(OFFSET($O839:BA839,0,MAX(COLUMN($O839:BA839))-COLUMN($O839:BA839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BB188,N(OFFSET($O839:BB839,0,MAX(COLUMN($O839:BB839))-COLUMN($O839:BB839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BC188,N(OFFSET($O839:BC839,0,MAX(COLUMN($O839:BC839))-COLUMN($O839:BC839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BD188,N(OFFSET($O839:BD839,0,MAX(COLUMN($O839:BD839))-COLUMN($O839:BD839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BE188,N(OFFSET($O839:BE839,0,MAX(COLUMN($O839:BE839))-COLUMN($O839:BE839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BF188,N(OFFSET($O839:BF839,0,MAX(COLUMN($O839:BF839))-COLUMN($O839:BF839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BG188,N(OFFSET($O839:BG839,0,MAX(COLUMN($O839:BG839))-COLUMN($O839:BG839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BH188,N(OFFSET($O839:BH839,0,MAX(COLUMN($O839:BH839))-COLUMN($O839:BH839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BI188,N(OFFSET($O839:BI839,0,MAX(COLUMN($O839:BI839))-COLUMN($O839:BI839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BJ188,N(OFFSET($O839:BJ839,0,MAX(COLUMN($O839:BJ839))-COLUMN($O839:BJ839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BK188,N(OFFSET($O839:BK839,0,MAX(COLUMN($O839:BK839))-COLUMN($O839:BK839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BL188,N(OFFSET($O839:BL839,0,MAX(COLUMN($O839:BL839))-COLUMN($O839:BL839),1,1)))","v":0},{"$f":"SUMPRODUCT($O188:BM188,N(OFFSET($O839:BM839,0,MAX(COLUMN($O839:BM839))-COLUMN($O839:BM839),1,1)))","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O189:O189,N(OFFSET($O840:O840,0,MAX(COLUMN($O840:O840))-COLUMN($O840:O840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:P189,N(OFFSET($O840:P840,0,MAX(COLUMN($O840:P840))-COLUMN($O840:P840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Q189,N(OFFSET($O840:Q840,0,MAX(COLUMN($O840:Q840))-COLUMN($O840:Q840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:R189,N(OFFSET($O840:R840,0,MAX(COLUMN($O840:R840))-COLUMN($O840:R840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:S189,N(OFFSET($O840:S840,0,MAX(COLUMN($O840:S840))-COLUMN($O840:S840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:T189,N(OFFSET($O840:T840,0,MAX(COLUMN($O840:T840))-COLUMN($O840:T840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:U189,N(OFFSET($O840:U840,0,MAX(COLUMN($O840:U840))-COLUMN($O840:U840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:V189,N(OFFSET($O840:V840,0,MAX(COLUMN($O840:V840))-COLUMN($O840:V840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:W189,N(OFFSET($O840:W840,0,MAX(COLUMN($O840:W840))-COLUMN($O840:W840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:X189,N(OFFSET($O840:X840,0,MAX(COLUMN($O840:X840))-COLUMN($O840:X840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Y189,N(OFFSET($O840:Y840,0,MAX(COLUMN($O840:Y840))-COLUMN($O840:Y840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:Z189,N(OFFSET($O840:Z840,0,MAX(COLUMN($O840:Z840))-COLUMN($O840:Z840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AA189,N(OFFSET($O840:AA840,0,MAX(COLUMN($O840:AA840))-COLUMN($O840:AA840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AB189,N(OFFSET($O840:AB840,0,MAX(COLUMN($O840:AB840))-COLUMN($O840:AB840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AC189,N(OFFSET($O840:AC840,0,MAX(COLUMN($O840:AC840))-COLUMN($O840:AC840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AD189,N(OFFSET($O840:AD840,0,MAX(COLUMN($O840:AD840))-COLUMN($O840:AD840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AE189,N(OFFSET($O840:AE840,0,MAX(COLUMN($O840:AE840))-COLUMN($O840:AE840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AF189,N(OFFSET($O840:AF840,0,MAX(COLUMN($O840:AF840))-COLUMN($O840:AF840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AG189,N(OFFSET($O840:AG840,0,MAX(COLUMN($O840:AG840))-COLUMN($O840:AG840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AH189,N(OFFSET($O840:AH840,0,MAX(COLUMN($O840:AH840))-COLUMN($O840:AH840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AI189,N(OFFSET($O840:AI840,0,MAX(COLUMN($O840:AI840))-COLUMN($O840:AI840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AJ189,N(OFFSET($O840:AJ840,0,MAX(COLUMN($O840:AJ840))-COLUMN($O840:AJ840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AK189,N(OFFSET($O840:AK840,0,MAX(COLUMN($O840:AK840))-COLUMN($O840:AK840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AL189,N(OFFSET($O840:AL840,0,MAX(COLUMN($O840:AL840))-COLUMN($O840:AL840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AM189,N(OFFSET($O840:AM840,0,MAX(COLUMN($O840:AM840))-COLUMN($O840:AM840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AN189,N(OFFSET($O840:AN840,0,MAX(COLUMN($O840:AN840))-COLUMN($O840:AN840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AO189,N(OFFSET($O840:AO840,0,MAX(COLUMN($O840:AO840))-COLUMN($O840:AO840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AP189,N(OFFSET($O840:AP840,0,MAX(COLUMN($O840:AP840))-COLUMN($O840:AP840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AQ189,N(OFFSET($O840:AQ840,0,MAX(COLUMN($O840:AQ840))-COLUMN($O840:AQ840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AR189,N(OFFSET($O840:AR840,0,MAX(COLUMN($O840:AR840))-COLUMN($O840:AR840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AS189,N(OFFSET($O840:AS840,0,MAX(COLUMN($O840:AS840))-COLUMN($O840:AS840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AT189,N(OFFSET($O840:AT840,0,MAX(COLUMN($O840:AT840))-COLUMN($O840:AT840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AU189,N(OFFSET($O840:AU840,0,MAX(COLUMN($O840:AU840))-COLUMN($O840:AU840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AV189,N(OFFSET($O840:AV840,0,MAX(COLUMN($O840:AV840))-COLUMN($O840:AV840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AW189,N(OFFSET($O840:AW840,0,MAX(COLUMN($O840:AW840))-COLUMN($O840:AW840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AX189,N(OFFSET($O840:AX840,0,MAX(COLUMN($O840:AX840))-COLUMN($O840:AX840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AY189,N(OFFSET($O840:AY840,0,MAX(COLUMN($O840:AY840))-COLUMN($O840:AY840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:AZ189,N(OFFSET($O840:AZ840,0,MAX(COLUMN($O840:AZ840))-COLUMN($O840:AZ840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BA189,N(OFFSET($O840:BA840,0,MAX(COLUMN($O840:BA840))-COLUMN($O840:BA840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BB189,N(OFFSET($O840:BB840,0,MAX(COLUMN($O840:BB840))-COLUMN($O840:BB840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BC189,N(OFFSET($O840:BC840,0,MAX(COLUMN($O840:BC840))-COLUMN($O840:BC840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BD189,N(OFFSET($O840:BD840,0,MAX(COLUMN($O840:BD840))-COLUMN($O840:BD840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BE189,N(OFFSET($O840:BE840,0,MAX(COLUMN($O840:BE840))-COLUMN($O840:BE840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BF189,N(OFFSET($O840:BF840,0,MAX(COLUMN($O840:BF840))-COLUMN($O840:BF840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BG189,N(OFFSET($O840:BG840,0,MAX(COLUMN($O840:BG840))-COLUMN($O840:BG840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BH189,N(OFFSET($O840:BH840,0,MAX(COLUMN($O840:BH840))-COLUMN($O840:BH840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BI189,N(OFFSET($O840:BI840,0,MAX(COLUMN($O840:BI840))-COLUMN($O840:BI840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BJ189,N(OFFSET($O840:BJ840,0,MAX(COLUMN($O840:BJ840))-COLUMN($O840:BJ840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BK189,N(OFFSET($O840:BK840,0,MAX(COLUMN($O840:BK840))-COLUMN($O840:BK840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BL189,N(OFFSET($O840:BL840,0,MAX(COLUMN($O840:BL840))-COLUMN($O840:BL840),1,1)))","v":0},{"$f":"SUMPRODUCT($O189:BM189,N(OFFSET($O840:BM840,0,MAX(COLUMN($O840:BM840))-COLUMN($O840:BM840),1,1)))","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O190:O190,N(OFFSET($O841:O841,0,MAX(COLUMN($O841:O841))-COLUMN($O841:O841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:P190,N(OFFSET($O841:P841,0,MAX(COLUMN($O841:P841))-COLUMN($O841:P841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Q190,N(OFFSET($O841:Q841,0,MAX(COLUMN($O841:Q841))-COLUMN($O841:Q841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:R190,N(OFFSET($O841:R841,0,MAX(COLUMN($O841:R841))-COLUMN($O841:R841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:S190,N(OFFSET($O841:S841,0,MAX(COLUMN($O841:S841))-COLUMN($O841:S841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:T190,N(OFFSET($O841:T841,0,MAX(COLUMN($O841:T841))-COLUMN($O841:T841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:U190,N(OFFSET($O841:U841,0,MAX(COLUMN($O841:U841))-COLUMN($O841:U841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:V190,N(OFFSET($O841:V841,0,MAX(COLUMN($O841:V841))-COLUMN($O841:V841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:W190,N(OFFSET($O841:W841,0,MAX(COLUMN($O841:W841))-COLUMN($O841:W841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:X190,N(OFFSET($O841:X841,0,MAX(COLUMN($O841:X841))-COLUMN($O841:X841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Y190,N(OFFSET($O841:Y841,0,MAX(COLUMN($O841:Y841))-COLUMN($O841:Y841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:Z190,N(OFFSET($O841:Z841,0,MAX(COLUMN($O841:Z841))-COLUMN($O841:Z841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AA190,N(OFFSET($O841:AA841,0,MAX(COLUMN($O841:AA841))-COLUMN($O841:AA841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AB190,N(OFFSET($O841:AB841,0,MAX(COLUMN($O841:AB841))-COLUMN($O841:AB841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AC190,N(OFFSET($O841:AC841,0,MAX(COLUMN($O841:AC841))-COLUMN($O841:AC841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AD190,N(OFFSET($O841:AD841,0,MAX(COLUMN($O841:AD841))-COLUMN($O841:AD841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AE190,N(OFFSET($O841:AE841,0,MAX(COLUMN($O841:AE841))-COLUMN($O841:AE841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AF190,N(OFFSET($O841:AF841,0,MAX(COLUMN($O841:AF841))-COLUMN($O841:AF841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AG190,N(OFFSET($O841:AG841,0,MAX(COLUMN($O841:AG841))-COLUMN($O841:AG841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AH190,N(OFFSET($O841:AH841,0,MAX(COLUMN($O841:AH841))-COLUMN($O841:AH841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AI190,N(OFFSET($O841:AI841,0,MAX(COLUMN($O841:AI841))-COLUMN($O841:AI841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AJ190,N(OFFSET($O841:AJ841,0,MAX(COLUMN($O841:AJ841))-COLUMN($O841:AJ841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AK190,N(OFFSET($O841:AK841,0,MAX(COLUMN($O841:AK841))-COLUMN($O841:AK841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AL190,N(OFFSET($O841:AL841,0,MAX(COLUMN($O841:AL841))-COLUMN($O841:AL841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AM190,N(OFFSET($O841:AM841,0,MAX(COLUMN($O841:AM841))-COLUMN($O841:AM841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AN190,N(OFFSET($O841:AN841,0,MAX(COLUMN($O841:AN841))-COLUMN($O841:AN841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AO190,N(OFFSET($O841:AO841,0,MAX(COLUMN($O841:AO841))-COLUMN($O841:AO841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AP190,N(OFFSET($O841:AP841,0,MAX(COLUMN($O841:AP841))-COLUMN($O841:AP841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AQ190,N(OFFSET($O841:AQ841,0,MAX(COLUMN($O841:AQ841))-COLUMN($O841:AQ841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AR190,N(OFFSET($O841:AR841,0,MAX(COLUMN($O841:AR841))-COLUMN($O841:AR841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AS190,N(OFFSET($O841:AS841,0,MAX(COLUMN($O841:AS841))-COLUMN($O841:AS841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AT190,N(OFFSET($O841:AT841,0,MAX(COLUMN($O841:AT841))-COLUMN($O841:AT841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AU190,N(OFFSET($O841:AU841,0,MAX(COLUMN($O841:AU841))-COLUMN($O841:AU841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AV190,N(OFFSET($O841:AV841,0,MAX(COLUMN($O841:AV841))-COLUMN($O841:AV841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AW190,N(OFFSET($O841:AW841,0,MAX(COLUMN($O841:AW841))-COLUMN($O841:AW841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AX190,N(OFFSET($O841:AX841,0,MAX(COLUMN($O841:AX841))-COLUMN($O841:AX841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AY190,N(OFFSET($O841:AY841,0,MAX(COLUMN($O841:AY841))-COLUMN($O841:AY841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:AZ190,N(OFFSET($O841:AZ841,0,MAX(COLUMN($O841:AZ841))-COLUMN($O841:AZ841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BA190,N(OFFSET($O841:BA841,0,MAX(COLUMN($O841:BA841))-COLUMN($O841:BA841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BB190,N(OFFSET($O841:BB841,0,MAX(COLUMN($O841:BB841))-COLUMN($O841:BB841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BC190,N(OFFSET($O841:BC841,0,MAX(COLUMN($O841:BC841))-COLUMN($O841:BC841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BD190,N(OFFSET($O841:BD841,0,MAX(COLUMN($O841:BD841))-COLUMN($O841:BD841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BE190,N(OFFSET($O841:BE841,0,MAX(COLUMN($O841:BE841))-COLUMN($O841:BE841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BF190,N(OFFSET($O841:BF841,0,MAX(COLUMN($O841:BF841))-COLUMN($O841:BF841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BG190,N(OFFSET($O841:BG841,0,MAX(COLUMN($O841:BG841))-COLUMN($O841:BG841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BH190,N(OFFSET($O841:BH841,0,MAX(COLUMN($O841:BH841))-COLUMN($O841:BH841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BI190,N(OFFSET($O841:BI841,0,MAX(COLUMN($O841:BI841))-COLUMN($O841:BI841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BJ190,N(OFFSET($O841:BJ841,0,MAX(COLUMN($O841:BJ841))-COLUMN($O841:BJ841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BK190,N(OFFSET($O841:BK841,0,MAX(COLUMN($O841:BK841))-COLUMN($O841:BK841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BL190,N(OFFSET($O841:BL841,0,MAX(COLUMN($O841:BL841))-COLUMN($O841:BL841),1,1)))","v":0},{"$f":"SUMPRODUCT($O190:BM190,N(OFFSET($O841:BM841,0,MAX(COLUMN($O841:BM841))-COLUMN($O841:BM841),1,1)))","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O191:O191,N(OFFSET($O842:O842,0,MAX(COLUMN($O842:O842))-COLUMN($O842:O842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:P191,N(OFFSET($O842:P842,0,MAX(COLUMN($O842:P842))-COLUMN($O842:P842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:Q191,N(OFFSET($O842:Q842,0,MAX(COLUMN($O842:Q842))-COLUMN($O842:Q842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:R191,N(OFFSET($O842:R842,0,MAX(COLUMN($O842:R842))-COLUMN($O842:R842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:S191,N(OFFSET($O842:S842,0,MAX(COLUMN($O842:S842))-COLUMN($O842:S842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:T191,N(OFFSET($O842:T842,0,MAX(COLUMN($O842:T842))-COLUMN($O842:T842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:U191,N(OFFSET($O842:U842,0,MAX(COLUMN($O842:U842))-COLUMN($O842:U842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:V191,N(OFFSET($O842:V842,0,MAX(COLUMN($O842:V842))-COLUMN($O842:V842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:W191,N(OFFSET($O842:W842,0,MAX(COLUMN($O842:W842))-COLUMN($O842:W842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:X191,N(OFFSET($O842:X842,0,MAX(COLUMN($O842:X842))-COLUMN($O842:X842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:Y191,N(OFFSET($O842:Y842,0,MAX(COLUMN($O842:Y842))-COLUMN($O842:Y842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:Z191,N(OFFSET($O842:Z842,0,MAX(COLUMN($O842:Z842))-COLUMN($O842:Z842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AA191,N(OFFSET($O842:AA842,0,MAX(COLUMN($O842:AA842))-COLUMN($O842:AA842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AB191,N(OFFSET($O842:AB842,0,MAX(COLUMN($O842:AB842))-COLUMN($O842:AB842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AC191,N(OFFSET($O842:AC842,0,MAX(COLUMN($O842:AC842))-COLUMN($O842:AC842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AD191,N(OFFSET($O842:AD842,0,MAX(COLUMN($O842:AD842))-COLUMN($O842:AD842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AE191,N(OFFSET($O842:AE842,0,MAX(COLUMN($O842:AE842))-COLUMN($O842:AE842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AF191,N(OFFSET($O842:AF842,0,MAX(COLUMN($O842:AF842))-COLUMN($O842:AF842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AG191,N(OFFSET($O842:AG842,0,MAX(COLUMN($O842:AG842))-COLUMN($O842:AG842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AH191,N(OFFSET($O842:AH842,0,MAX(COLUMN($O842:AH842))-COLUMN($O842:AH842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AI191,N(OFFSET($O842:AI842,0,MAX(COLUMN($O842:AI842))-COLUMN($O842:AI842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AJ191,N(OFFSET($O842:AJ842,0,MAX(COLUMN($O842:AJ842))-COLUMN($O842:AJ842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AK191,N(OFFSET($O842:AK842,0,MAX(COLUMN($O842:AK842))-COLUMN($O842:AK842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AL191,N(OFFSET($O842:AL842,0,MAX(COLUMN($O842:AL842))-COLUMN($O842:AL842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AM191,N(OFFSET($O842:AM842,0,MAX(COLUMN($O842:AM842))-COLUMN($O842:AM842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AN191,N(OFFSET($O842:AN842,0,MAX(COLUMN($O842:AN842))-COLUMN($O842:AN842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AO191,N(OFFSET($O842:AO842,0,MAX(COLUMN($O842:AO842))-COLUMN($O842:AO842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AP191,N(OFFSET($O842:AP842,0,MAX(COLUMN($O842:AP842))-COLUMN($O842:AP842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AQ191,N(OFFSET($O842:AQ842,0,MAX(COLUMN($O842:AQ842))-COLUMN($O842:AQ842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AR191,N(OFFSET($O842:AR842,0,MAX(COLUMN($O842:AR842))-COLUMN($O842:AR842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AS191,N(OFFSET($O842:AS842,0,MAX(COLUMN($O842:AS842))-COLUMN($O842:AS842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AT191,N(OFFSET($O842:AT842,0,MAX(COLUMN($O842:AT842))-COLUMN($O842:AT842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AU191,N(OFFSET($O842:AU842,0,MAX(COLUMN($O842:AU842))-COLUMN($O842:AU842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AV191,N(OFFSET($O842:AV842,0,MAX(COLUMN($O842:AV842))-COLUMN($O842:AV842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AW191,N(OFFSET($O842:AW842,0,MAX(COLUMN($O842:AW842))-COLUMN($O842:AW842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AX191,N(OFFSET($O842:AX842,0,MAX(COLUMN($O842:AX842))-COLUMN($O842:AX842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AY191,N(OFFSET($O842:AY842,0,MAX(COLUMN($O842:AY842))-COLUMN($O842:AY842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:AZ191,N(OFFSET($O842:AZ842,0,MAX(COLUMN($O842:AZ842))-COLUMN($O842:AZ842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BA191,N(OFFSET($O842:BA842,0,MAX(COLUMN($O842:BA842))-COLUMN($O842:BA842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BB191,N(OFFSET($O842:BB842,0,MAX(COLUMN($O842:BB842))-COLUMN($O842:BB842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BC191,N(OFFSET($O842:BC842,0,MAX(COLUMN($O842:BC842))-COLUMN($O842:BC842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BD191,N(OFFSET($O842:BD842,0,MAX(COLUMN($O842:BD842))-COLUMN($O842:BD842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BE191,N(OFFSET($O842:BE842,0,MAX(COLUMN($O842:BE842))-COLUMN($O842:BE842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BF191,N(OFFSET($O842:BF842,0,MAX(COLUMN($O842:BF842))-COLUMN($O842:BF842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BG191,N(OFFSET($O842:BG842,0,MAX(COLUMN($O842:BG842))-COLUMN($O842:BG842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BH191,N(OFFSET($O842:BH842,0,MAX(COLUMN($O842:BH842))-COLUMN($O842:BH842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BI191,N(OFFSET($O842:BI842,0,MAX(COLUMN($O842:BI842))-COLUMN($O842:BI842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BJ191,N(OFFSET($O842:BJ842,0,MAX(COLUMN($O842:BJ842))-COLUMN($O842:BJ842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BK191,N(OFFSET($O842:BK842,0,MAX(COLUMN($O842:BK842))-COLUMN($O842:BK842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BL191,N(OFFSET($O842:BL842,0,MAX(COLUMN($O842:BL842))-COLUMN($O842:BL842),1,1)))","v":0},{"$f":"SUMPRODUCT($O191:BM191,N(OFFSET($O842:BM842,0,MAX(COLUMN($O842:BM842))-COLUMN($O842:BM842),1,1)))","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O192:O192,N(OFFSET($O843:O843,0,MAX(COLUMN($O843:O843))-COLUMN($O843:O843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:P192,N(OFFSET($O843:P843,0,MAX(COLUMN($O843:P843))-COLUMN($O843:P843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:Q192,N(OFFSET($O843:Q843,0,MAX(COLUMN($O843:Q843))-COLUMN($O843:Q843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:R192,N(OFFSET($O843:R843,0,MAX(COLUMN($O843:R843))-COLUMN($O843:R843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:S192,N(OFFSET($O843:S843,0,MAX(COLUMN($O843:S843))-COLUMN($O843:S843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:T192,N(OFFSET($O843:T843,0,MAX(COLUMN($O843:T843))-COLUMN($O843:T843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:U192,N(OFFSET($O843:U843,0,MAX(COLUMN($O843:U843))-COLUMN($O843:U843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:V192,N(OFFSET($O843:V843,0,MAX(COLUMN($O843:V843))-COLUMN($O843:V843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:W192,N(OFFSET($O843:W843,0,MAX(COLUMN($O843:W843))-COLUMN($O843:W843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:X192,N(OFFSET($O843:X843,0,MAX(COLUMN($O843:X843))-COLUMN($O843:X843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:Y192,N(OFFSET($O843:Y843,0,MAX(COLUMN($O843:Y843))-COLUMN($O843:Y843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:Z192,N(OFFSET($O843:Z843,0,MAX(COLUMN($O843:Z843))-COLUMN($O843:Z843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AA192,N(OFFSET($O843:AA843,0,MAX(COLUMN($O843:AA843))-COLUMN($O843:AA843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AB192,N(OFFSET($O843:AB843,0,MAX(COLUMN($O843:AB843))-COLUMN($O843:AB843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AC192,N(OFFSET($O843:AC843,0,MAX(COLUMN($O843:AC843))-COLUMN($O843:AC843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AD192,N(OFFSET($O843:AD843,0,MAX(COLUMN($O843:AD843))-COLUMN($O843:AD843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AE192,N(OFFSET($O843:AE843,0,MAX(COLUMN($O843:AE843))-COLUMN($O843:AE843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AF192,N(OFFSET($O843:AF843,0,MAX(COLUMN($O843:AF843))-COLUMN($O843:AF843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AG192,N(OFFSET($O843:AG843,0,MAX(COLUMN($O843:AG843))-COLUMN($O843:AG843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AH192,N(OFFSET($O843:AH843,0,MAX(COLUMN($O843:AH843))-COLUMN($O843:AH843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AI192,N(OFFSET($O843:AI843,0,MAX(COLUMN($O843:AI843))-COLUMN($O843:AI843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AJ192,N(OFFSET($O843:AJ843,0,MAX(COLUMN($O843:AJ843))-COLUMN($O843:AJ843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AK192,N(OFFSET($O843:AK843,0,MAX(COLUMN($O843:AK843))-COLUMN($O843:AK843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AL192,N(OFFSET($O843:AL843,0,MAX(COLUMN($O843:AL843))-COLUMN($O843:AL843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AM192,N(OFFSET($O843:AM843,0,MAX(COLUMN($O843:AM843))-COLUMN($O843:AM843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AN192,N(OFFSET($O843:AN843,0,MAX(COLUMN($O843:AN843))-COLUMN($O843:AN843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AO192,N(OFFSET($O843:AO843,0,MAX(COLUMN($O843:AO843))-COLUMN($O843:AO843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AP192,N(OFFSET($O843:AP843,0,MAX(COLUMN($O843:AP843))-COLUMN($O843:AP843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AQ192,N(OFFSET($O843:AQ843,0,MAX(COLUMN($O843:AQ843))-COLUMN($O843:AQ843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AR192,N(OFFSET($O843:AR843,0,MAX(COLUMN($O843:AR843))-COLUMN($O843:AR843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AS192,N(OFFSET($O843:AS843,0,MAX(COLUMN($O843:AS843))-COLUMN($O843:AS843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AT192,N(OFFSET($O843:AT843,0,MAX(COLUMN($O843:AT843))-COLUMN($O843:AT843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AU192,N(OFFSET($O843:AU843,0,MAX(COLUMN($O843:AU843))-COLUMN($O843:AU843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AV192,N(OFFSET($O843:AV843,0,MAX(COLUMN($O843:AV843))-COLUMN($O843:AV843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AW192,N(OFFSET($O843:AW843,0,MAX(COLUMN($O843:AW843))-COLUMN($O843:AW843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AX192,N(OFFSET($O843:AX843,0,MAX(COLUMN($O843:AX843))-COLUMN($O843:AX843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AY192,N(OFFSET($O843:AY843,0,MAX(COLUMN($O843:AY843))-COLUMN($O843:AY843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:AZ192,N(OFFSET($O843:AZ843,0,MAX(COLUMN($O843:AZ843))-COLUMN($O843:AZ843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BA192,N(OFFSET($O843:BA843,0,MAX(COLUMN($O843:BA843))-COLUMN($O843:BA843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BB192,N(OFFSET($O843:BB843,0,MAX(COLUMN($O843:BB843))-COLUMN($O843:BB843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BC192,N(OFFSET($O843:BC843,0,MAX(COLUMN($O843:BC843))-COLUMN($O843:BC843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BD192,N(OFFSET($O843:BD843,0,MAX(COLUMN($O843:BD843))-COLUMN($O843:BD843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BE192,N(OFFSET($O843:BE843,0,MAX(COLUMN($O843:BE843))-COLUMN($O843:BE843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BF192,N(OFFSET($O843:BF843,0,MAX(COLUMN($O843:BF843))-COLUMN($O843:BF843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BG192,N(OFFSET($O843:BG843,0,MAX(COLUMN($O843:BG843))-COLUMN($O843:BG843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BH192,N(OFFSET($O843:BH843,0,MAX(COLUMN($O843:BH843))-COLUMN($O843:BH843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BI192,N(OFFSET($O843:BI843,0,MAX(COLUMN($O843:BI843))-COLUMN($O843:BI843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BJ192,N(OFFSET($O843:BJ843,0,MAX(COLUMN($O843:BJ843))-COLUMN($O843:BJ843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BK192,N(OFFSET($O843:BK843,0,MAX(COLUMN($O843:BK843))-COLUMN($O843:BK843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BL192,N(OFFSET($O843:BL843,0,MAX(COLUMN($O843:BL843))-COLUMN($O843:BL843),1,1)))","v":0},{"$f":"SUMPRODUCT($O192:BM192,N(OFFSET($O843:BM843,0,MAX(COLUMN($O843:BM843))-COLUMN($O843:BM843),1,1)))","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O193:O193,N(OFFSET($O844:O844,0,MAX(COLUMN($O844:O844))-COLUMN($O844:O844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:P193,N(OFFSET($O844:P844,0,MAX(COLUMN($O844:P844))-COLUMN($O844:P844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Q193,N(OFFSET($O844:Q844,0,MAX(COLUMN($O844:Q844))-COLUMN($O844:Q844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:R193,N(OFFSET($O844:R844,0,MAX(COLUMN($O844:R844))-COLUMN($O844:R844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:S193,N(OFFSET($O844:S844,0,MAX(COLUMN($O844:S844))-COLUMN($O844:S844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:T193,N(OFFSET($O844:T844,0,MAX(COLUMN($O844:T844))-COLUMN($O844:T844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:U193,N(OFFSET($O844:U844,0,MAX(COLUMN($O844:U844))-COLUMN($O844:U844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:V193,N(OFFSET($O844:V844,0,MAX(COLUMN($O844:V844))-COLUMN($O844:V844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:W193,N(OFFSET($O844:W844,0,MAX(COLUMN($O844:W844))-COLUMN($O844:W844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:X193,N(OFFSET($O844:X844,0,MAX(COLUMN($O844:X844))-COLUMN($O844:X844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Y193,N(OFFSET($O844:Y844,0,MAX(COLUMN($O844:Y844))-COLUMN($O844:Y844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:Z193,N(OFFSET($O844:Z844,0,MAX(COLUMN($O844:Z844))-COLUMN($O844:Z844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AA193,N(OFFSET($O844:AA844,0,MAX(COLUMN($O844:AA844))-COLUMN($O844:AA844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AB193,N(OFFSET($O844:AB844,0,MAX(COLUMN($O844:AB844))-COLUMN($O844:AB844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AC193,N(OFFSET($O844:AC844,0,MAX(COLUMN($O844:AC844))-COLUMN($O844:AC844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AD193,N(OFFSET($O844:AD844,0,MAX(COLUMN($O844:AD844))-COLUMN($O844:AD844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AE193,N(OFFSET($O844:AE844,0,MAX(COLUMN($O844:AE844))-COLUMN($O844:AE844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AF193,N(OFFSET($O844:AF844,0,MAX(COLUMN($O844:AF844))-COLUMN($O844:AF844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AG193,N(OFFSET($O844:AG844,0,MAX(COLUMN($O844:AG844))-COLUMN($O844:AG844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AH193,N(OFFSET($O844:AH844,0,MAX(COLUMN($O844:AH844))-COLUMN($O844:AH844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AI193,N(OFFSET($O844:AI844,0,MAX(COLUMN($O844:AI844))-COLUMN($O844:AI844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AJ193,N(OFFSET($O844:AJ844,0,MAX(COLUMN($O844:AJ844))-COLUMN($O844:AJ844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AK193,N(OFFSET($O844:AK844,0,MAX(COLUMN($O844:AK844))-COLUMN($O844:AK844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AL193,N(OFFSET($O844:AL844,0,MAX(COLUMN($O844:AL844))-COLUMN($O844:AL844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AM193,N(OFFSET($O844:AM844,0,MAX(COLUMN($O844:AM844))-COLUMN($O844:AM844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AN193,N(OFFSET($O844:AN844,0,MAX(COLUMN($O844:AN844))-COLUMN($O844:AN844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AO193,N(OFFSET($O844:AO844,0,MAX(COLUMN($O844:AO844))-COLUMN($O844:AO844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AP193,N(OFFSET($O844:AP844,0,MAX(COLUMN($O844:AP844))-COLUMN($O844:AP844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AQ193,N(OFFSET($O844:AQ844,0,MAX(COLUMN($O844:AQ844))-COLUMN($O844:AQ844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AR193,N(OFFSET($O844:AR844,0,MAX(COLUMN($O844:AR844))-COLUMN($O844:AR844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AS193,N(OFFSET($O844:AS844,0,MAX(COLUMN($O844:AS844))-COLUMN($O844:AS844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AT193,N(OFFSET($O844:AT844,0,MAX(COLUMN($O844:AT844))-COLUMN($O844:AT844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AU193,N(OFFSET($O844:AU844,0,MAX(COLUMN($O844:AU844))-COLUMN($O844:AU844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AV193,N(OFFSET($O844:AV844,0,MAX(COLUMN($O844:AV844))-COLUMN($O844:AV844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AW193,N(OFFSET($O844:AW844,0,MAX(COLUMN($O844:AW844))-COLUMN($O844:AW844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AX193,N(OFFSET($O844:AX844,0,MAX(COLUMN($O844:AX844))-COLUMN($O844:AX844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AY193,N(OFFSET($O844:AY844,0,MAX(COLUMN($O844:AY844))-COLUMN($O844:AY844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:AZ193,N(OFFSET($O844:AZ844,0,MAX(COLUMN($O844:AZ844))-COLUMN($O844:AZ844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BA193,N(OFFSET($O844:BA844,0,MAX(COLUMN($O844:BA844))-COLUMN($O844:BA844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BB193,N(OFFSET($O844:BB844,0,MAX(COLUMN($O844:BB844))-COLUMN($O844:BB844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BC193,N(OFFSET($O844:BC844,0,MAX(COLUMN($O844:BC844))-COLUMN($O844:BC844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BD193,N(OFFSET($O844:BD844,0,MAX(COLUMN($O844:BD844))-COLUMN($O844:BD844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BE193,N(OFFSET($O844:BE844,0,MAX(COLUMN($O844:BE844))-COLUMN($O844:BE844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BF193,N(OFFSET($O844:BF844,0,MAX(COLUMN($O844:BF844))-COLUMN($O844:BF844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BG193,N(OFFSET($O844:BG844,0,MAX(COLUMN($O844:BG844))-COLUMN($O844:BG844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BH193,N(OFFSET($O844:BH844,0,MAX(COLUMN($O844:BH844))-COLUMN($O844:BH844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BI193,N(OFFSET($O844:BI844,0,MAX(COLUMN($O844:BI844))-COLUMN($O844:BI844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BJ193,N(OFFSET($O844:BJ844,0,MAX(COLUMN($O844:BJ844))-COLUMN($O844:BJ844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BK193,N(OFFSET($O844:BK844,0,MAX(COLUMN($O844:BK844))-COLUMN($O844:BK844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BL193,N(OFFSET($O844:BL844,0,MAX(COLUMN($O844:BL844))-COLUMN($O844:BL844),1,1)))","v":0},{"$f":"SUMPRODUCT($O193:BM193,N(OFFSET($O844:BM844,0,MAX(COLUMN($O844:BM844))-COLUMN($O844:BM844),1,1)))","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O194:O194,N(OFFSET($O845:O845,0,MAX(COLUMN($O845:O845))-COLUMN($O845:O845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:P194,N(OFFSET($O845:P845,0,MAX(COLUMN($O845:P845))-COLUMN($O845:P845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Q194,N(OFFSET($O845:Q845,0,MAX(COLUMN($O845:Q845))-COLUMN($O845:Q845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:R194,N(OFFSET($O845:R845,0,MAX(COLUMN($O845:R845))-COLUMN($O845:R845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:S194,N(OFFSET($O845:S845,0,MAX(COLUMN($O845:S845))-COLUMN($O845:S845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:T194,N(OFFSET($O845:T845,0,MAX(COLUMN($O845:T845))-COLUMN($O845:T845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:U194,N(OFFSET($O845:U845,0,MAX(COLUMN($O845:U845))-COLUMN($O845:U845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:V194,N(OFFSET($O845:V845,0,MAX(COLUMN($O845:V845))-COLUMN($O845:V845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:W194,N(OFFSET($O845:W845,0,MAX(COLUMN($O845:W845))-COLUMN($O845:W845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:X194,N(OFFSET($O845:X845,0,MAX(COLUMN($O845:X845))-COLUMN($O845:X845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Y194,N(OFFSET($O845:Y845,0,MAX(COLUMN($O845:Y845))-COLUMN($O845:Y845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:Z194,N(OFFSET($O845:Z845,0,MAX(COLUMN($O845:Z845))-COLUMN($O845:Z845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AA194,N(OFFSET($O845:AA845,0,MAX(COLUMN($O845:AA845))-COLUMN($O845:AA845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AB194,N(OFFSET($O845:AB845,0,MAX(COLUMN($O845:AB845))-COLUMN($O845:AB845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AC194,N(OFFSET($O845:AC845,0,MAX(COLUMN($O845:AC845))-COLUMN($O845:AC845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AD194,N(OFFSET($O845:AD845,0,MAX(COLUMN($O845:AD845))-COLUMN($O845:AD845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AE194,N(OFFSET($O845:AE845,0,MAX(COLUMN($O845:AE845))-COLUMN($O845:AE845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AF194,N(OFFSET($O845:AF845,0,MAX(COLUMN($O845:AF845))-COLUMN($O845:AF845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AG194,N(OFFSET($O845:AG845,0,MAX(COLUMN($O845:AG845))-COLUMN($O845:AG845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AH194,N(OFFSET($O845:AH845,0,MAX(COLUMN($O845:AH845))-COLUMN($O845:AH845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AI194,N(OFFSET($O845:AI845,0,MAX(COLUMN($O845:AI845))-COLUMN($O845:AI845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AJ194,N(OFFSET($O845:AJ845,0,MAX(COLUMN($O845:AJ845))-COLUMN($O845:AJ845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AK194,N(OFFSET($O845:AK845,0,MAX(COLUMN($O845:AK845))-COLUMN($O845:AK845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AL194,N(OFFSET($O845:AL845,0,MAX(COLUMN($O845:AL845))-COLUMN($O845:AL845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AM194,N(OFFSET($O845:AM845,0,MAX(COLUMN($O845:AM845))-COLUMN($O845:AM845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AN194,N(OFFSET($O845:AN845,0,MAX(COLUMN($O845:AN845))-COLUMN($O845:AN845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AO194,N(OFFSET($O845:AO845,0,MAX(COLUMN($O845:AO845))-COLUMN($O845:AO845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AP194,N(OFFSET($O845:AP845,0,MAX(COLUMN($O845:AP845))-COLUMN($O845:AP845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AQ194,N(OFFSET($O845:AQ845,0,MAX(COLUMN($O845:AQ845))-COLUMN($O845:AQ845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AR194,N(OFFSET($O845:AR845,0,MAX(COLUMN($O845:AR845))-COLUMN($O845:AR845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AS194,N(OFFSET($O845:AS845,0,MAX(COLUMN($O845:AS845))-COLUMN($O845:AS845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AT194,N(OFFSET($O845:AT845,0,MAX(COLUMN($O845:AT845))-COLUMN($O845:AT845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AU194,N(OFFSET($O845:AU845,0,MAX(COLUMN($O845:AU845))-COLUMN($O845:AU845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AV194,N(OFFSET($O845:AV845,0,MAX(COLUMN($O845:AV845))-COLUMN($O845:AV845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AW194,N(OFFSET($O845:AW845,0,MAX(COLUMN($O845:AW845))-COLUMN($O845:AW845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AX194,N(OFFSET($O845:AX845,0,MAX(COLUMN($O845:AX845))-COLUMN($O845:AX845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AY194,N(OFFSET($O845:AY845,0,MAX(COLUMN($O845:AY845))-COLUMN($O845:AY845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:AZ194,N(OFFSET($O845:AZ845,0,MAX(COLUMN($O845:AZ845))-COLUMN($O845:AZ845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BA194,N(OFFSET($O845:BA845,0,MAX(COLUMN($O845:BA845))-COLUMN($O845:BA845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BB194,N(OFFSET($O845:BB845,0,MAX(COLUMN($O845:BB845))-COLUMN($O845:BB845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BC194,N(OFFSET($O845:BC845,0,MAX(COLUMN($O845:BC845))-COLUMN($O845:BC845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BD194,N(OFFSET($O845:BD845,0,MAX(COLUMN($O845:BD845))-COLUMN($O845:BD845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BE194,N(OFFSET($O845:BE845,0,MAX(COLUMN($O845:BE845))-COLUMN($O845:BE845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BF194,N(OFFSET($O845:BF845,0,MAX(COLUMN($O845:BF845))-COLUMN($O845:BF845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BG194,N(OFFSET($O845:BG845,0,MAX(COLUMN($O845:BG845))-COLUMN($O845:BG845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BH194,N(OFFSET($O845:BH845,0,MAX(COLUMN($O845:BH845))-COLUMN($O845:BH845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BI194,N(OFFSET($O845:BI845,0,MAX(COLUMN($O845:BI845))-COLUMN($O845:BI845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BJ194,N(OFFSET($O845:BJ845,0,MAX(COLUMN($O845:BJ845))-COLUMN($O845:BJ845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BK194,N(OFFSET($O845:BK845,0,MAX(COLUMN($O845:BK845))-COLUMN($O845:BK845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BL194,N(OFFSET($O845:BL845,0,MAX(COLUMN($O845:BL845))-COLUMN($O845:BL845),1,1)))","v":0},{"$f":"SUMPRODUCT($O194:BM194,N(OFFSET($O845:BM845,0,MAX(COLUMN($O845:BM845))-COLUMN($O845:BM845),1,1)))","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O195:O195,N(OFFSET($O846:O846,0,MAX(COLUMN($O846:O846))-COLUMN($O846:O846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:P195,N(OFFSET($O846:P846,0,MAX(COLUMN($O846:P846))-COLUMN($O846:P846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Q195,N(OFFSET($O846:Q846,0,MAX(COLUMN($O846:Q846))-COLUMN($O846:Q846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:R195,N(OFFSET($O846:R846,0,MAX(COLUMN($O846:R846))-COLUMN($O846:R846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:S195,N(OFFSET($O846:S846,0,MAX(COLUMN($O846:S846))-COLUMN($O846:S846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:T195,N(OFFSET($O846:T846,0,MAX(COLUMN($O846:T846))-COLUMN($O846:T846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:U195,N(OFFSET($O846:U846,0,MAX(COLUMN($O846:U846))-COLUMN($O846:U846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:V195,N(OFFSET($O846:V846,0,MAX(COLUMN($O846:V846))-COLUMN($O846:V846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:W195,N(OFFSET($O846:W846,0,MAX(COLUMN($O846:W846))-COLUMN($O846:W846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:X195,N(OFFSET($O846:X846,0,MAX(COLUMN($O846:X846))-COLUMN($O846:X846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Y195,N(OFFSET($O846:Y846,0,MAX(COLUMN($O846:Y846))-COLUMN($O846:Y846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:Z195,N(OFFSET($O846:Z846,0,MAX(COLUMN($O846:Z846))-COLUMN($O846:Z846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AA195,N(OFFSET($O846:AA846,0,MAX(COLUMN($O846:AA846))-COLUMN($O846:AA846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AB195,N(OFFSET($O846:AB846,0,MAX(COLUMN($O846:AB846))-COLUMN($O846:AB846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AC195,N(OFFSET($O846:AC846,0,MAX(COLUMN($O846:AC846))-COLUMN($O846:AC846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AD195,N(OFFSET($O846:AD846,0,MAX(COLUMN($O846:AD846))-COLUMN($O846:AD846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AE195,N(OFFSET($O846:AE846,0,MAX(COLUMN($O846:AE846))-COLUMN($O846:AE846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AF195,N(OFFSET($O846:AF846,0,MAX(COLUMN($O846:AF846))-COLUMN($O846:AF846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AG195,N(OFFSET($O846:AG846,0,MAX(COLUMN($O846:AG846))-COLUMN($O846:AG846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AH195,N(OFFSET($O846:AH846,0,MAX(COLUMN($O846:AH846))-COLUMN($O846:AH846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AI195,N(OFFSET($O846:AI846,0,MAX(COLUMN($O846:AI846))-COLUMN($O846:AI846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AJ195,N(OFFSET($O846:AJ846,0,MAX(COLUMN($O846:AJ846))-COLUMN($O846:AJ846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AK195,N(OFFSET($O846:AK846,0,MAX(COLUMN($O846:AK846))-COLUMN($O846:AK846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AL195,N(OFFSET($O846:AL846,0,MAX(COLUMN($O846:AL846))-COLUMN($O846:AL846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AM195,N(OFFSET($O846:AM846,0,MAX(COLUMN($O846:AM846))-COLUMN($O846:AM846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AN195,N(OFFSET($O846:AN846,0,MAX(COLUMN($O846:AN846))-COLUMN($O846:AN846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AO195,N(OFFSET($O846:AO846,0,MAX(COLUMN($O846:AO846))-COLUMN($O846:AO846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AP195,N(OFFSET($O846:AP846,0,MAX(COLUMN($O846:AP846))-COLUMN($O846:AP846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AQ195,N(OFFSET($O846:AQ846,0,MAX(COLUMN($O846:AQ846))-COLUMN($O846:AQ846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AR195,N(OFFSET($O846:AR846,0,MAX(COLUMN($O846:AR846))-COLUMN($O846:AR846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AS195,N(OFFSET($O846:AS846,0,MAX(COLUMN($O846:AS846))-COLUMN($O846:AS846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AT195,N(OFFSET($O846:AT846,0,MAX(COLUMN($O846:AT846))-COLUMN($O846:AT846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AU195,N(OFFSET($O846:AU846,0,MAX(COLUMN($O846:AU846))-COLUMN($O846:AU846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AV195,N(OFFSET($O846:AV846,0,MAX(COLUMN($O846:AV846))-COLUMN($O846:AV846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AW195,N(OFFSET($O846:AW846,0,MAX(COLUMN($O846:AW846))-COLUMN($O846:AW846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AX195,N(OFFSET($O846:AX846,0,MAX(COLUMN($O846:AX846))-COLUMN($O846:AX846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AY195,N(OFFSET($O846:AY846,0,MAX(COLUMN($O846:AY846))-COLUMN($O846:AY846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:AZ195,N(OFFSET($O846:AZ846,0,MAX(COLUMN($O846:AZ846))-COLUMN($O846:AZ846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BA195,N(OFFSET($O846:BA846,0,MAX(COLUMN($O846:BA846))-COLUMN($O846:BA846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BB195,N(OFFSET($O846:BB846,0,MAX(COLUMN($O846:BB846))-COLUMN($O846:BB846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BC195,N(OFFSET($O846:BC846,0,MAX(COLUMN($O846:BC846))-COLUMN($O846:BC846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BD195,N(OFFSET($O846:BD846,0,MAX(COLUMN($O846:BD846))-COLUMN($O846:BD846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BE195,N(OFFSET($O846:BE846,0,MAX(COLUMN($O846:BE846))-COLUMN($O846:BE846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BF195,N(OFFSET($O846:BF846,0,MAX(COLUMN($O846:BF846))-COLUMN($O846:BF846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BG195,N(OFFSET($O846:BG846,0,MAX(COLUMN($O846:BG846))-COLUMN($O846:BG846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BH195,N(OFFSET($O846:BH846,0,MAX(COLUMN($O846:BH846))-COLUMN($O846:BH846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BI195,N(OFFSET($O846:BI846,0,MAX(COLUMN($O846:BI846))-COLUMN($O846:BI846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BJ195,N(OFFSET($O846:BJ846,0,MAX(COLUMN($O846:BJ846))-COLUMN($O846:BJ846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BK195,N(OFFSET($O846:BK846,0,MAX(COLUMN($O846:BK846))-COLUMN($O846:BK846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BL195,N(OFFSET($O846:BL846,0,MAX(COLUMN($O846:BL846))-COLUMN($O846:BL846),1,1)))","v":0},{"$f":"SUMPRODUCT($O195:BM195,N(OFFSET($O846:BM846,0,MAX(COLUMN($O846:BM846))-COLUMN($O846:BM846),1,1)))","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O196:O196,N(OFFSET($O847:O847,0,MAX(COLUMN($O847:O847))-COLUMN($O847:O847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:P196,N(OFFSET($O847:P847,0,MAX(COLUMN($O847:P847))-COLUMN($O847:P847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Q196,N(OFFSET($O847:Q847,0,MAX(COLUMN($O847:Q847))-COLUMN($O847:Q847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:R196,N(OFFSET($O847:R847,0,MAX(COLUMN($O847:R847))-COLUMN($O847:R847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:S196,N(OFFSET($O847:S847,0,MAX(COLUMN($O847:S847))-COLUMN($O847:S847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:T196,N(OFFSET($O847:T847,0,MAX(COLUMN($O847:T847))-COLUMN($O847:T847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:U196,N(OFFSET($O847:U847,0,MAX(COLUMN($O847:U847))-COLUMN($O847:U847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:V196,N(OFFSET($O847:V847,0,MAX(COLUMN($O847:V847))-COLUMN($O847:V847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:W196,N(OFFSET($O847:W847,0,MAX(COLUMN($O847:W847))-COLUMN($O847:W847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:X196,N(OFFSET($O847:X847,0,MAX(COLUMN($O847:X847))-COLUMN($O847:X847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Y196,N(OFFSET($O847:Y847,0,MAX(COLUMN($O847:Y847))-COLUMN($O847:Y847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:Z196,N(OFFSET($O847:Z847,0,MAX(COLUMN($O847:Z847))-COLUMN($O847:Z847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AA196,N(OFFSET($O847:AA847,0,MAX(COLUMN($O847:AA847))-COLUMN($O847:AA847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AB196,N(OFFSET($O847:AB847,0,MAX(COLUMN($O847:AB847))-COLUMN($O847:AB847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AC196,N(OFFSET($O847:AC847,0,MAX(COLUMN($O847:AC847))-COLUMN($O847:AC847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AD196,N(OFFSET($O847:AD847,0,MAX(COLUMN($O847:AD847))-COLUMN($O847:AD847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AE196,N(OFFSET($O847:AE847,0,MAX(COLUMN($O847:AE847))-COLUMN($O847:AE847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AF196,N(OFFSET($O847:AF847,0,MAX(COLUMN($O847:AF847))-COLUMN($O847:AF847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AG196,N(OFFSET($O847:AG847,0,MAX(COLUMN($O847:AG847))-COLUMN($O847:AG847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AH196,N(OFFSET($O847:AH847,0,MAX(COLUMN($O847:AH847))-COLUMN($O847:AH847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AI196,N(OFFSET($O847:AI847,0,MAX(COLUMN($O847:AI847))-COLUMN($O847:AI847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AJ196,N(OFFSET($O847:AJ847,0,MAX(COLUMN($O847:AJ847))-COLUMN($O847:AJ847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AK196,N(OFFSET($O847:AK847,0,MAX(COLUMN($O847:AK847))-COLUMN($O847:AK847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AL196,N(OFFSET($O847:AL847,0,MAX(COLUMN($O847:AL847))-COLUMN($O847:AL847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AM196,N(OFFSET($O847:AM847,0,MAX(COLUMN($O847:AM847))-COLUMN($O847:AM847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AN196,N(OFFSET($O847:AN847,0,MAX(COLUMN($O847:AN847))-COLUMN($O847:AN847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AO196,N(OFFSET($O847:AO847,0,MAX(COLUMN($O847:AO847))-COLUMN($O847:AO847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AP196,N(OFFSET($O847:AP847,0,MAX(COLUMN($O847:AP847))-COLUMN($O847:AP847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AQ196,N(OFFSET($O847:AQ847,0,MAX(COLUMN($O847:AQ847))-COLUMN($O847:AQ847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AR196,N(OFFSET($O847:AR847,0,MAX(COLUMN($O847:AR847))-COLUMN($O847:AR847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AS196,N(OFFSET($O847:AS847,0,MAX(COLUMN($O847:AS847))-COLUMN($O847:AS847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AT196,N(OFFSET($O847:AT847,0,MAX(COLUMN($O847:AT847))-COLUMN($O847:AT847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AU196,N(OFFSET($O847:AU847,0,MAX(COLUMN($O847:AU847))-COLUMN($O847:AU847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AV196,N(OFFSET($O847:AV847,0,MAX(COLUMN($O847:AV847))-COLUMN($O847:AV847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AW196,N(OFFSET($O847:AW847,0,MAX(COLUMN($O847:AW847))-COLUMN($O847:AW847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AX196,N(OFFSET($O847:AX847,0,MAX(COLUMN($O847:AX847))-COLUMN($O847:AX847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AY196,N(OFFSET($O847:AY847,0,MAX(COLUMN($O847:AY847))-COLUMN($O847:AY847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:AZ196,N(OFFSET($O847:AZ847,0,MAX(COLUMN($O847:AZ847))-COLUMN($O847:AZ847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BA196,N(OFFSET($O847:BA847,0,MAX(COLUMN($O847:BA847))-COLUMN($O847:BA847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BB196,N(OFFSET($O847:BB847,0,MAX(COLUMN($O847:BB847))-COLUMN($O847:BB847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BC196,N(OFFSET($O847:BC847,0,MAX(COLUMN($O847:BC847))-COLUMN($O847:BC847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BD196,N(OFFSET($O847:BD847,0,MAX(COLUMN($O847:BD847))-COLUMN($O847:BD847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BE196,N(OFFSET($O847:BE847,0,MAX(COLUMN($O847:BE847))-COLUMN($O847:BE847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BF196,N(OFFSET($O847:BF847,0,MAX(COLUMN($O847:BF847))-COLUMN($O847:BF847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BG196,N(OFFSET($O847:BG847,0,MAX(COLUMN($O847:BG847))-COLUMN($O847:BG847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BH196,N(OFFSET($O847:BH847,0,MAX(COLUMN($O847:BH847))-COLUMN($O847:BH847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BI196,N(OFFSET($O847:BI847,0,MAX(COLUMN($O847:BI847))-COLUMN($O847:BI847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BJ196,N(OFFSET($O847:BJ847,0,MAX(COLUMN($O847:BJ847))-COLUMN($O847:BJ847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BK196,N(OFFSET($O847:BK847,0,MAX(COLUMN($O847:BK847))-COLUMN($O847:BK847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BL196,N(OFFSET($O847:BL847,0,MAX(COLUMN($O847:BL847))-COLUMN($O847:BL847),1,1)))","v":0},{"$f":"SUMPRODUCT($O196:BM196,N(OFFSET($O847:BM847,0,MAX(COLUMN($O847:BM847))-COLUMN($O847:BM847),1,1)))","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O197:O197,N(OFFSET($O848:O848,0,MAX(COLUMN($O848:O848))-COLUMN($O848:O848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:P197,N(OFFSET($O848:P848,0,MAX(COLUMN($O848:P848))-COLUMN($O848:P848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Q197,N(OFFSET($O848:Q848,0,MAX(COLUMN($O848:Q848))-COLUMN($O848:Q848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:R197,N(OFFSET($O848:R848,0,MAX(COLUMN($O848:R848))-COLUMN($O848:R848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:S197,N(OFFSET($O848:S848,0,MAX(COLUMN($O848:S848))-COLUMN($O848:S848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:T197,N(OFFSET($O848:T848,0,MAX(COLUMN($O848:T848))-COLUMN($O848:T848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:U197,N(OFFSET($O848:U848,0,MAX(COLUMN($O848:U848))-COLUMN($O848:U848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:V197,N(OFFSET($O848:V848,0,MAX(COLUMN($O848:V848))-COLUMN($O848:V848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:W197,N(OFFSET($O848:W848,0,MAX(COLUMN($O848:W848))-COLUMN($O848:W848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:X197,N(OFFSET($O848:X848,0,MAX(COLUMN($O848:X848))-COLUMN($O848:X848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Y197,N(OFFSET($O848:Y848,0,MAX(COLUMN($O848:Y848))-COLUMN($O848:Y848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:Z197,N(OFFSET($O848:Z848,0,MAX(COLUMN($O848:Z848))-COLUMN($O848:Z848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AA197,N(OFFSET($O848:AA848,0,MAX(COLUMN($O848:AA848))-COLUMN($O848:AA848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AB197,N(OFFSET($O848:AB848,0,MAX(COLUMN($O848:AB848))-COLUMN($O848:AB848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AC197,N(OFFSET($O848:AC848,0,MAX(COLUMN($O848:AC848))-COLUMN($O848:AC848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AD197,N(OFFSET($O848:AD848,0,MAX(COLUMN($O848:AD848))-COLUMN($O848:AD848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AE197,N(OFFSET($O848:AE848,0,MAX(COLUMN($O848:AE848))-COLUMN($O848:AE848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AF197,N(OFFSET($O848:AF848,0,MAX(COLUMN($O848:AF848))-COLUMN($O848:AF848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AG197,N(OFFSET($O848:AG848,0,MAX(COLUMN($O848:AG848))-COLUMN($O848:AG848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AH197,N(OFFSET($O848:AH848,0,MAX(COLUMN($O848:AH848))-COLUMN($O848:AH848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AI197,N(OFFSET($O848:AI848,0,MAX(COLUMN($O848:AI848))-COLUMN($O848:AI848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AJ197,N(OFFSET($O848:AJ848,0,MAX(COLUMN($O848:AJ848))-COLUMN($O848:AJ848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AK197,N(OFFSET($O848:AK848,0,MAX(COLUMN($O848:AK848))-COLUMN($O848:AK848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AL197,N(OFFSET($O848:AL848,0,MAX(COLUMN($O848:AL848))-COLUMN($O848:AL848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AM197,N(OFFSET($O848:AM848,0,MAX(COLUMN($O848:AM848))-COLUMN($O848:AM848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AN197,N(OFFSET($O848:AN848,0,MAX(COLUMN($O848:AN848))-COLUMN($O848:AN848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AO197,N(OFFSET($O848:AO848,0,MAX(COLUMN($O848:AO848))-COLUMN($O848:AO848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AP197,N(OFFSET($O848:AP848,0,MAX(COLUMN($O848:AP848))-COLUMN($O848:AP848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AQ197,N(OFFSET($O848:AQ848,0,MAX(COLUMN($O848:AQ848))-COLUMN($O848:AQ848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AR197,N(OFFSET($O848:AR848,0,MAX(COLUMN($O848:AR848))-COLUMN($O848:AR848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AS197,N(OFFSET($O848:AS848,0,MAX(COLUMN($O848:AS848))-COLUMN($O848:AS848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AT197,N(OFFSET($O848:AT848,0,MAX(COLUMN($O848:AT848))-COLUMN($O848:AT848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AU197,N(OFFSET($O848:AU848,0,MAX(COLUMN($O848:AU848))-COLUMN($O848:AU848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AV197,N(OFFSET($O848:AV848,0,MAX(COLUMN($O848:AV848))-COLUMN($O848:AV848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AW197,N(OFFSET($O848:AW848,0,MAX(COLUMN($O848:AW848))-COLUMN($O848:AW848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AX197,N(OFFSET($O848:AX848,0,MAX(COLUMN($O848:AX848))-COLUMN($O848:AX848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AY197,N(OFFSET($O848:AY848,0,MAX(COLUMN($O848:AY848))-COLUMN($O848:AY848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:AZ197,N(OFFSET($O848:AZ848,0,MAX(COLUMN($O848:AZ848))-COLUMN($O848:AZ848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BA197,N(OFFSET($O848:BA848,0,MAX(COLUMN($O848:BA848))-COLUMN($O848:BA848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BB197,N(OFFSET($O848:BB848,0,MAX(COLUMN($O848:BB848))-COLUMN($O848:BB848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BC197,N(OFFSET($O848:BC848,0,MAX(COLUMN($O848:BC848))-COLUMN($O848:BC848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BD197,N(OFFSET($O848:BD848,0,MAX(COLUMN($O848:BD848))-COLUMN($O848:BD848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BE197,N(OFFSET($O848:BE848,0,MAX(COLUMN($O848:BE848))-COLUMN($O848:BE848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BF197,N(OFFSET($O848:BF848,0,MAX(COLUMN($O848:BF848))-COLUMN($O848:BF848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BG197,N(OFFSET($O848:BG848,0,MAX(COLUMN($O848:BG848))-COLUMN($O848:BG848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BH197,N(OFFSET($O848:BH848,0,MAX(COLUMN($O848:BH848))-COLUMN($O848:BH848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BI197,N(OFFSET($O848:BI848,0,MAX(COLUMN($O848:BI848))-COLUMN($O848:BI848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BJ197,N(OFFSET($O848:BJ848,0,MAX(COLUMN($O848:BJ848))-COLUMN($O848:BJ848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BK197,N(OFFSET($O848:BK848,0,MAX(COLUMN($O848:BK848))-COLUMN($O848:BK848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BL197,N(OFFSET($O848:BL848,0,MAX(COLUMN($O848:BL848))-COLUMN($O848:BL848),1,1)))","v":0},{"$f":"SUMPRODUCT($O197:BM197,N(OFFSET($O848:BM848,0,MAX(COLUMN($O848:BM848))-COLUMN($O848:BM848),1,1)))","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O198:O198,N(OFFSET($O849:O849,0,MAX(COLUMN($O849:O849))-COLUMN($O849:O849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:P198,N(OFFSET($O849:P849,0,MAX(COLUMN($O849:P849))-COLUMN($O849:P849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Q198,N(OFFSET($O849:Q849,0,MAX(COLUMN($O849:Q849))-COLUMN($O849:Q849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:R198,N(OFFSET($O849:R849,0,MAX(COLUMN($O849:R849))-COLUMN($O849:R849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:S198,N(OFFSET($O849:S849,0,MAX(COLUMN($O849:S849))-COLUMN($O849:S849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:T198,N(OFFSET($O849:T849,0,MAX(COLUMN($O849:T849))-COLUMN($O849:T849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:U198,N(OFFSET($O849:U849,0,MAX(COLUMN($O849:U849))-COLUMN($O849:U849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:V198,N(OFFSET($O849:V849,0,MAX(COLUMN($O849:V849))-COLUMN($O849:V849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:W198,N(OFFSET($O849:W849,0,MAX(COLUMN($O849:W849))-COLUMN($O849:W849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:X198,N(OFFSET($O849:X849,0,MAX(COLUMN($O849:X849))-COLUMN($O849:X849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Y198,N(OFFSET($O849:Y849,0,MAX(COLUMN($O849:Y849))-COLUMN($O849:Y849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:Z198,N(OFFSET($O849:Z849,0,MAX(COLUMN($O849:Z849))-COLUMN($O849:Z849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AA198,N(OFFSET($O849:AA849,0,MAX(COLUMN($O849:AA849))-COLUMN($O849:AA849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AB198,N(OFFSET($O849:AB849,0,MAX(COLUMN($O849:AB849))-COLUMN($O849:AB849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AC198,N(OFFSET($O849:AC849,0,MAX(COLUMN($O849:AC849))-COLUMN($O849:AC849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AD198,N(OFFSET($O849:AD849,0,MAX(COLUMN($O849:AD849))-COLUMN($O849:AD849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AE198,N(OFFSET($O849:AE849,0,MAX(COLUMN($O849:AE849))-COLUMN($O849:AE849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AF198,N(OFFSET($O849:AF849,0,MAX(COLUMN($O849:AF849))-COLUMN($O849:AF849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AG198,N(OFFSET($O849:AG849,0,MAX(COLUMN($O849:AG849))-COLUMN($O849:AG849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AH198,N(OFFSET($O849:AH849,0,MAX(COLUMN($O849:AH849))-COLUMN($O849:AH849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AI198,N(OFFSET($O849:AI849,0,MAX(COLUMN($O849:AI849))-COLUMN($O849:AI849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AJ198,N(OFFSET($O849:AJ849,0,MAX(COLUMN($O849:AJ849))-COLUMN($O849:AJ849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AK198,N(OFFSET($O849:AK849,0,MAX(COLUMN($O849:AK849))-COLUMN($O849:AK849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AL198,N(OFFSET($O849:AL849,0,MAX(COLUMN($O849:AL849))-COLUMN($O849:AL849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AM198,N(OFFSET($O849:AM849,0,MAX(COLUMN($O849:AM849))-COLUMN($O849:AM849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AN198,N(OFFSET($O849:AN849,0,MAX(COLUMN($O849:AN849))-COLUMN($O849:AN849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AO198,N(OFFSET($O849:AO849,0,MAX(COLUMN($O849:AO849))-COLUMN($O849:AO849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AP198,N(OFFSET($O849:AP849,0,MAX(COLUMN($O849:AP849))-COLUMN($O849:AP849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AQ198,N(OFFSET($O849:AQ849,0,MAX(COLUMN($O849:AQ849))-COLUMN($O849:AQ849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AR198,N(OFFSET($O849:AR849,0,MAX(COLUMN($O849:AR849))-COLUMN($O849:AR849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AS198,N(OFFSET($O849:AS849,0,MAX(COLUMN($O849:AS849))-COLUMN($O849:AS849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AT198,N(OFFSET($O849:AT849,0,MAX(COLUMN($O849:AT849))-COLUMN($O849:AT849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AU198,N(OFFSET($O849:AU849,0,MAX(COLUMN($O849:AU849))-COLUMN($O849:AU849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AV198,N(OFFSET($O849:AV849,0,MAX(COLUMN($O849:AV849))-COLUMN($O849:AV849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AW198,N(OFFSET($O849:AW849,0,MAX(COLUMN($O849:AW849))-COLUMN($O849:AW849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AX198,N(OFFSET($O849:AX849,0,MAX(COLUMN($O849:AX849))-COLUMN($O849:AX849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AY198,N(OFFSET($O849:AY849,0,MAX(COLUMN($O849:AY849))-COLUMN($O849:AY849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:AZ198,N(OFFSET($O849:AZ849,0,MAX(COLUMN($O849:AZ849))-COLUMN($O849:AZ849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BA198,N(OFFSET($O849:BA849,0,MAX(COLUMN($O849:BA849))-COLUMN($O849:BA849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BB198,N(OFFSET($O849:BB849,0,MAX(COLUMN($O849:BB849))-COLUMN($O849:BB849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BC198,N(OFFSET($O849:BC849,0,MAX(COLUMN($O849:BC849))-COLUMN($O849:BC849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BD198,N(OFFSET($O849:BD849,0,MAX(COLUMN($O849:BD849))-COLUMN($O849:BD849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BE198,N(OFFSET($O849:BE849,0,MAX(COLUMN($O849:BE849))-COLUMN($O849:BE849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BF198,N(OFFSET($O849:BF849,0,MAX(COLUMN($O849:BF849))-COLUMN($O849:BF849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BG198,N(OFFSET($O849:BG849,0,MAX(COLUMN($O849:BG849))-COLUMN($O849:BG849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BH198,N(OFFSET($O849:BH849,0,MAX(COLUMN($O849:BH849))-COLUMN($O849:BH849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BI198,N(OFFSET($O849:BI849,0,MAX(COLUMN($O849:BI849))-COLUMN($O849:BI849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BJ198,N(OFFSET($O849:BJ849,0,MAX(COLUMN($O849:BJ849))-COLUMN($O849:BJ849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BK198,N(OFFSET($O849:BK849,0,MAX(COLUMN($O849:BK849))-COLUMN($O849:BK849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BL198,N(OFFSET($O849:BL849,0,MAX(COLUMN($O849:BL849))-COLUMN($O849:BL849),1,1)))","v":0},{"$f":"SUMPRODUCT($O198:BM198,N(OFFSET($O849:BM849,0,MAX(COLUMN($O849:BM849))-COLUMN($O849:BM849),1,1)))","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O199:O199,N(OFFSET($O850:O850,0,MAX(COLUMN($O850:O850))-COLUMN($O850:O850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:P199,N(OFFSET($O850:P850,0,MAX(COLUMN($O850:P850))-COLUMN($O850:P850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:Q199,N(OFFSET($O850:Q850,0,MAX(COLUMN($O850:Q850))-COLUMN($O850:Q850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:R199,N(OFFSET($O850:R850,0,MAX(COLUMN($O850:R850))-COLUMN($O850:R850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:S199,N(OFFSET($O850:S850,0,MAX(COLUMN($O850:S850))-COLUMN($O850:S850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:T199,N(OFFSET($O850:T850,0,MAX(COLUMN($O850:T850))-COLUMN($O850:T850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:U199,N(OFFSET($O850:U850,0,MAX(COLUMN($O850:U850))-COLUMN($O850:U850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:V199,N(OFFSET($O850:V850,0,MAX(COLUMN($O850:V850))-COLUMN($O850:V850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:W199,N(OFFSET($O850:W850,0,MAX(COLUMN($O850:W850))-COLUMN($O850:W850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:X199,N(OFFSET($O850:X850,0,MAX(COLUMN($O850:X850))-COLUMN($O850:X850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:Y199,N(OFFSET($O850:Y850,0,MAX(COLUMN($O850:Y850))-COLUMN($O850:Y850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:Z199,N(OFFSET($O850:Z850,0,MAX(COLUMN($O850:Z850))-COLUMN($O850:Z850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AA199,N(OFFSET($O850:AA850,0,MAX(COLUMN($O850:AA850))-COLUMN($O850:AA850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AB199,N(OFFSET($O850:AB850,0,MAX(COLUMN($O850:AB850))-COLUMN($O850:AB850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AC199,N(OFFSET($O850:AC850,0,MAX(COLUMN($O850:AC850))-COLUMN($O850:AC850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AD199,N(OFFSET($O850:AD850,0,MAX(COLUMN($O850:AD850))-COLUMN($O850:AD850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AE199,N(OFFSET($O850:AE850,0,MAX(COLUMN($O850:AE850))-COLUMN($O850:AE850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AF199,N(OFFSET($O850:AF850,0,MAX(COLUMN($O850:AF850))-COLUMN($O850:AF850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AG199,N(OFFSET($O850:AG850,0,MAX(COLUMN($O850:AG850))-COLUMN($O850:AG850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AH199,N(OFFSET($O850:AH850,0,MAX(COLUMN($O850:AH850))-COLUMN($O850:AH850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AI199,N(OFFSET($O850:AI850,0,MAX(COLUMN($O850:AI850))-COLUMN($O850:AI850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AJ199,N(OFFSET($O850:AJ850,0,MAX(COLUMN($O850:AJ850))-COLUMN($O850:AJ850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AK199,N(OFFSET($O850:AK850,0,MAX(COLUMN($O850:AK850))-COLUMN($O850:AK850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AL199,N(OFFSET($O850:AL850,0,MAX(COLUMN($O850:AL850))-COLUMN($O850:AL850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AM199,N(OFFSET($O850:AM850,0,MAX(COLUMN($O850:AM850))-COLUMN($O850:AM850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AN199,N(OFFSET($O850:AN850,0,MAX(COLUMN($O850:AN850))-COLUMN($O850:AN850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AO199,N(OFFSET($O850:AO850,0,MAX(COLUMN($O850:AO850))-COLUMN($O850:AO850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AP199,N(OFFSET($O850:AP850,0,MAX(COLUMN($O850:AP850))-COLUMN($O850:AP850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AQ199,N(OFFSET($O850:AQ850,0,MAX(COLUMN($O850:AQ850))-COLUMN($O850:AQ850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AR199,N(OFFSET($O850:AR850,0,MAX(COLUMN($O850:AR850))-COLUMN($O850:AR850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AS199,N(OFFSET($O850:AS850,0,MAX(COLUMN($O850:AS850))-COLUMN($O850:AS850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AT199,N(OFFSET($O850:AT850,0,MAX(COLUMN($O850:AT850))-COLUMN($O850:AT850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AU199,N(OFFSET($O850:AU850,0,MAX(COLUMN($O850:AU850))-COLUMN($O850:AU850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AV199,N(OFFSET($O850:AV850,0,MAX(COLUMN($O850:AV850))-COLUMN($O850:AV850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AW199,N(OFFSET($O850:AW850,0,MAX(COLUMN($O850:AW850))-COLUMN($O850:AW850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AX199,N(OFFSET($O850:AX850,0,MAX(COLUMN($O850:AX850))-COLUMN($O850:AX850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AY199,N(OFFSET($O850:AY850,0,MAX(COLUMN($O850:AY850))-COLUMN($O850:AY850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:AZ199,N(OFFSET($O850:AZ850,0,MAX(COLUMN($O850:AZ850))-COLUMN($O850:AZ850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BA199,N(OFFSET($O850:BA850,0,MAX(COLUMN($O850:BA850))-COLUMN($O850:BA850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BB199,N(OFFSET($O850:BB850,0,MAX(COLUMN($O850:BB850))-COLUMN($O850:BB850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BC199,N(OFFSET($O850:BC850,0,MAX(COLUMN($O850:BC850))-COLUMN($O850:BC850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BD199,N(OFFSET($O850:BD850,0,MAX(COLUMN($O850:BD850))-COLUMN($O850:BD850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BE199,N(OFFSET($O850:BE850,0,MAX(COLUMN($O850:BE850))-COLUMN($O850:BE850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BF199,N(OFFSET($O850:BF850,0,MAX(COLUMN($O850:BF850))-COLUMN($O850:BF850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BG199,N(OFFSET($O850:BG850,0,MAX(COLUMN($O850:BG850))-COLUMN($O850:BG850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BH199,N(OFFSET($O850:BH850,0,MAX(COLUMN($O850:BH850))-COLUMN($O850:BH850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BI199,N(OFFSET($O850:BI850,0,MAX(COLUMN($O850:BI850))-COLUMN($O850:BI850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BJ199,N(OFFSET($O850:BJ850,0,MAX(COLUMN($O850:BJ850))-COLUMN($O850:BJ850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BK199,N(OFFSET($O850:BK850,0,MAX(COLUMN($O850:BK850))-COLUMN($O850:BK850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BL199,N(OFFSET($O850:BL850,0,MAX(COLUMN($O850:BL850))-COLUMN($O850:BL850),1,1)))","v":0},{"$f":"SUMPRODUCT($O199:BM199,N(OFFSET($O850:BM850,0,MAX(COLUMN($O850:BM850))-COLUMN($O850:BM850),1,1)))","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O200:O200,N(OFFSET($O851:O851,0,MAX(COLUMN($O851:O851))-COLUMN($O851:O851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:P200,N(OFFSET($O851:P851,0,MAX(COLUMN($O851:P851))-COLUMN($O851:P851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:Q200,N(OFFSET($O851:Q851,0,MAX(COLUMN($O851:Q851))-COLUMN($O851:Q851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:R200,N(OFFSET($O851:R851,0,MAX(COLUMN($O851:R851))-COLUMN($O851:R851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:S200,N(OFFSET($O851:S851,0,MAX(COLUMN($O851:S851))-COLUMN($O851:S851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:T200,N(OFFSET($O851:T851,0,MAX(COLUMN($O851:T851))-COLUMN($O851:T851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:U200,N(OFFSET($O851:U851,0,MAX(COLUMN($O851:U851))-COLUMN($O851:U851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:V200,N(OFFSET($O851:V851,0,MAX(COLUMN($O851:V851))-COLUMN($O851:V851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:W200,N(OFFSET($O851:W851,0,MAX(COLUMN($O851:W851))-COLUMN($O851:W851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:X200,N(OFFSET($O851:X851,0,MAX(COLUMN($O851:X851))-COLUMN($O851:X851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:Y200,N(OFFSET($O851:Y851,0,MAX(COLUMN($O851:Y851))-COLUMN($O851:Y851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:Z200,N(OFFSET($O851:Z851,0,MAX(COLUMN($O851:Z851))-COLUMN($O851:Z851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AA200,N(OFFSET($O851:AA851,0,MAX(COLUMN($O851:AA851))-COLUMN($O851:AA851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AB200,N(OFFSET($O851:AB851,0,MAX(COLUMN($O851:AB851))-COLUMN($O851:AB851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AC200,N(OFFSET($O851:AC851,0,MAX(COLUMN($O851:AC851))-COLUMN($O851:AC851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AD200,N(OFFSET($O851:AD851,0,MAX(COLUMN($O851:AD851))-COLUMN($O851:AD851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AE200,N(OFFSET($O851:AE851,0,MAX(COLUMN($O851:AE851))-COLUMN($O851:AE851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AF200,N(OFFSET($O851:AF851,0,MAX(COLUMN($O851:AF851))-COLUMN($O851:AF851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AG200,N(OFFSET($O851:AG851,0,MAX(COLUMN($O851:AG851))-COLUMN($O851:AG851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AH200,N(OFFSET($O851:AH851,0,MAX(COLUMN($O851:AH851))-COLUMN($O851:AH851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AI200,N(OFFSET($O851:AI851,0,MAX(COLUMN($O851:AI851))-COLUMN($O851:AI851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AJ200,N(OFFSET($O851:AJ851,0,MAX(COLUMN($O851:AJ851))-COLUMN($O851:AJ851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AK200,N(OFFSET($O851:AK851,0,MAX(COLUMN($O851:AK851))-COLUMN($O851:AK851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AL200,N(OFFSET($O851:AL851,0,MAX(COLUMN($O851:AL851))-COLUMN($O851:AL851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AM200,N(OFFSET($O851:AM851,0,MAX(COLUMN($O851:AM851))-COLUMN($O851:AM851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AN200,N(OFFSET($O851:AN851,0,MAX(COLUMN($O851:AN851))-COLUMN($O851:AN851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AO200,N(OFFSET($O851:AO851,0,MAX(COLUMN($O851:AO851))-COLUMN($O851:AO851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AP200,N(OFFSET($O851:AP851,0,MAX(COLUMN($O851:AP851))-COLUMN($O851:AP851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AQ200,N(OFFSET($O851:AQ851,0,MAX(COLUMN($O851:AQ851))-COLUMN($O851:AQ851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AR200,N(OFFSET($O851:AR851,0,MAX(COLUMN($O851:AR851))-COLUMN($O851:AR851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AS200,N(OFFSET($O851:AS851,0,MAX(COLUMN($O851:AS851))-COLUMN($O851:AS851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AT200,N(OFFSET($O851:AT851,0,MAX(COLUMN($O851:AT851))-COLUMN($O851:AT851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AU200,N(OFFSET($O851:AU851,0,MAX(COLUMN($O851:AU851))-COLUMN($O851:AU851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AV200,N(OFFSET($O851:AV851,0,MAX(COLUMN($O851:AV851))-COLUMN($O851:AV851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AW200,N(OFFSET($O851:AW851,0,MAX(COLUMN($O851:AW851))-COLUMN($O851:AW851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AX200,N(OFFSET($O851:AX851,0,MAX(COLUMN($O851:AX851))-COLUMN($O851:AX851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AY200,N(OFFSET($O851:AY851,0,MAX(COLUMN($O851:AY851))-COLUMN($O851:AY851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:AZ200,N(OFFSET($O851:AZ851,0,MAX(COLUMN($O851:AZ851))-COLUMN($O851:AZ851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BA200,N(OFFSET($O851:BA851,0,MAX(COLUMN($O851:BA851))-COLUMN($O851:BA851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BB200,N(OFFSET($O851:BB851,0,MAX(COLUMN($O851:BB851))-COLUMN($O851:BB851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BC200,N(OFFSET($O851:BC851,0,MAX(COLUMN($O851:BC851))-COLUMN($O851:BC851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BD200,N(OFFSET($O851:BD851,0,MAX(COLUMN($O851:BD851))-COLUMN($O851:BD851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BE200,N(OFFSET($O851:BE851,0,MAX(COLUMN($O851:BE851))-COLUMN($O851:BE851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BF200,N(OFFSET($O851:BF851,0,MAX(COLUMN($O851:BF851))-COLUMN($O851:BF851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BG200,N(OFFSET($O851:BG851,0,MAX(COLUMN($O851:BG851))-COLUMN($O851:BG851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BH200,N(OFFSET($O851:BH851,0,MAX(COLUMN($O851:BH851))-COLUMN($O851:BH851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BI200,N(OFFSET($O851:BI851,0,MAX(COLUMN($O851:BI851))-COLUMN($O851:BI851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BJ200,N(OFFSET($O851:BJ851,0,MAX(COLUMN($O851:BJ851))-COLUMN($O851:BJ851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BK200,N(OFFSET($O851:BK851,0,MAX(COLUMN($O851:BK851))-COLUMN($O851:BK851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BL200,N(OFFSET($O851:BL851,0,MAX(COLUMN($O851:BL851))-COLUMN($O851:BL851),1,1)))","v":0},{"$f":"SUMPRODUCT($O200:BM200,N(OFFSET($O851:BM851,0,MAX(COLUMN($O851:BM851))-COLUMN($O851:BM851),1,1)))","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O201:O201,N(OFFSET($O852:O852,0,MAX(COLUMN($O852:O852))-COLUMN($O852:O852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:P201,N(OFFSET($O852:P852,0,MAX(COLUMN($O852:P852))-COLUMN($O852:P852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:Q201,N(OFFSET($O852:Q852,0,MAX(COLUMN($O852:Q852))-COLUMN($O852:Q852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:R201,N(OFFSET($O852:R852,0,MAX(COLUMN($O852:R852))-COLUMN($O852:R852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:S201,N(OFFSET($O852:S852,0,MAX(COLUMN($O852:S852))-COLUMN($O852:S852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:T201,N(OFFSET($O852:T852,0,MAX(COLUMN($O852:T852))-COLUMN($O852:T852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:U201,N(OFFSET($O852:U852,0,MAX(COLUMN($O852:U852))-COLUMN($O852:U852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:V201,N(OFFSET($O852:V852,0,MAX(COLUMN($O852:V852))-COLUMN($O852:V852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:W201,N(OFFSET($O852:W852,0,MAX(COLUMN($O852:W852))-COLUMN($O852:W852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:X201,N(OFFSET($O852:X852,0,MAX(COLUMN($O852:X852))-COLUMN($O852:X852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:Y201,N(OFFSET($O852:Y852,0,MAX(COLUMN($O852:Y852))-COLUMN($O852:Y852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:Z201,N(OFFSET($O852:Z852,0,MAX(COLUMN($O852:Z852))-COLUMN($O852:Z852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AA201,N(OFFSET($O852:AA852,0,MAX(COLUMN($O852:AA852))-COLUMN($O852:AA852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AB201,N(OFFSET($O852:AB852,0,MAX(COLUMN($O852:AB852))-COLUMN($O852:AB852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AC201,N(OFFSET($O852:AC852,0,MAX(COLUMN($O852:AC852))-COLUMN($O852:AC852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AD201,N(OFFSET($O852:AD852,0,MAX(COLUMN($O852:AD852))-COLUMN($O852:AD852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AE201,N(OFFSET($O852:AE852,0,MAX(COLUMN($O852:AE852))-COLUMN($O852:AE852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AF201,N(OFFSET($O852:AF852,0,MAX(COLUMN($O852:AF852))-COLUMN($O852:AF852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AG201,N(OFFSET($O852:AG852,0,MAX(COLUMN($O852:AG852))-COLUMN($O852:AG852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AH201,N(OFFSET($O852:AH852,0,MAX(COLUMN($O852:AH852))-COLUMN($O852:AH852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AI201,N(OFFSET($O852:AI852,0,MAX(COLUMN($O852:AI852))-COLUMN($O852:AI852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AJ201,N(OFFSET($O852:AJ852,0,MAX(COLUMN($O852:AJ852))-COLUMN($O852:AJ852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AK201,N(OFFSET($O852:AK852,0,MAX(COLUMN($O852:AK852))-COLUMN($O852:AK852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AL201,N(OFFSET($O852:AL852,0,MAX(COLUMN($O852:AL852))-COLUMN($O852:AL852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AM201,N(OFFSET($O852:AM852,0,MAX(COLUMN($O852:AM852))-COLUMN($O852:AM852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AN201,N(OFFSET($O852:AN852,0,MAX(COLUMN($O852:AN852))-COLUMN($O852:AN852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AO201,N(OFFSET($O852:AO852,0,MAX(COLUMN($O852:AO852))-COLUMN($O852:AO852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AP201,N(OFFSET($O852:AP852,0,MAX(COLUMN($O852:AP852))-COLUMN($O852:AP852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AQ201,N(OFFSET($O852:AQ852,0,MAX(COLUMN($O852:AQ852))-COLUMN($O852:AQ852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AR201,N(OFFSET($O852:AR852,0,MAX(COLUMN($O852:AR852))-COLUMN($O852:AR852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AS201,N(OFFSET($O852:AS852,0,MAX(COLUMN($O852:AS852))-COLUMN($O852:AS852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AT201,N(OFFSET($O852:AT852,0,MAX(COLUMN($O852:AT852))-COLUMN($O852:AT852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AU201,N(OFFSET($O852:AU852,0,MAX(COLUMN($O852:AU852))-COLUMN($O852:AU852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AV201,N(OFFSET($O852:AV852,0,MAX(COLUMN($O852:AV852))-COLUMN($O852:AV852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AW201,N(OFFSET($O852:AW852,0,MAX(COLUMN($O852:AW852))-COLUMN($O852:AW852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AX201,N(OFFSET($O852:AX852,0,MAX(COLUMN($O852:AX852))-COLUMN($O852:AX852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AY201,N(OFFSET($O852:AY852,0,MAX(COLUMN($O852:AY852))-COLUMN($O852:AY852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:AZ201,N(OFFSET($O852:AZ852,0,MAX(COLUMN($O852:AZ852))-COLUMN($O852:AZ852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BA201,N(OFFSET($O852:BA852,0,MAX(COLUMN($O852:BA852))-COLUMN($O852:BA852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BB201,N(OFFSET($O852:BB852,0,MAX(COLUMN($O852:BB852))-COLUMN($O852:BB852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BC201,N(OFFSET($O852:BC852,0,MAX(COLUMN($O852:BC852))-COLUMN($O852:BC852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BD201,N(OFFSET($O852:BD852,0,MAX(COLUMN($O852:BD852))-COLUMN($O852:BD852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BE201,N(OFFSET($O852:BE852,0,MAX(COLUMN($O852:BE852))-COLUMN($O852:BE852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BF201,N(OFFSET($O852:BF852,0,MAX(COLUMN($O852:BF852))-COLUMN($O852:BF852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BG201,N(OFFSET($O852:BG852,0,MAX(COLUMN($O852:BG852))-COLUMN($O852:BG852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BH201,N(OFFSET($O852:BH852,0,MAX(COLUMN($O852:BH852))-COLUMN($O852:BH852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BI201,N(OFFSET($O852:BI852,0,MAX(COLUMN($O852:BI852))-COLUMN($O852:BI852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BJ201,N(OFFSET($O852:BJ852,0,MAX(COLUMN($O852:BJ852))-COLUMN($O852:BJ852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BK201,N(OFFSET($O852:BK852,0,MAX(COLUMN($O852:BK852))-COLUMN($O852:BK852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BL201,N(OFFSET($O852:BL852,0,MAX(COLUMN($O852:BL852))-COLUMN($O852:BL852),1,1)))","v":0},{"$f":"SUMPRODUCT($O201:BM201,N(OFFSET($O852:BM852,0,MAX(COLUMN($O852:BM852))-COLUMN($O852:BM852),1,1)))","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($O202:O202,N(OFFSET($O853:O853,0,MAX(COLUMN($O853:O853))-COLUMN($O853:O853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:P202,N(OFFSET($O853:P853,0,MAX(COLUMN($O853:P853))-COLUMN($O853:P853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:Q202,N(OFFSET($O853:Q853,0,MAX(COLUMN($O853:Q853))-COLUMN($O853:Q853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:R202,N(OFFSET($O853:R853,0,MAX(COLUMN($O853:R853))-COLUMN($O853:R853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:S202,N(OFFSET($O853:S853,0,MAX(COLUMN($O853:S853))-COLUMN($O853:S853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:T202,N(OFFSET($O853:T853,0,MAX(COLUMN($O853:T853))-COLUMN($O853:T853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:U202,N(OFFSET($O853:U853,0,MAX(COLUMN($O853:U853))-COLUMN($O853:U853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:V202,N(OFFSET($O853:V853,0,MAX(COLUMN($O853:V853))-COLUMN($O853:V853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:W202,N(OFFSET($O853:W853,0,MAX(COLUMN($O853:W853))-COLUMN($O853:W853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:X202,N(OFFSET($O853:X853,0,MAX(COLUMN($O853:X853))-COLUMN($O853:X853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:Y202,N(OFFSET($O853:Y853,0,MAX(COLUMN($O853:Y853))-COLUMN($O853:Y853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:Z202,N(OFFSET($O853:Z853,0,MAX(COLUMN($O853:Z853))-COLUMN($O853:Z853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AA202,N(OFFSET($O853:AA853,0,MAX(COLUMN($O853:AA853))-COLUMN($O853:AA853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AB202,N(OFFSET($O853:AB853,0,MAX(COLUMN($O853:AB853))-COLUMN($O853:AB853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AC202,N(OFFSET($O853:AC853,0,MAX(COLUMN($O853:AC853))-COLUMN($O853:AC853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AD202,N(OFFSET($O853:AD853,0,MAX(COLUMN($O853:AD853))-COLUMN($O853:AD853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AE202,N(OFFSET($O853:AE853,0,MAX(COLUMN($O853:AE853))-COLUMN($O853:AE853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AF202,N(OFFSET($O853:AF853,0,MAX(COLUMN($O853:AF853))-COLUMN($O853:AF853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AG202,N(OFFSET($O853:AG853,0,MAX(COLUMN($O853:AG853))-COLUMN($O853:AG853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AH202,N(OFFSET($O853:AH853,0,MAX(COLUMN($O853:AH853))-COLUMN($O853:AH853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AI202,N(OFFSET($O853:AI853,0,MAX(COLUMN($O853:AI853))-COLUMN($O853:AI853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AJ202,N(OFFSET($O853:AJ853,0,MAX(COLUMN($O853:AJ853))-COLUMN($O853:AJ853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AK202,N(OFFSET($O853:AK853,0,MAX(COLUMN($O853:AK853))-COLUMN($O853:AK853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AL202,N(OFFSET($O853:AL853,0,MAX(COLUMN($O853:AL853))-COLUMN($O853:AL853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AM202,N(OFFSET($O853:AM853,0,MAX(COLUMN($O853:AM853))-COLUMN($O853:AM853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AN202,N(OFFSET($O853:AN853,0,MAX(COLUMN($O853:AN853))-COLUMN($O853:AN853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AO202,N(OFFSET($O853:AO853,0,MAX(COLUMN($O853:AO853))-COLUMN($O853:AO853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AP202,N(OFFSET($O853:AP853,0,MAX(COLUMN($O853:AP853))-COLUMN($O853:AP853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AQ202,N(OFFSET($O853:AQ853,0,MAX(COLUMN($O853:AQ853))-COLUMN($O853:AQ853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AR202,N(OFFSET($O853:AR853,0,MAX(COLUMN($O853:AR853))-COLUMN($O853:AR853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AS202,N(OFFSET($O853:AS853,0,MAX(COLUMN($O853:AS853))-COLUMN($O853:AS853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AT202,N(OFFSET($O853:AT853,0,MAX(COLUMN($O853:AT853))-COLUMN($O853:AT853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AU202,N(OFFSET($O853:AU853,0,MAX(COLUMN($O853:AU853))-COLUMN($O853:AU853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AV202,N(OFFSET($O853:AV853,0,MAX(COLUMN($O853:AV853))-COLUMN($O853:AV853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AW202,N(OFFSET($O853:AW853,0,MAX(COLUMN($O853:AW853))-COLUMN($O853:AW853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AX202,N(OFFSET($O853:AX853,0,MAX(COLUMN($O853:AX853))-COLUMN($O853:AX853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AY202,N(OFFSET($O853:AY853,0,MAX(COLUMN($O853:AY853))-COLUMN($O853:AY853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:AZ202,N(OFFSET($O853:AZ853,0,MAX(COLUMN($O853:AZ853))-COLUMN($O853:AZ853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BA202,N(OFFSET($O853:BA853,0,MAX(COLUMN($O853:BA853))-COLUMN($O853:BA853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BB202,N(OFFSET($O853:BB853,0,MAX(COLUMN($O853:BB853))-COLUMN($O853:BB853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BC202,N(OFFSET($O853:BC853,0,MAX(COLUMN($O853:BC853))-COLUMN($O853:BC853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BD202,N(OFFSET($O853:BD853,0,MAX(COLUMN($O853:BD853))-COLUMN($O853:BD853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BE202,N(OFFSET($O853:BE853,0,MAX(COLUMN($O853:BE853))-COLUMN($O853:BE853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BF202,N(OFFSET($O853:BF853,0,MAX(COLUMN($O853:BF853))-COLUMN($O853:BF853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BG202,N(OFFSET($O853:BG853,0,MAX(COLUMN($O853:BG853))-COLUMN($O853:BG853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BH202,N(OFFSET($O853:BH853,0,MAX(COLUMN($O853:BH853))-COLUMN($O853:BH853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BI202,N(OFFSET($O853:BI853,0,MAX(COLUMN($O853:BI853))-COLUMN($O853:BI853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BJ202,N(OFFSET($O853:BJ853,0,MAX(COLUMN($O853:BJ853))-COLUMN($O853:BJ853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BK202,N(OFFSET($O853:BK853,0,MAX(COLUMN($O853:BK853))-COLUMN($O853:BK853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BL202,N(OFFSET($O853:BL853,0,MAX(COLUMN($O853:BL853))-COLUMN($O853:BL853),1,1)))","v":0},{"$f":"SUMPRODUCT($O202:BM202,N(OFFSET($O853:BM853,0,MAX(COLUMN($O853:BM853))-COLUMN($O853:BM853),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D857","v":"Total Insurance Valuation"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O858:O882)","v":0},{"$f":"SUM(P858:P882)","v":1000000},{"$f":"SUM(Q858:Q882)","v":900000},{"$f":"SUM(R858:R882)","v":800000},{"$f":"SUM(S858:S882)","v":700000},{"$f":"SUM(T858:T882)","v":600000},{"$f":"SUM(U858:U882)","v":500000},{"$f":"SUM(V858:V882)","v":400000},{"$f":"SUM(W858:W882)","v":300000.00000000006},{"$f":"SUM(X858:X882)","v":200000.00000000006},{"$f":"SUM(Y858:Y882)","v":200000},{"$f":"SUM(Z858:Z882)","v":200000},{"$f":"SUM(AA858:AA882)","v":0},{"$f":"SUM(AB858:AB882)","v":0},{"$f":"SUM(AC858:AC882)","v":0},{"$f":"SUM(AD858:AD882)","v":0},{"$f":"SUM(AE858:AE882)","v":0},{"$f":"SUM(AF858:AF882)","v":0},{"$f":"SUM(AG858:AG882)","v":0},{"$f":"SUM(AH858:AH882)","v":0},{"$f":"SUM(AI858:AI882)","v":0},{"$f":"SUM(AJ858:AJ882)","v":0},{"$f":"SUM(AK858:AK882)","v":0},{"$f":"SUM(AL858:AL882)","v":0},{"$f":"SUM(AM858:AM882)","v":0},{"$f":"SUM(AN858:AN882)","v":0},{"$f":"SUM(AO858:AO882)","v":0},{"$f":"SUM(AP858:AP882)","v":0},{"$f":"SUM(AQ858:AQ882)","v":0},{"$f":"SUM(AR858:AR882)","v":0},{"$f":"SUM(AS858:AS882)","v":0},{"$f":"SUM(AT858:AT882)","v":0},{"$f":"SUM(AU858:AU882)","v":0},{"$f":"SUM(AV858:AV882)","v":0},{"$f":"SUM(AW858:AW882)","v":0},{"$f":"SUM(AX858:AX882)","v":0},{"$f":"SUM(AY858:AY882)","v":0},{"$f":"SUM(AZ858:AZ882)","v":0},{"$f":"SUM(BA858:BA882)","v":0},{"$f":"SUM(BB858:BB882)","v":0},{"$f":"SUM(BC858:BC882)","v":0},{"$f":"SUM(BD858:BD882)","v":0},{"$f":"SUM(BE858:BE882)","v":0},{"$f":"SUM(BF858:BF882)","v":0},{"$f":"SUM(BG858:BG882)","v":0},{"$f":"SUM(BH858:BH882)","v":0},{"$f":"SUM(BI858:BI882)","v":0},{"$f":"SUM(BJ858:BJ882)","v":0},{"$f":"SUM(BK858:BK882)","v":0},{"$f":"SUM(BL858:BL882)","v":0},{"$f":"SUM(BM858:BM882)","v":0}]
[]
[]
[null,null,null,"Insurance Expense",null,null,null,"Insurance Rate"]
[null,null,{"$f":"C886+1","v":1},{"$f":"INDEX(D$59:D$83,$C887,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C887,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,{"$f":"SUMPRODUCT(O887:BM887,$O$7:$BM$7)","v":2283.5083868935408},{"$f":"SUM(O887:BM887)","v":3074},null,null,{"$f":"$H887*O858","v":0},{"$f":"$H887*P858","v":530},477,424,371,318,265,212,159.00000000000003,106.00000000000003,106,106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C887+1","v":2},{"$f":"INDEX(D$59:D$83,$C888,1)","v":"item 2"},"Capital",4,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,{"$f":"SUMPRODUCT(O888:BM888,$O$7:$BM$7)","v":0},{"$f":"SUM(O888:BM888)","v":0},null,null,{"$f":"$H888*O859","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H889*O860","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H890*O861","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H891*O862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H892*O863","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H893*O864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H894*O865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H895*O866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H896*O867","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H897*O868","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H898*O869","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H899*O870","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H900*O871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H901*O872","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H902*O873","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H903*O874","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H904*O875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H905*O876","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H906*O877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H907*O878","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H908*O879","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H909*O880","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H910*O881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Assumptions!$E$35","v":5.2999999999999998E-4},null,null,0,0,null,null,{"$f":"$H911*O882","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D886","v":"Total Insurance Expense"},null,null,null,null,null,null,2283.5083868935408,3074,null,null,{"$f":"SUM(O887:O911)","v":0},{"$f":"SUM(P887:P911)","v":530},{"$f":"SUM(Q887:Q911)","v":477},{"$f":"SUM(R887:R911)","v":424},{"$f":"SUM(S887:S911)","v":371},{"$f":"SUM(T887:T911)","v":318},{"$f":"SUM(U887:U911)","v":265},{"$f":"SUM(V887:V911)","v":212},{"$f":"SUM(W887:W911)","v":159.00000000000003},{"$f":"SUM(X887:X911)","v":106.00000000000003},{"$f":"SUM(Y887:Y911)","v":106},{"$f":"SUM(Z887:Z911)","v":106},{"$f":"SUM(AA887:AA911)","v":0},{"$f":"SUM(AB887:AB911)","v":0},{"$f":"SUM(AC887:AC911)","v":0},{"$f":"SUM(AD887:AD911)","v":0},{"$f":"SUM(AE887:AE911)","v":0},{"$f":"SUM(AF887:AF911)","v":0},{"$f":"SUM(AG887:AG911)","v":0},{"$f":"SUM(AH887:AH911)","v":0},{"$f":"SUM(AI887:AI911)","v":0},{"$f":"SUM(AJ887:AJ911)","v":0},{"$f":"SUM(AK887:AK911)","v":0},{"$f":"SUM(AL887:AL911)","v":0},{"$f":"SUM(AM887:AM911)","v":0},{"$f":"SUM(AN887:AN911)","v":0},{"$f":"SUM(AO887:AO911)","v":0},{"$f":"SUM(AP887:AP911)","v":0},{"$f":"SUM(AQ887:AQ911)","v":0},{"$f":"SUM(AR887:AR911)","v":0},{"$f":"SUM(AS887:AS911)","v":0},{"$f":"SUM(AT887:AT911)","v":0},{"$f":"SUM(AU887:AU911)","v":0},{"$f":"SUM(AV887:AV911)","v":0},{"$f":"SUM(AW887:AW911)","v":0},{"$f":"SUM(AX887:AX911)","v":0},{"$f":"SUM(AY887:AY911)","v":0},{"$f":"SUM(AZ887:AZ911)","v":0},{"$f":"SUM(BA887:BA911)","v":0},{"$f":"SUM(BB887:BB911)","v":0},{"$f":"SUM(BC887:BC911)","v":0},{"$f":"SUM(BD887:BD911)","v":0},{"$f":"SUM(BE887:BE911)","v":0},{"$f":"SUM(BF887:BF911)","v":0},{"$f":"SUM(BG887:BG911)","v":0},{"$f":"SUM(BH887:BH911)","v":0},{"$f":"SUM(BI887:BI911)","v":0},{"$f":"SUM(BJ887:BJ911)","v":0},{"$f":"SUM(BK887:BK911)","v":0},{"$f":"SUM(BL887:BL911)","v":0},{"$f":"SUM(BM887:BM911)","v":0}]
[]
[]
[null,null,null,"Property Tax and Insurance"]
[null,null,{"$f":"C915+1","v":1},{"$f":"INDEX(D$59:D$83,$C916,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C916,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O916:BM916,$O$7:$BM$7)","v":80267.474052503167},{"$f":"SUM(O916:BM916)","v":108054},null,null,{"$f":"O800+O887","v":0},{"$f":"P800+P887","v":18630},16767,14904.000000000002,13041.000000000002,11178,9315,7452.0000000000009,5589.0000000000018,3726.0000000000014,3726.0000000000005,3726.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C916+1","v":2},{"$f":"INDEX(D$59:D$83,$C917,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O917:BM917,$O$7:$BM$7)","v":0},{"$f":"SUM(O917:BM917)","v":0},null,null,{"$f":"O801+O888","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O802+O889","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O803+O890","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O804+O891","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O805+O892","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O806+O893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O807+O894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O808+O895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O809+O896","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O810+O897","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O811+O898","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O812+O899","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O813+O900","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O814+O901","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O815+O902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O816+O903","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O817+O904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O818+O905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O819+O906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O820+O907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O821+O908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O822+O909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O823+O910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O824+O911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D915","v":"Total Property Tax and Insurance"},null,null,null,null,null,null,80267.474052503167,108054,null,null,{"$f":"SUM(O916:O940)","v":0},{"$f":"SUM(P916:P940)","v":18630},{"$f":"SUM(Q916:Q940)","v":16767},{"$f":"SUM(R916:R940)","v":14904.000000000002},{"$f":"SUM(S916:S940)","v":13041.000000000002},{"$f":"SUM(T916:T940)","v":11178},{"$f":"SUM(U916:U940)","v":9315},{"$f":"SUM(V916:V940)","v":7452.0000000000009},{"$f":"SUM(W916:W940)","v":5589.0000000000018},{"$f":"SUM(X916:X940)","v":3726.0000000000014},{"$f":"SUM(Y916:Y940)","v":3726.0000000000005},{"$f":"SUM(Z916:Z940)","v":3726.0000000000005},{"$f":"SUM(AA916:AA940)","v":0},{"$f":"SUM(AB916:AB940)","v":0},{"$f":"SUM(AC916:AC940)","v":0},{"$f":"SUM(AD916:AD940)","v":0},{"$f":"SUM(AE916:AE940)","v":0},{"$f":"SUM(AF916:AF940)","v":0},{"$f":"SUM(AG916:AG940)","v":0},{"$f":"SUM(AH916:AH940)","v":0},{"$f":"SUM(AI916:AI940)","v":0},{"$f":"SUM(AJ916:AJ940)","v":0},{"$f":"SUM(AK916:AK940)","v":0},{"$f":"SUM(AL916:AL940)","v":0},{"$f":"SUM(AM916:AM940)","v":0},{"$f":"SUM(AN916:AN940)","v":0},{"$f":"SUM(AO916:AO940)","v":0},{"$f":"SUM(AP916:AP940)","v":0},{"$f":"SUM(AQ916:AQ940)","v":0},{"$f":"SUM(AR916:AR940)","v":0},{"$f":"SUM(AS916:AS940)","v":0},{"$f":"SUM(AT916:AT940)","v":0},{"$f":"SUM(AU916:AU940)","v":0},{"$f":"SUM(AV916:AV940)","v":0},{"$f":"SUM(AW916:AW940)","v":0},{"$f":"SUM(AX916:AX940)","v":0},{"$f":"SUM(AY916:AY940)","v":0},{"$f":"SUM(AZ916:AZ940)","v":0},{"$f":"SUM(BA916:BA940)","v":0},{"$f":"SUM(BB916:BB940)","v":0},{"$f":"SUM(BC916:BC940)","v":0},{"$f":"SUM(BD916:BD940)","v":0},{"$f":"SUM(BE916:BE940)","v":0},{"$f":"SUM(BF916:BF940)","v":0},{"$f":"SUM(BG916:BG940)","v":0},{"$f":"SUM(BH916:BH940)","v":0},{"$f":"SUM(BI916:BI940)","v":0},{"$f":"SUM(BJ916:BJ940)","v":0},{"$f":"SUM(BK916:BK940)","v":0},{"$f":"SUM(BL916:BL940)","v":0},{"$f":"SUM(BM916:BM940)","v":0}]
[]
[]
[null,null,null,"AFUDC"]
[]
[]
[null,null,null,"Annual Rates"]
[]
[null,null,null,"Annual AFUDC Debt Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Assumptions!$C$41:$G$41,1,MATCH(O$5,Assumptions!$C$40:$G$40,1)),P949)","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(P$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(Q$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(R$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(S$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(T$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(U$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(V$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(W$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(X$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(Y$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(Z$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AA$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AB$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AC$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AD$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AE$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AF$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AG$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AH$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AI$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AJ$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AK$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AL$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AM$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AN$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AO$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AP$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AQ$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AR$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AS$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AT$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AU$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AV$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AW$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AX$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AY$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(AZ$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BA$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BB$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BC$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BD$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BE$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BF$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BG$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BH$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BI$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BJ$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BK$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BL$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2},{"$f":"INDEX(Assumptions!$C$41:$G$41,1,MATCH(BM$5,Assumptions!$C$40:$G$40,1))","v":1.4806744425792662E-2}]
[null,null,null,"Annual AFUDC Equity Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(O$5,Assumptions!$C$40:$G$40,1)),P950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(P$5,Assumptions!$C$40:$G$40,1)),Q950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(Q$5,Assumptions!$C$40:$G$40,1)),R950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(R$5,Assumptions!$C$40:$G$40,1)),S950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(S$5,Assumptions!$C$40:$G$40,1)),T950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(T$5,Assumptions!$C$40:$G$40,1)),U950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(U$5,Assumptions!$C$40:$G$40,1)),V950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(V$5,Assumptions!$C$40:$G$40,1)),W950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(W$5,Assumptions!$C$40:$G$40,1)),X950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(X$5,Assumptions!$C$40:$G$40,1)),Y950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(Y$5,Assumptions!$C$40:$G$40,1)),Z950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(Z$5,Assumptions!$C$40:$G$40,1)),AA950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AA$5,Assumptions!$C$40:$G$40,1)),AB950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AB$5,Assumptions!$C$40:$G$40,1)),AC950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AC$5,Assumptions!$C$40:$G$40,1)),AD950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AD$5,Assumptions!$C$40:$G$40,1)),AE950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AE$5,Assumptions!$C$40:$G$40,1)),AF950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AF$5,Assumptions!$C$40:$G$40,1)),AG950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AG$5,Assumptions!$C$40:$G$40,1)),AH950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AH$5,Assumptions!$C$40:$G$40,1)),AI950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AI$5,Assumptions!$C$40:$G$40,1)),AJ950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AJ$5,Assumptions!$C$40:$G$40,1)),AK950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AK$5,Assumptions!$C$40:$G$40,1)),AL950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AL$5,Assumptions!$C$40:$G$40,1)),AM950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AM$5,Assumptions!$C$40:$G$40,1)),AN950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AN$5,Assumptions!$C$40:$G$40,1)),AO950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AO$5,Assumptions!$C$40:$G$40,1)),AP950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AP$5,Assumptions!$C$40:$G$40,1)),AQ950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AQ$5,Assumptions!$C$40:$G$40,1)),AR950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AR$5,Assumptions!$C$40:$G$40,1)),AS950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AS$5,Assumptions!$C$40:$G$40,1)),AT950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AT$5,Assumptions!$C$40:$G$40,1)),AU950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AU$5,Assumptions!$C$40:$G$40,1)),AV950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AV$5,Assumptions!$C$40:$G$40,1)),AW950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AW$5,Assumptions!$C$40:$G$40,1)),AX950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AX$5,Assumptions!$C$40:$G$40,1)),AY950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AY$5,Assumptions!$C$40:$G$40,1)),AZ950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(AZ$5,Assumptions!$C$40:$G$40,1)),BA950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BA$5,Assumptions!$C$40:$G$40,1)),BB950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BB$5,Assumptions!$C$40:$G$40,1)),BC950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BC$5,Assumptions!$C$40:$G$40,1)),BD950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BD$5,Assumptions!$C$40:$G$40,1)),BE950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BE$5,Assumptions!$C$40:$G$40,1)),BF950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BF$5,Assumptions!$C$40:$G$40,1)),BG950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BG$5,Assumptions!$C$40:$G$40,1)),BH950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BH$5,Assumptions!$C$40:$G$40,1)),BI950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BI$5,Assumptions!$C$40:$G$40,1)),BJ950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BJ$5,Assumptions!$C$40:$G$40,1)),BK950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BK$5,Assumptions!$C$40:$G$40,1)),BL950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BL$5,Assumptions!$C$40:$G$40,1)),BM950)","v":4.8593335235082469E-2},{"$f":"IFERROR(INDEX(Assumptions!$C$42:$G$42,1,MATCH(BM$5,Assumptions!$C$40:$G$40,1)),BN950)","v":4.8593335235082469E-2}]
[null,null,null,"Annual AFUDC Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O949:O950)","v":6.340007966087513E-2},{"$f":"SUM(P949:P950)","v":6.340007966087513E-2},6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2,6.340007966087513E-2]
[]
[null,null,null,"Annual Capitalized Interest Rate",null,null,null,{"$f":"Assumptions!$D$26","v":5.1700000000000003E-2},null,null,null,null,null,null,{"$f":"$H953","v":5.1700000000000003E-2},{"$f":"$H953","v":5.1700000000000003E-2},5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2,5.1700000000000003E-2]
[]
[]
[null,null,null,"Monthly Rates"]
[]
[null,null,null,"Monthly AFUDC Debt Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"(1+O949)^(1/12)-1","v":1.2255999999999379E-3},{"$f":"(1+P949)^(1/12)-1","v":1.2255999999999379E-3},1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3,1.2255999999999379E-3]
[null,null,null,"Monthly AFUDC Equity Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"(1+O950)^(1/12)-1","v":3.9619600000000421E-3},3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3,3.9619600000000421E-3]
[null,null,null,"Monthly AFUDC Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"(1+O951)^(1/12)-1","v":5.1357594487619895E-3},{"$f":"(1+P951)^(1/12)-1","v":5.1357594487619895E-3},5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3,5.1357594487619895E-3]
[]
[null,null,null,"Monthly Capitalized Interest Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"(1+O953)^(1/12)-1","v":4.209493678221321E-3},{"$f":"(1+P953)^(1/12)-1","v":4.209493678221321E-3},4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3,4.209493678221321E-3]
[]
[]
[]
[null,null,null,"Months Under Construction",null,null,null,"Construction Start Date","Commercial Operations Date (COD)"]
[null,null,{"$f":"C966+1","v":1},{"$f":"INDEX(D$59:D$83,$C967,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C967,1)","v":"Capital"},4,null,{"$f":"Input!F8","v":"2017-01-01"},{"$f":"Input!G8","v":"2018-01-01"},{"$f":"MAX(0,MONTH(I967)-MONTH(H967)+YEAR(I967)*12-YEAR(H967)*12)","v":12},{"$f":"SUMPRODUCT(O967:BM967,$O$7:$BM$7)","v":0},{"$f":"SUM(O967:BM967)","v":0},null,null,{"$f":"IF(O$5<YEAR($H967),0,IF(O$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:N967))))*($F967>=5)","v":0},{"$f":"IF(P$5<YEAR($H967),0,IF(P$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:O967))))*($F967>=5)","v":0},{"$f":"IF(Q$5<YEAR($H967),0,IF(Q$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:P967))))*($F967>=5)","v":0},{"$f":"IF(R$5<YEAR($H967),0,IF(R$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:Q967))))*($F967>=5)","v":0},{"$f":"IF(S$5<YEAR($H967),0,IF(S$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:R967))))*($F967>=5)","v":0},{"$f":"IF(T$5<YEAR($H967),0,IF(T$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:S967))))*($F967>=5)","v":0},{"$f":"IF(U$5<YEAR($H967),0,IF(U$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:T967))))*($F967>=5)","v":0},{"$f":"IF(V$5<YEAR($H967),0,IF(V$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:U967))))*($F967>=5)","v":0},{"$f":"IF(W$5<YEAR($H967),0,IF(W$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:V967))))*($F967>=5)","v":0},{"$f":"IF(X$5<YEAR($H967),0,IF(X$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:W967))))*($F967>=5)","v":0},{"$f":"IF(Y$5<YEAR($H967),0,IF(Y$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:X967))))*($F967>=5)","v":0},{"$f":"IF(Z$5<YEAR($H967),0,IF(Z$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:Y967))))*($F967>=5)","v":0},{"$f":"IF(AA$5<YEAR($H967),0,IF(AA$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:Z967))))*($F967>=5)","v":0},{"$f":"IF(AB$5<YEAR($H967),0,IF(AB$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AA967))))*($F967>=5)","v":0},{"$f":"IF(AC$5<YEAR($H967),0,IF(AC$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AB967))))*($F967>=5)","v":0},{"$f":"IF(AD$5<YEAR($H967),0,IF(AD$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AC967))))*($F967>=5)","v":0},{"$f":"IF(AE$5<YEAR($H967),0,IF(AE$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AD967))))*($F967>=5)","v":0},{"$f":"IF(AF$5<YEAR($H967),0,IF(AF$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AE967))))*($F967>=5)","v":0},{"$f":"IF(AG$5<YEAR($H967),0,IF(AG$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AF967))))*($F967>=5)","v":0},{"$f":"IF(AH$5<YEAR($H967),0,IF(AH$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AG967))))*($F967>=5)","v":0},{"$f":"IF(AI$5<YEAR($H967),0,IF(AI$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AH967))))*($F967>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H967),0,IF(AJ$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AI967))))*($F967>=5)","v":0},{"$f":"IF(AK$5<YEAR($H967),0,IF(AK$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AJ967))))*($F967>=5)","v":0},{"$f":"IF(AL$5<YEAR($H967),0,IF(AL$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AK967))))*($F967>=5)","v":0},{"$f":"IF(AM$5<YEAR($H967),0,IF(AM$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AL967))))*($F967>=5)","v":0},{"$f":"IF(AN$5<YEAR($H967),0,IF(AN$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AM967))))*($F967>=5)","v":0},{"$f":"IF(AO$5<YEAR($H967),0,IF(AO$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AN967))))*($F967>=5)","v":0},{"$f":"IF(AP$5<YEAR($H967),0,IF(AP$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AO967))))*($F967>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H967),0,IF(AQ$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AP967))))*($F967>=5)","v":0},{"$f":"IF(AR$5<YEAR($H967),0,IF(AR$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AQ967))))*($F967>=5)","v":0},{"$f":"IF(AS$5<YEAR($H967),0,IF(AS$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AR967))))*($F967>=5)","v":0},{"$f":"IF(AT$5<YEAR($H967),0,IF(AT$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AS967))))*($F967>=5)","v":0},{"$f":"IF(AU$5<YEAR($H967),0,IF(AU$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AT967))))*($F967>=5)","v":0},{"$f":"IF(AV$5<YEAR($H967),0,IF(AV$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AU967))))*($F967>=5)","v":0},{"$f":"IF(AW$5<YEAR($H967),0,IF(AW$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AV967))))*($F967>=5)","v":0},{"$f":"IF(AX$5<YEAR($H967),0,IF(AX$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AW967))))*($F967>=5)","v":0},{"$f":"IF(AY$5<YEAR($H967),0,IF(AY$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AX967))))*($F967>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H967),0,IF(AZ$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AY967))))*($F967>=5)","v":0},{"$f":"IF(BA$5<YEAR($H967),0,IF(BA$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:AZ967))))*($F967>=5)","v":0},{"$f":"IF(BB$5<YEAR($H967),0,IF(BB$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BA967))))*($F967>=5)","v":0},{"$f":"IF(BC$5<YEAR($H967),0,IF(BC$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BB967))))*($F967>=5)","v":0},{"$f":"IF(BD$5<YEAR($H967),0,IF(BD$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BC967))))*($F967>=5)","v":0},{"$f":"IF(BE$5<YEAR($H967),0,IF(BE$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BD967))))*($F967>=5)","v":0},{"$f":"IF(BF$5<YEAR($H967),0,IF(BF$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BE967))))*($F967>=5)","v":0},{"$f":"IF(BG$5<YEAR($H967),0,IF(BG$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BF967))))*($F967>=5)","v":0},{"$f":"IF(BH$5<YEAR($H967),0,IF(BH$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BG967))))*($F967>=5)","v":0},{"$f":"IF(BI$5<YEAR($H967),0,IF(BI$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BH967))))*($F967>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H967),0,IF(BJ$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BI967))))*($F967>=5)","v":0},{"$f":"IF(BK$5<YEAR($H967),0,IF(BK$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BJ967))))*($F967>=5)","v":0},{"$f":"IF(BL$5<YEAR($H967),0,IF(BL$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BK967))))*($F967>=5)","v":0},{"$f":"IF(BM$5<YEAR($H967),0,IF(BM$5=YEAR($H967),MIN(13-MONTH($H967),$J967),MIN(12,$J967-SUM($N967:BL967))))*($F967>=5)","v":0}]
[null,null,{"$f":"C967+1","v":2},{"$f":"INDEX(D$59:D$83,$C968,1)","v":"item 2"},"Capital",4,null,{"$f":"Input!F9","v":"2018-01-01"},{"$f":"Input!G9","v":"2019-01-01"},12,{"$f":"SUMPRODUCT(O968:BM968,$O$7:$BM$7)","v":0},{"$f":"SUM(O968:BM968)","v":0},null,null,{"$f":"IF(O$5<YEAR($H968),0,IF(O$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:N968))))*($F968>=5)","v":0},{"$f":"IF(P$5<YEAR($H968),0,IF(P$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:O968))))*($F968>=5)","v":0},{"$f":"IF(Q$5<YEAR($H968),0,IF(Q$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:P968))))*($F968>=5)","v":0},{"$f":"IF(R$5<YEAR($H968),0,IF(R$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:Q968))))*($F968>=5)","v":0},{"$f":"IF(S$5<YEAR($H968),0,IF(S$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:R968))))*($F968>=5)","v":0},{"$f":"IF(T$5<YEAR($H968),0,IF(T$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:S968))))*($F968>=5)","v":0},{"$f":"IF(U$5<YEAR($H968),0,IF(U$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:T968))))*($F968>=5)","v":0},{"$f":"IF(V$5<YEAR($H968),0,IF(V$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:U968))))*($F968>=5)","v":0},{"$f":"IF(W$5<YEAR($H968),0,IF(W$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:V968))))*($F968>=5)","v":0},{"$f":"IF(X$5<YEAR($H968),0,IF(X$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:W968))))*($F968>=5)","v":0},{"$f":"IF(Y$5<YEAR($H968),0,IF(Y$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:X968))))*($F968>=5)","v":0},{"$f":"IF(Z$5<YEAR($H968),0,IF(Z$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:Y968))))*($F968>=5)","v":0},{"$f":"IF(AA$5<YEAR($H968),0,IF(AA$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:Z968))))*($F968>=5)","v":0},{"$f":"IF(AB$5<YEAR($H968),0,IF(AB$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AA968))))*($F968>=5)","v":0},{"$f":"IF(AC$5<YEAR($H968),0,IF(AC$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AB968))))*($F968>=5)","v":0},{"$f":"IF(AD$5<YEAR($H968),0,IF(AD$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AC968))))*($F968>=5)","v":0},{"$f":"IF(AE$5<YEAR($H968),0,IF(AE$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AD968))))*($F968>=5)","v":0},{"$f":"IF(AF$5<YEAR($H968),0,IF(AF$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AE968))))*($F968>=5)","v":0},{"$f":"IF(AG$5<YEAR($H968),0,IF(AG$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AF968))))*($F968>=5)","v":0},{"$f":"IF(AH$5<YEAR($H968),0,IF(AH$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AG968))))*($F968>=5)","v":0},{"$f":"IF(AI$5<YEAR($H968),0,IF(AI$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AH968))))*($F968>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H968),0,IF(AJ$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AI968))))*($F968>=5)","v":0},{"$f":"IF(AK$5<YEAR($H968),0,IF(AK$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AJ968))))*($F968>=5)","v":0},{"$f":"IF(AL$5<YEAR($H968),0,IF(AL$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AK968))))*($F968>=5)","v":0},{"$f":"IF(AM$5<YEAR($H968),0,IF(AM$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AL968))))*($F968>=5)","v":0},{"$f":"IF(AN$5<YEAR($H968),0,IF(AN$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AM968))))*($F968>=5)","v":0},{"$f":"IF(AO$5<YEAR($H968),0,IF(AO$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AN968))))*($F968>=5)","v":0},{"$f":"IF(AP$5<YEAR($H968),0,IF(AP$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AO968))))*($F968>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H968),0,IF(AQ$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AP968))))*($F968>=5)","v":0},{"$f":"IF(AR$5<YEAR($H968),0,IF(AR$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AQ968))))*($F968>=5)","v":0},{"$f":"IF(AS$5<YEAR($H968),0,IF(AS$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AR968))))*($F968>=5)","v":0},{"$f":"IF(AT$5<YEAR($H968),0,IF(AT$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AS968))))*($F968>=5)","v":0},{"$f":"IF(AU$5<YEAR($H968),0,IF(AU$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AT968))))*($F968>=5)","v":0},{"$f":"IF(AV$5<YEAR($H968),0,IF(AV$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AU968))))*($F968>=5)","v":0},{"$f":"IF(AW$5<YEAR($H968),0,IF(AW$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AV968))))*($F968>=5)","v":0},{"$f":"IF(AX$5<YEAR($H968),0,IF(AX$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AW968))))*($F968>=5)","v":0},{"$f":"IF(AY$5<YEAR($H968),0,IF(AY$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AX968))))*($F968>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H968),0,IF(AZ$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AY968))))*($F968>=5)","v":0},{"$f":"IF(BA$5<YEAR($H968),0,IF(BA$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:AZ968))))*($F968>=5)","v":0},{"$f":"IF(BB$5<YEAR($H968),0,IF(BB$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BA968))))*($F968>=5)","v":0},{"$f":"IF(BC$5<YEAR($H968),0,IF(BC$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BB968))))*($F968>=5)","v":0},{"$f":"IF(BD$5<YEAR($H968),0,IF(BD$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BC968))))*($F968>=5)","v":0},{"$f":"IF(BE$5<YEAR($H968),0,IF(BE$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BD968))))*($F968>=5)","v":0},{"$f":"IF(BF$5<YEAR($H968),0,IF(BF$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BE968))))*($F968>=5)","v":0},{"$f":"IF(BG$5<YEAR($H968),0,IF(BG$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BF968))))*($F968>=5)","v":0},{"$f":"IF(BH$5<YEAR($H968),0,IF(BH$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BG968))))*($F968>=5)","v":0},{"$f":"IF(BI$5<YEAR($H968),0,IF(BI$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BH968))))*($F968>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H968),0,IF(BJ$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BI968))))*($F968>=5)","v":0},{"$f":"IF(BK$5<YEAR($H968),0,IF(BK$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BJ968))))*($F968>=5)","v":0},{"$f":"IF(BL$5<YEAR($H968),0,IF(BL$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BK968))))*($F968>=5)","v":0},{"$f":"IF(BM$5<YEAR($H968),0,IF(BM$5=YEAR($H968),MIN(13-MONTH($H968),$J968),MIN(12,$J968-SUM($N968:BL968))))*($F968>=5)","v":0}]
[null,null,3,"item 3","Capital",4,null,{"$f":"Input!F10","v":"2019-01-01"},{"$f":"Input!G10","v":"2020-01-01"},12,0,0,null,null,{"$f":"IF(O$5<YEAR($H969),0,IF(O$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:N969))))*($F969>=5)","v":0},{"$f":"IF(P$5<YEAR($H969),0,IF(P$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:O969))))*($F969>=5)","v":0},{"$f":"IF(Q$5<YEAR($H969),0,IF(Q$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:P969))))*($F969>=5)","v":0},{"$f":"IF(R$5<YEAR($H969),0,IF(R$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:Q969))))*($F969>=5)","v":0},{"$f":"IF(S$5<YEAR($H969),0,IF(S$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:R969))))*($F969>=5)","v":0},{"$f":"IF(T$5<YEAR($H969),0,IF(T$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:S969))))*($F969>=5)","v":0},{"$f":"IF(U$5<YEAR($H969),0,IF(U$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:T969))))*($F969>=5)","v":0},{"$f":"IF(V$5<YEAR($H969),0,IF(V$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:U969))))*($F969>=5)","v":0},{"$f":"IF(W$5<YEAR($H969),0,IF(W$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:V969))))*($F969>=5)","v":0},{"$f":"IF(X$5<YEAR($H969),0,IF(X$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:W969))))*($F969>=5)","v":0},{"$f":"IF(Y$5<YEAR($H969),0,IF(Y$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:X969))))*($F969>=5)","v":0},{"$f":"IF(Z$5<YEAR($H969),0,IF(Z$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:Y969))))*($F969>=5)","v":0},{"$f":"IF(AA$5<YEAR($H969),0,IF(AA$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:Z969))))*($F969>=5)","v":0},{"$f":"IF(AB$5<YEAR($H969),0,IF(AB$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AA969))))*($F969>=5)","v":0},{"$f":"IF(AC$5<YEAR($H969),0,IF(AC$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AB969))))*($F969>=5)","v":0},{"$f":"IF(AD$5<YEAR($H969),0,IF(AD$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AC969))))*($F969>=5)","v":0},{"$f":"IF(AE$5<YEAR($H969),0,IF(AE$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AD969))))*($F969>=5)","v":0},{"$f":"IF(AF$5<YEAR($H969),0,IF(AF$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AE969))))*($F969>=5)","v":0},{"$f":"IF(AG$5<YEAR($H969),0,IF(AG$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AF969))))*($F969>=5)","v":0},{"$f":"IF(AH$5<YEAR($H969),0,IF(AH$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AG969))))*($F969>=5)","v":0},{"$f":"IF(AI$5<YEAR($H969),0,IF(AI$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AH969))))*($F969>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H969),0,IF(AJ$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AI969))))*($F969>=5)","v":0},{"$f":"IF(AK$5<YEAR($H969),0,IF(AK$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AJ969))))*($F969>=5)","v":0},{"$f":"IF(AL$5<YEAR($H969),0,IF(AL$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AK969))))*($F969>=5)","v":0},{"$f":"IF(AM$5<YEAR($H969),0,IF(AM$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AL969))))*($F969>=5)","v":0},{"$f":"IF(AN$5<YEAR($H969),0,IF(AN$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AM969))))*($F969>=5)","v":0},{"$f":"IF(AO$5<YEAR($H969),0,IF(AO$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AN969))))*($F969>=5)","v":0},{"$f":"IF(AP$5<YEAR($H969),0,IF(AP$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AO969))))*($F969>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H969),0,IF(AQ$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AP969))))*($F969>=5)","v":0},{"$f":"IF(AR$5<YEAR($H969),0,IF(AR$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AQ969))))*($F969>=5)","v":0},{"$f":"IF(AS$5<YEAR($H969),0,IF(AS$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AR969))))*($F969>=5)","v":0},{"$f":"IF(AT$5<YEAR($H969),0,IF(AT$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AS969))))*($F969>=5)","v":0},{"$f":"IF(AU$5<YEAR($H969),0,IF(AU$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AT969))))*($F969>=5)","v":0},{"$f":"IF(AV$5<YEAR($H969),0,IF(AV$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AU969))))*($F969>=5)","v":0},{"$f":"IF(AW$5<YEAR($H969),0,IF(AW$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AV969))))*($F969>=5)","v":0},{"$f":"IF(AX$5<YEAR($H969),0,IF(AX$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AW969))))*($F969>=5)","v":0},{"$f":"IF(AY$5<YEAR($H969),0,IF(AY$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AX969))))*($F969>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H969),0,IF(AZ$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AY969))))*($F969>=5)","v":0},{"$f":"IF(BA$5<YEAR($H969),0,IF(BA$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:AZ969))))*($F969>=5)","v":0},{"$f":"IF(BB$5<YEAR($H969),0,IF(BB$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BA969))))*($F969>=5)","v":0},{"$f":"IF(BC$5<YEAR($H969),0,IF(BC$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BB969))))*($F969>=5)","v":0},{"$f":"IF(BD$5<YEAR($H969),0,IF(BD$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BC969))))*($F969>=5)","v":0},{"$f":"IF(BE$5<YEAR($H969),0,IF(BE$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BD969))))*($F969>=5)","v":0},{"$f":"IF(BF$5<YEAR($H969),0,IF(BF$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BE969))))*($F969>=5)","v":0},{"$f":"IF(BG$5<YEAR($H969),0,IF(BG$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BF969))))*($F969>=5)","v":0},{"$f":"IF(BH$5<YEAR($H969),0,IF(BH$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BG969))))*($F969>=5)","v":0},{"$f":"IF(BI$5<YEAR($H969),0,IF(BI$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BH969))))*($F969>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H969),0,IF(BJ$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BI969))))*($F969>=5)","v":0},{"$f":"IF(BK$5<YEAR($H969),0,IF(BK$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BJ969))))*($F969>=5)","v":0},{"$f":"IF(BL$5<YEAR($H969),0,IF(BL$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BK969))))*($F969>=5)","v":0},{"$f":"IF(BM$5<YEAR($H969),0,IF(BM$5=YEAR($H969),MIN(13-MONTH($H969),$J969),MIN(12,$J969-SUM($N969:BL969))))*($F969>=5)","v":0}]
[null,null,4,"item 4","Capital",4,null,{"$f":"Input!F11","v":"2020-01-01"},{"$f":"Input!G11","v":"2021-01-01"},12,0,0,null,null,{"$f":"IF(O$5<YEAR($H970),0,IF(O$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:N970))))*($F970>=5)","v":0},{"$f":"IF(P$5<YEAR($H970),0,IF(P$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:O970))))*($F970>=5)","v":0},{"$f":"IF(Q$5<YEAR($H970),0,IF(Q$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:P970))))*($F970>=5)","v":0},{"$f":"IF(R$5<YEAR($H970),0,IF(R$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:Q970))))*($F970>=5)","v":0},{"$f":"IF(S$5<YEAR($H970),0,IF(S$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:R970))))*($F970>=5)","v":0},{"$f":"IF(T$5<YEAR($H970),0,IF(T$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:S970))))*($F970>=5)","v":0},{"$f":"IF(U$5<YEAR($H970),0,IF(U$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:T970))))*($F970>=5)","v":0},{"$f":"IF(V$5<YEAR($H970),0,IF(V$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:U970))))*($F970>=5)","v":0},{"$f":"IF(W$5<YEAR($H970),0,IF(W$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:V970))))*($F970>=5)","v":0},{"$f":"IF(X$5<YEAR($H970),0,IF(X$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:W970))))*($F970>=5)","v":0},{"$f":"IF(Y$5<YEAR($H970),0,IF(Y$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:X970))))*($F970>=5)","v":0},{"$f":"IF(Z$5<YEAR($H970),0,IF(Z$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:Y970))))*($F970>=5)","v":0},{"$f":"IF(AA$5<YEAR($H970),0,IF(AA$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:Z970))))*($F970>=5)","v":0},{"$f":"IF(AB$5<YEAR($H970),0,IF(AB$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AA970))))*($F970>=5)","v":0},{"$f":"IF(AC$5<YEAR($H970),0,IF(AC$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AB970))))*($F970>=5)","v":0},{"$f":"IF(AD$5<YEAR($H970),0,IF(AD$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AC970))))*($F970>=5)","v":0},{"$f":"IF(AE$5<YEAR($H970),0,IF(AE$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AD970))))*($F970>=5)","v":0},{"$f":"IF(AF$5<YEAR($H970),0,IF(AF$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AE970))))*($F970>=5)","v":0},{"$f":"IF(AG$5<YEAR($H970),0,IF(AG$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AF970))))*($F970>=5)","v":0},{"$f":"IF(AH$5<YEAR($H970),0,IF(AH$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AG970))))*($F970>=5)","v":0},{"$f":"IF(AI$5<YEAR($H970),0,IF(AI$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AH970))))*($F970>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H970),0,IF(AJ$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AI970))))*($F970>=5)","v":0},{"$f":"IF(AK$5<YEAR($H970),0,IF(AK$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AJ970))))*($F970>=5)","v":0},{"$f":"IF(AL$5<YEAR($H970),0,IF(AL$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AK970))))*($F970>=5)","v":0},{"$f":"IF(AM$5<YEAR($H970),0,IF(AM$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AL970))))*($F970>=5)","v":0},{"$f":"IF(AN$5<YEAR($H970),0,IF(AN$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AM970))))*($F970>=5)","v":0},{"$f":"IF(AO$5<YEAR($H970),0,IF(AO$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AN970))))*($F970>=5)","v":0},{"$f":"IF(AP$5<YEAR($H970),0,IF(AP$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AO970))))*($F970>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H970),0,IF(AQ$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AP970))))*($F970>=5)","v":0},{"$f":"IF(AR$5<YEAR($H970),0,IF(AR$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AQ970))))*($F970>=5)","v":0},{"$f":"IF(AS$5<YEAR($H970),0,IF(AS$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AR970))))*($F970>=5)","v":0},{"$f":"IF(AT$5<YEAR($H970),0,IF(AT$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AS970))))*($F970>=5)","v":0},{"$f":"IF(AU$5<YEAR($H970),0,IF(AU$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AT970))))*($F970>=5)","v":0},{"$f":"IF(AV$5<YEAR($H970),0,IF(AV$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AU970))))*($F970>=5)","v":0},{"$f":"IF(AW$5<YEAR($H970),0,IF(AW$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AV970))))*($F970>=5)","v":0},{"$f":"IF(AX$5<YEAR($H970),0,IF(AX$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AW970))))*($F970>=5)","v":0},{"$f":"IF(AY$5<YEAR($H970),0,IF(AY$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AX970))))*($F970>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H970),0,IF(AZ$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AY970))))*($F970>=5)","v":0},{"$f":"IF(BA$5<YEAR($H970),0,IF(BA$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:AZ970))))*($F970>=5)","v":0},{"$f":"IF(BB$5<YEAR($H970),0,IF(BB$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BA970))))*($F970>=5)","v":0},{"$f":"IF(BC$5<YEAR($H970),0,IF(BC$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BB970))))*($F970>=5)","v":0},{"$f":"IF(BD$5<YEAR($H970),0,IF(BD$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BC970))))*($F970>=5)","v":0},{"$f":"IF(BE$5<YEAR($H970),0,IF(BE$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BD970))))*($F970>=5)","v":0},{"$f":"IF(BF$5<YEAR($H970),0,IF(BF$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BE970))))*($F970>=5)","v":0},{"$f":"IF(BG$5<YEAR($H970),0,IF(BG$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BF970))))*($F970>=5)","v":0},{"$f":"IF(BH$5<YEAR($H970),0,IF(BH$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BG970))))*($F970>=5)","v":0},{"$f":"IF(BI$5<YEAR($H970),0,IF(BI$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BH970))))*($F970>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H970),0,IF(BJ$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BI970))))*($F970>=5)","v":0},{"$f":"IF(BK$5<YEAR($H970),0,IF(BK$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BJ970))))*($F970>=5)","v":0},{"$f":"IF(BL$5<YEAR($H970),0,IF(BL$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BK970))))*($F970>=5)","v":0},{"$f":"IF(BM$5<YEAR($H970),0,IF(BM$5=YEAR($H970),MIN(13-MONTH($H970),$J970),MIN(12,$J970-SUM($N970:BL970))))*($F970>=5)","v":0}]
[null,null,5,"item 5","Capital",4,null,{"$f":"Input!F12","v":"2021-01-01"},{"$f":"Input!G12","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$5<YEAR($H971),0,IF(O$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:N971))))*($F971>=5)","v":0},{"$f":"IF(P$5<YEAR($H971),0,IF(P$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:O971))))*($F971>=5)","v":0},{"$f":"IF(Q$5<YEAR($H971),0,IF(Q$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:P971))))*($F971>=5)","v":0},{"$f":"IF(R$5<YEAR($H971),0,IF(R$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:Q971))))*($F971>=5)","v":0},{"$f":"IF(S$5<YEAR($H971),0,IF(S$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:R971))))*($F971>=5)","v":0},{"$f":"IF(T$5<YEAR($H971),0,IF(T$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:S971))))*($F971>=5)","v":0},{"$f":"IF(U$5<YEAR($H971),0,IF(U$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:T971))))*($F971>=5)","v":0},{"$f":"IF(V$5<YEAR($H971),0,IF(V$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:U971))))*($F971>=5)","v":0},{"$f":"IF(W$5<YEAR($H971),0,IF(W$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:V971))))*($F971>=5)","v":0},{"$f":"IF(X$5<YEAR($H971),0,IF(X$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:W971))))*($F971>=5)","v":0},{"$f":"IF(Y$5<YEAR($H971),0,IF(Y$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:X971))))*($F971>=5)","v":0},{"$f":"IF(Z$5<YEAR($H971),0,IF(Z$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:Y971))))*($F971>=5)","v":0},{"$f":"IF(AA$5<YEAR($H971),0,IF(AA$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:Z971))))*($F971>=5)","v":0},{"$f":"IF(AB$5<YEAR($H971),0,IF(AB$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AA971))))*($F971>=5)","v":0},{"$f":"IF(AC$5<YEAR($H971),0,IF(AC$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AB971))))*($F971>=5)","v":0},{"$f":"IF(AD$5<YEAR($H971),0,IF(AD$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AC971))))*($F971>=5)","v":0},{"$f":"IF(AE$5<YEAR($H971),0,IF(AE$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AD971))))*($F971>=5)","v":0},{"$f":"IF(AF$5<YEAR($H971),0,IF(AF$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AE971))))*($F971>=5)","v":0},{"$f":"IF(AG$5<YEAR($H971),0,IF(AG$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AF971))))*($F971>=5)","v":0},{"$f":"IF(AH$5<YEAR($H971),0,IF(AH$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AG971))))*($F971>=5)","v":0},{"$f":"IF(AI$5<YEAR($H971),0,IF(AI$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AH971))))*($F971>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H971),0,IF(AJ$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AI971))))*($F971>=5)","v":0},{"$f":"IF(AK$5<YEAR($H971),0,IF(AK$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AJ971))))*($F971>=5)","v":0},{"$f":"IF(AL$5<YEAR($H971),0,IF(AL$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AK971))))*($F971>=5)","v":0},{"$f":"IF(AM$5<YEAR($H971),0,IF(AM$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AL971))))*($F971>=5)","v":0},{"$f":"IF(AN$5<YEAR($H971),0,IF(AN$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AM971))))*($F971>=5)","v":0},{"$f":"IF(AO$5<YEAR($H971),0,IF(AO$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AN971))))*($F971>=5)","v":0},{"$f":"IF(AP$5<YEAR($H971),0,IF(AP$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AO971))))*($F971>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H971),0,IF(AQ$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AP971))))*($F971>=5)","v":0},{"$f":"IF(AR$5<YEAR($H971),0,IF(AR$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AQ971))))*($F971>=5)","v":0},{"$f":"IF(AS$5<YEAR($H971),0,IF(AS$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AR971))))*($F971>=5)","v":0},{"$f":"IF(AT$5<YEAR($H971),0,IF(AT$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AS971))))*($F971>=5)","v":0},{"$f":"IF(AU$5<YEAR($H971),0,IF(AU$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AT971))))*($F971>=5)","v":0},{"$f":"IF(AV$5<YEAR($H971),0,IF(AV$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AU971))))*($F971>=5)","v":0},{"$f":"IF(AW$5<YEAR($H971),0,IF(AW$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AV971))))*($F971>=5)","v":0},{"$f":"IF(AX$5<YEAR($H971),0,IF(AX$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AW971))))*($F971>=5)","v":0},{"$f":"IF(AY$5<YEAR($H971),0,IF(AY$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AX971))))*($F971>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H971),0,IF(AZ$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AY971))))*($F971>=5)","v":0},{"$f":"IF(BA$5<YEAR($H971),0,IF(BA$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:AZ971))))*($F971>=5)","v":0},{"$f":"IF(BB$5<YEAR($H971),0,IF(BB$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BA971))))*($F971>=5)","v":0},{"$f":"IF(BC$5<YEAR($H971),0,IF(BC$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BB971))))*($F971>=5)","v":0},{"$f":"IF(BD$5<YEAR($H971),0,IF(BD$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BC971))))*($F971>=5)","v":0},{"$f":"IF(BE$5<YEAR($H971),0,IF(BE$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BD971))))*($F971>=5)","v":0},{"$f":"IF(BF$5<YEAR($H971),0,IF(BF$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BE971))))*($F971>=5)","v":0},{"$f":"IF(BG$5<YEAR($H971),0,IF(BG$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BF971))))*($F971>=5)","v":0},{"$f":"IF(BH$5<YEAR($H971),0,IF(BH$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BG971))))*($F971>=5)","v":0},{"$f":"IF(BI$5<YEAR($H971),0,IF(BI$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BH971))))*($F971>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H971),0,IF(BJ$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BI971))))*($F971>=5)","v":0},{"$f":"IF(BK$5<YEAR($H971),0,IF(BK$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BJ971))))*($F971>=5)","v":0},{"$f":"IF(BL$5<YEAR($H971),0,IF(BL$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BK971))))*($F971>=5)","v":0},{"$f":"IF(BM$5<YEAR($H971),0,IF(BM$5=YEAR($H971),MIN(13-MONTH($H971),$J971),MIN(12,$J971-SUM($N971:BL971))))*($F971>=5)","v":0}]
[null,null,6,"item 6","Capital",4,null,{"$f":"Input!F13","v":"2017-01-01"},{"$f":"Input!G13","v":"2018-01-01"},12,0,0,null,null,{"$f":"IF(O$5<YEAR($H972),0,IF(O$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:N972))))*($F972>=5)","v":0},{"$f":"IF(P$5<YEAR($H972),0,IF(P$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:O972))))*($F972>=5)","v":0},{"$f":"IF(Q$5<YEAR($H972),0,IF(Q$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:P972))))*($F972>=5)","v":0},{"$f":"IF(R$5<YEAR($H972),0,IF(R$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:Q972))))*($F972>=5)","v":0},{"$f":"IF(S$5<YEAR($H972),0,IF(S$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:R972))))*($F972>=5)","v":0},{"$f":"IF(T$5<YEAR($H972),0,IF(T$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:S972))))*($F972>=5)","v":0},{"$f":"IF(U$5<YEAR($H972),0,IF(U$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:T972))))*($F972>=5)","v":0},{"$f":"IF(V$5<YEAR($H972),0,IF(V$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:U972))))*($F972>=5)","v":0},{"$f":"IF(W$5<YEAR($H972),0,IF(W$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:V972))))*($F972>=5)","v":0},{"$f":"IF(X$5<YEAR($H972),0,IF(X$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:W972))))*($F972>=5)","v":0},{"$f":"IF(Y$5<YEAR($H972),0,IF(Y$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:X972))))*($F972>=5)","v":0},{"$f":"IF(Z$5<YEAR($H972),0,IF(Z$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:Y972))))*($F972>=5)","v":0},{"$f":"IF(AA$5<YEAR($H972),0,IF(AA$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:Z972))))*($F972>=5)","v":0},{"$f":"IF(AB$5<YEAR($H972),0,IF(AB$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AA972))))*($F972>=5)","v":0},{"$f":"IF(AC$5<YEAR($H972),0,IF(AC$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AB972))))*($F972>=5)","v":0},{"$f":"IF(AD$5<YEAR($H972),0,IF(AD$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AC972))))*($F972>=5)","v":0},{"$f":"IF(AE$5<YEAR($H972),0,IF(AE$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AD972))))*($F972>=5)","v":0},{"$f":"IF(AF$5<YEAR($H972),0,IF(AF$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AE972))))*($F972>=5)","v":0},{"$f":"IF(AG$5<YEAR($H972),0,IF(AG$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AF972))))*($F972>=5)","v":0},{"$f":"IF(AH$5<YEAR($H972),0,IF(AH$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AG972))))*($F972>=5)","v":0},{"$f":"IF(AI$5<YEAR($H972),0,IF(AI$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AH972))))*($F972>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H972),0,IF(AJ$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AI972))))*($F972>=5)","v":0},{"$f":"IF(AK$5<YEAR($H972),0,IF(AK$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AJ972))))*($F972>=5)","v":0},{"$f":"IF(AL$5<YEAR($H972),0,IF(AL$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AK972))))*($F972>=5)","v":0},{"$f":"IF(AM$5<YEAR($H972),0,IF(AM$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AL972))))*($F972>=5)","v":0},{"$f":"IF(AN$5<YEAR($H972),0,IF(AN$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AM972))))*($F972>=5)","v":0},{"$f":"IF(AO$5<YEAR($H972),0,IF(AO$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AN972))))*($F972>=5)","v":0},{"$f":"IF(AP$5<YEAR($H972),0,IF(AP$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AO972))))*($F972>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H972),0,IF(AQ$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AP972))))*($F972>=5)","v":0},{"$f":"IF(AR$5<YEAR($H972),0,IF(AR$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AQ972))))*($F972>=5)","v":0},{"$f":"IF(AS$5<YEAR($H972),0,IF(AS$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AR972))))*($F972>=5)","v":0},{"$f":"IF(AT$5<YEAR($H972),0,IF(AT$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AS972))))*($F972>=5)","v":0},{"$f":"IF(AU$5<YEAR($H972),0,IF(AU$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AT972))))*($F972>=5)","v":0},{"$f":"IF(AV$5<YEAR($H972),0,IF(AV$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AU972))))*($F972>=5)","v":0},{"$f":"IF(AW$5<YEAR($H972),0,IF(AW$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AV972))))*($F972>=5)","v":0},{"$f":"IF(AX$5<YEAR($H972),0,IF(AX$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AW972))))*($F972>=5)","v":0},{"$f":"IF(AY$5<YEAR($H972),0,IF(AY$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AX972))))*($F972>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H972),0,IF(AZ$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AY972))))*($F972>=5)","v":0},{"$f":"IF(BA$5<YEAR($H972),0,IF(BA$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:AZ972))))*($F972>=5)","v":0},{"$f":"IF(BB$5<YEAR($H972),0,IF(BB$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BA972))))*($F972>=5)","v":0},{"$f":"IF(BC$5<YEAR($H972),0,IF(BC$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BB972))))*($F972>=5)","v":0},{"$f":"IF(BD$5<YEAR($H972),0,IF(BD$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BC972))))*($F972>=5)","v":0},{"$f":"IF(BE$5<YEAR($H972),0,IF(BE$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BD972))))*($F972>=5)","v":0},{"$f":"IF(BF$5<YEAR($H972),0,IF(BF$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BE972))))*($F972>=5)","v":0},{"$f":"IF(BG$5<YEAR($H972),0,IF(BG$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BF972))))*($F972>=5)","v":0},{"$f":"IF(BH$5<YEAR($H972),0,IF(BH$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BG972))))*($F972>=5)","v":0},{"$f":"IF(BI$5<YEAR($H972),0,IF(BI$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BH972))))*($F972>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H972),0,IF(BJ$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BI972))))*($F972>=5)","v":0},{"$f":"IF(BK$5<YEAR($H972),0,IF(BK$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BJ972))))*($F972>=5)","v":0},{"$f":"IF(BL$5<YEAR($H972),0,IF(BL$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BK972))))*($F972>=5)","v":0},{"$f":"IF(BM$5<YEAR($H972),0,IF(BM$5=YEAR($H972),MIN(13-MONTH($H972),$J972),MIN(12,$J972-SUM($N972:BL972))))*($F972>=5)","v":0}]
[null,null,7,"item 7","Capital",4,null,{"$f":"Input!F14","v":"2018-01-01"},{"$f":"Input!G14","v":"2019-01-01"},12,0,0,null,null,{"$f":"IF(O$5<YEAR($H973),0,IF(O$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:N973))))*($F973>=5)","v":0},{"$f":"IF(P$5<YEAR($H973),0,IF(P$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:O973))))*($F973>=5)","v":0},{"$f":"IF(Q$5<YEAR($H973),0,IF(Q$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:P973))))*($F973>=5)","v":0},{"$f":"IF(R$5<YEAR($H973),0,IF(R$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:Q973))))*($F973>=5)","v":0},{"$f":"IF(S$5<YEAR($H973),0,IF(S$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:R973))))*($F973>=5)","v":0},{"$f":"IF(T$5<YEAR($H973),0,IF(T$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:S973))))*($F973>=5)","v":0},{"$f":"IF(U$5<YEAR($H973),0,IF(U$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:T973))))*($F973>=5)","v":0},{"$f":"IF(V$5<YEAR($H973),0,IF(V$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:U973))))*($F973>=5)","v":0},{"$f":"IF(W$5<YEAR($H973),0,IF(W$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:V973))))*($F973>=5)","v":0},{"$f":"IF(X$5<YEAR($H973),0,IF(X$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:W973))))*($F973>=5)","v":0},{"$f":"IF(Y$5<YEAR($H973),0,IF(Y$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:X973))))*($F973>=5)","v":0},{"$f":"IF(Z$5<YEAR($H973),0,IF(Z$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:Y973))))*($F973>=5)","v":0},{"$f":"IF(AA$5<YEAR($H973),0,IF(AA$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:Z973))))*($F973>=5)","v":0},{"$f":"IF(AB$5<YEAR($H973),0,IF(AB$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AA973))))*($F973>=5)","v":0},{"$f":"IF(AC$5<YEAR($H973),0,IF(AC$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AB973))))*($F973>=5)","v":0},{"$f":"IF(AD$5<YEAR($H973),0,IF(AD$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AC973))))*($F973>=5)","v":0},{"$f":"IF(AE$5<YEAR($H973),0,IF(AE$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AD973))))*($F973>=5)","v":0},{"$f":"IF(AF$5<YEAR($H973),0,IF(AF$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AE973))))*($F973>=5)","v":0},{"$f":"IF(AG$5<YEAR($H973),0,IF(AG$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AF973))))*($F973>=5)","v":0},{"$f":"IF(AH$5<YEAR($H973),0,IF(AH$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AG973))))*($F973>=5)","v":0},{"$f":"IF(AI$5<YEAR($H973),0,IF(AI$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AH973))))*($F973>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H973),0,IF(AJ$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AI973))))*($F973>=5)","v":0},{"$f":"IF(AK$5<YEAR($H973),0,IF(AK$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AJ973))))*($F973>=5)","v":0},{"$f":"IF(AL$5<YEAR($H973),0,IF(AL$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AK973))))*($F973>=5)","v":0},{"$f":"IF(AM$5<YEAR($H973),0,IF(AM$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AL973))))*($F973>=5)","v":0},{"$f":"IF(AN$5<YEAR($H973),0,IF(AN$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AM973))))*($F973>=5)","v":0},{"$f":"IF(AO$5<YEAR($H973),0,IF(AO$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AN973))))*($F973>=5)","v":0},{"$f":"IF(AP$5<YEAR($H973),0,IF(AP$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AO973))))*($F973>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H973),0,IF(AQ$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AP973))))*($F973>=5)","v":0},{"$f":"IF(AR$5<YEAR($H973),0,IF(AR$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AQ973))))*($F973>=5)","v":0},{"$f":"IF(AS$5<YEAR($H973),0,IF(AS$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AR973))))*($F973>=5)","v":0},{"$f":"IF(AT$5<YEAR($H973),0,IF(AT$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AS973))))*($F973>=5)","v":0},{"$f":"IF(AU$5<YEAR($H973),0,IF(AU$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AT973))))*($F973>=5)","v":0},{"$f":"IF(AV$5<YEAR($H973),0,IF(AV$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AU973))))*($F973>=5)","v":0},{"$f":"IF(AW$5<YEAR($H973),0,IF(AW$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AV973))))*($F973>=5)","v":0},{"$f":"IF(AX$5<YEAR($H973),0,IF(AX$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AW973))))*($F973>=5)","v":0},{"$f":"IF(AY$5<YEAR($H973),0,IF(AY$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AX973))))*($F973>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H973),0,IF(AZ$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AY973))))*($F973>=5)","v":0},{"$f":"IF(BA$5<YEAR($H973),0,IF(BA$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:AZ973))))*($F973>=5)","v":0},{"$f":"IF(BB$5<YEAR($H973),0,IF(BB$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BA973))))*($F973>=5)","v":0},{"$f":"IF(BC$5<YEAR($H973),0,IF(BC$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BB973))))*($F973>=5)","v":0},{"$f":"IF(BD$5<YEAR($H973),0,IF(BD$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BC973))))*($F973>=5)","v":0},{"$f":"IF(BE$5<YEAR($H973),0,IF(BE$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BD973))))*($F973>=5)","v":0},{"$f":"IF(BF$5<YEAR($H973),0,IF(BF$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BE973))))*($F973>=5)","v":0},{"$f":"IF(BG$5<YEAR($H973),0,IF(BG$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BF973))))*($F973>=5)","v":0},{"$f":"IF(BH$5<YEAR($H973),0,IF(BH$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BG973))))*($F973>=5)","v":0},{"$f":"IF(BI$5<YEAR($H973),0,IF(BI$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BH973))))*($F973>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H973),0,IF(BJ$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BI973))))*($F973>=5)","v":0},{"$f":"IF(BK$5<YEAR($H973),0,IF(BK$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BJ973))))*($F973>=5)","v":0},{"$f":"IF(BL$5<YEAR($H973),0,IF(BL$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BK973))))*($F973>=5)","v":0},{"$f":"IF(BM$5<YEAR($H973),0,IF(BM$5=YEAR($H973),MIN(13-MONTH($H973),$J973),MIN(12,$J973-SUM($N973:BL973))))*($F973>=5)","v":0}]
[null,null,8,"item 8","Capital",4,null,{"$f":"Input!F15","v":"2019-01-01"},{"$f":"Input!G15","v":"2020-01-01"},12,0,0,null,null,{"$f":"IF(O$5<YEAR($H974),0,IF(O$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:N974))))*($F974>=5)","v":0},{"$f":"IF(P$5<YEAR($H974),0,IF(P$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:O974))))*($F974>=5)","v":0},{"$f":"IF(Q$5<YEAR($H974),0,IF(Q$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:P974))))*($F974>=5)","v":0},{"$f":"IF(R$5<YEAR($H974),0,IF(R$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:Q974))))*($F974>=5)","v":0},{"$f":"IF(S$5<YEAR($H974),0,IF(S$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:R974))))*($F974>=5)","v":0},{"$f":"IF(T$5<YEAR($H974),0,IF(T$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:S974))))*($F974>=5)","v":0},{"$f":"IF(U$5<YEAR($H974),0,IF(U$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:T974))))*($F974>=5)","v":0},{"$f":"IF(V$5<YEAR($H974),0,IF(V$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:U974))))*($F974>=5)","v":0},{"$f":"IF(W$5<YEAR($H974),0,IF(W$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:V974))))*($F974>=5)","v":0},{"$f":"IF(X$5<YEAR($H974),0,IF(X$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:W974))))*($F974>=5)","v":0},{"$f":"IF(Y$5<YEAR($H974),0,IF(Y$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:X974))))*($F974>=5)","v":0},{"$f":"IF(Z$5<YEAR($H974),0,IF(Z$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:Y974))))*($F974>=5)","v":0},{"$f":"IF(AA$5<YEAR($H974),0,IF(AA$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:Z974))))*($F974>=5)","v":0},{"$f":"IF(AB$5<YEAR($H974),0,IF(AB$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AA974))))*($F974>=5)","v":0},{"$f":"IF(AC$5<YEAR($H974),0,IF(AC$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AB974))))*($F974>=5)","v":0},{"$f":"IF(AD$5<YEAR($H974),0,IF(AD$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AC974))))*($F974>=5)","v":0},{"$f":"IF(AE$5<YEAR($H974),0,IF(AE$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AD974))))*($F974>=5)","v":0},{"$f":"IF(AF$5<YEAR($H974),0,IF(AF$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AE974))))*($F974>=5)","v":0},{"$f":"IF(AG$5<YEAR($H974),0,IF(AG$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AF974))))*($F974>=5)","v":0},{"$f":"IF(AH$5<YEAR($H974),0,IF(AH$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AG974))))*($F974>=5)","v":0},{"$f":"IF(AI$5<YEAR($H974),0,IF(AI$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AH974))))*($F974>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H974),0,IF(AJ$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AI974))))*($F974>=5)","v":0},{"$f":"IF(AK$5<YEAR($H974),0,IF(AK$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AJ974))))*($F974>=5)","v":0},{"$f":"IF(AL$5<YEAR($H974),0,IF(AL$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AK974))))*($F974>=5)","v":0},{"$f":"IF(AM$5<YEAR($H974),0,IF(AM$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AL974))))*($F974>=5)","v":0},{"$f":"IF(AN$5<YEAR($H974),0,IF(AN$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AM974))))*($F974>=5)","v":0},{"$f":"IF(AO$5<YEAR($H974),0,IF(AO$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AN974))))*($F974>=5)","v":0},{"$f":"IF(AP$5<YEAR($H974),0,IF(AP$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AO974))))*($F974>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H974),0,IF(AQ$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AP974))))*($F974>=5)","v":0},{"$f":"IF(AR$5<YEAR($H974),0,IF(AR$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AQ974))))*($F974>=5)","v":0},{"$f":"IF(AS$5<YEAR($H974),0,IF(AS$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AR974))))*($F974>=5)","v":0},{"$f":"IF(AT$5<YEAR($H974),0,IF(AT$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AS974))))*($F974>=5)","v":0},{"$f":"IF(AU$5<YEAR($H974),0,IF(AU$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AT974))))*($F974>=5)","v":0},{"$f":"IF(AV$5<YEAR($H974),0,IF(AV$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AU974))))*($F974>=5)","v":0},{"$f":"IF(AW$5<YEAR($H974),0,IF(AW$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AV974))))*($F974>=5)","v":0},{"$f":"IF(AX$5<YEAR($H974),0,IF(AX$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AW974))))*($F974>=5)","v":0},{"$f":"IF(AY$5<YEAR($H974),0,IF(AY$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AX974))))*($F974>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H974),0,IF(AZ$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AY974))))*($F974>=5)","v":0},{"$f":"IF(BA$5<YEAR($H974),0,IF(BA$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:AZ974))))*($F974>=5)","v":0},{"$f":"IF(BB$5<YEAR($H974),0,IF(BB$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BA974))))*($F974>=5)","v":0},{"$f":"IF(BC$5<YEAR($H974),0,IF(BC$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BB974))))*($F974>=5)","v":0},{"$f":"IF(BD$5<YEAR($H974),0,IF(BD$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BC974))))*($F974>=5)","v":0},{"$f":"IF(BE$5<YEAR($H974),0,IF(BE$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BD974))))*($F974>=5)","v":0},{"$f":"IF(BF$5<YEAR($H974),0,IF(BF$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BE974))))*($F974>=5)","v":0},{"$f":"IF(BG$5<YEAR($H974),0,IF(BG$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BF974))))*($F974>=5)","v":0},{"$f":"IF(BH$5<YEAR($H974),0,IF(BH$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BG974))))*($F974>=5)","v":0},{"$f":"IF(BI$5<YEAR($H974),0,IF(BI$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BH974))))*($F974>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H974),0,IF(BJ$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BI974))))*($F974>=5)","v":0},{"$f":"IF(BK$5<YEAR($H974),0,IF(BK$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BJ974))))*($F974>=5)","v":0},{"$f":"IF(BL$5<YEAR($H974),0,IF(BL$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BK974))))*($F974>=5)","v":0},{"$f":"IF(BM$5<YEAR($H974),0,IF(BM$5=YEAR($H974),MIN(13-MONTH($H974),$J974),MIN(12,$J974-SUM($N974:BL974))))*($F974>=5)","v":0}]
[null,null,9,"item 9","Capital",4,null,{"$f":"Input!F16","v":"2020-01-01"},{"$f":"Input!G16","v":"2021-01-01"},12,0,0,null,null,{"$f":"IF(O$5<YEAR($H975),0,IF(O$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:N975))))*($F975>=5)","v":0},{"$f":"IF(P$5<YEAR($H975),0,IF(P$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:O975))))*($F975>=5)","v":0},{"$f":"IF(Q$5<YEAR($H975),0,IF(Q$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:P975))))*($F975>=5)","v":0},{"$f":"IF(R$5<YEAR($H975),0,IF(R$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:Q975))))*($F975>=5)","v":0},{"$f":"IF(S$5<YEAR($H975),0,IF(S$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:R975))))*($F975>=5)","v":0},{"$f":"IF(T$5<YEAR($H975),0,IF(T$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:S975))))*($F975>=5)","v":0},{"$f":"IF(U$5<YEAR($H975),0,IF(U$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:T975))))*($F975>=5)","v":0},{"$f":"IF(V$5<YEAR($H975),0,IF(V$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:U975))))*($F975>=5)","v":0},{"$f":"IF(W$5<YEAR($H975),0,IF(W$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:V975))))*($F975>=5)","v":0},{"$f":"IF(X$5<YEAR($H975),0,IF(X$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:W975))))*($F975>=5)","v":0},{"$f":"IF(Y$5<YEAR($H975),0,IF(Y$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:X975))))*($F975>=5)","v":0},{"$f":"IF(Z$5<YEAR($H975),0,IF(Z$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:Y975))))*($F975>=5)","v":0},{"$f":"IF(AA$5<YEAR($H975),0,IF(AA$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:Z975))))*($F975>=5)","v":0},{"$f":"IF(AB$5<YEAR($H975),0,IF(AB$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AA975))))*($F975>=5)","v":0},{"$f":"IF(AC$5<YEAR($H975),0,IF(AC$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AB975))))*($F975>=5)","v":0},{"$f":"IF(AD$5<YEAR($H975),0,IF(AD$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AC975))))*($F975>=5)","v":0},{"$f":"IF(AE$5<YEAR($H975),0,IF(AE$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AD975))))*($F975>=5)","v":0},{"$f":"IF(AF$5<YEAR($H975),0,IF(AF$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AE975))))*($F975>=5)","v":0},{"$f":"IF(AG$5<YEAR($H975),0,IF(AG$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AF975))))*($F975>=5)","v":0},{"$f":"IF(AH$5<YEAR($H975),0,IF(AH$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AG975))))*($F975>=5)","v":0},{"$f":"IF(AI$5<YEAR($H975),0,IF(AI$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AH975))))*($F975>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H975),0,IF(AJ$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AI975))))*($F975>=5)","v":0},{"$f":"IF(AK$5<YEAR($H975),0,IF(AK$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AJ975))))*($F975>=5)","v":0},{"$f":"IF(AL$5<YEAR($H975),0,IF(AL$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AK975))))*($F975>=5)","v":0},{"$f":"IF(AM$5<YEAR($H975),0,IF(AM$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AL975))))*($F975>=5)","v":0},{"$f":"IF(AN$5<YEAR($H975),0,IF(AN$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AM975))))*($F975>=5)","v":0},{"$f":"IF(AO$5<YEAR($H975),0,IF(AO$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AN975))))*($F975>=5)","v":0},{"$f":"IF(AP$5<YEAR($H975),0,IF(AP$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AO975))))*($F975>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H975),0,IF(AQ$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AP975))))*($F975>=5)","v":0},{"$f":"IF(AR$5<YEAR($H975),0,IF(AR$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AQ975))))*($F975>=5)","v":0},{"$f":"IF(AS$5<YEAR($H975),0,IF(AS$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AR975))))*($F975>=5)","v":0},{"$f":"IF(AT$5<YEAR($H975),0,IF(AT$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AS975))))*($F975>=5)","v":0},{"$f":"IF(AU$5<YEAR($H975),0,IF(AU$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AT975))))*($F975>=5)","v":0},{"$f":"IF(AV$5<YEAR($H975),0,IF(AV$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AU975))))*($F975>=5)","v":0},{"$f":"IF(AW$5<YEAR($H975),0,IF(AW$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AV975))))*($F975>=5)","v":0},{"$f":"IF(AX$5<YEAR($H975),0,IF(AX$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AW975))))*($F975>=5)","v":0},{"$f":"IF(AY$5<YEAR($H975),0,IF(AY$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AX975))))*($F975>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H975),0,IF(AZ$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AY975))))*($F975>=5)","v":0},{"$f":"IF(BA$5<YEAR($H975),0,IF(BA$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:AZ975))))*($F975>=5)","v":0},{"$f":"IF(BB$5<YEAR($H975),0,IF(BB$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BA975))))*($F975>=5)","v":0},{"$f":"IF(BC$5<YEAR($H975),0,IF(BC$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BB975))))*($F975>=5)","v":0},{"$f":"IF(BD$5<YEAR($H975),0,IF(BD$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BC975))))*($F975>=5)","v":0},{"$f":"IF(BE$5<YEAR($H975),0,IF(BE$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BD975))))*($F975>=5)","v":0},{"$f":"IF(BF$5<YEAR($H975),0,IF(BF$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BE975))))*($F975>=5)","v":0},{"$f":"IF(BG$5<YEAR($H975),0,IF(BG$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BF975))))*($F975>=5)","v":0},{"$f":"IF(BH$5<YEAR($H975),0,IF(BH$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BG975))))*($F975>=5)","v":0},{"$f":"IF(BI$5<YEAR($H975),0,IF(BI$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BH975))))*($F975>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H975),0,IF(BJ$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BI975))))*($F975>=5)","v":0},{"$f":"IF(BK$5<YEAR($H975),0,IF(BK$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BJ975))))*($F975>=5)","v":0},{"$f":"IF(BL$5<YEAR($H975),0,IF(BL$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BK975))))*($F975>=5)","v":0},{"$f":"IF(BM$5<YEAR($H975),0,IF(BM$5=YEAR($H975),MIN(13-MONTH($H975),$J975),MIN(12,$J975-SUM($N975:BL975))))*($F975>=5)","v":0}]
[null,null,10,"item 10","Capital",4,null,{"$f":"Input!F17","v":"2021-01-01"},{"$f":"Input!G17","v":"2022-01-01"},12,0,0,null,null,{"$f":"IF(O$5<YEAR($H976),0,IF(O$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:N976))))*($F976>=5)","v":0},{"$f":"IF(P$5<YEAR($H976),0,IF(P$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:O976))))*($F976>=5)","v":0},{"$f":"IF(Q$5<YEAR($H976),0,IF(Q$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:P976))))*($F976>=5)","v":0},{"$f":"IF(R$5<YEAR($H976),0,IF(R$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:Q976))))*($F976>=5)","v":0},{"$f":"IF(S$5<YEAR($H976),0,IF(S$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:R976))))*($F976>=5)","v":0},{"$f":"IF(T$5<YEAR($H976),0,IF(T$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:S976))))*($F976>=5)","v":0},{"$f":"IF(U$5<YEAR($H976),0,IF(U$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:T976))))*($F976>=5)","v":0},{"$f":"IF(V$5<YEAR($H976),0,IF(V$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:U976))))*($F976>=5)","v":0},{"$f":"IF(W$5<YEAR($H976),0,IF(W$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:V976))))*($F976>=5)","v":0},{"$f":"IF(X$5<YEAR($H976),0,IF(X$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:W976))))*($F976>=5)","v":0},{"$f":"IF(Y$5<YEAR($H976),0,IF(Y$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:X976))))*($F976>=5)","v":0},{"$f":"IF(Z$5<YEAR($H976),0,IF(Z$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:Y976))))*($F976>=5)","v":0},{"$f":"IF(AA$5<YEAR($H976),0,IF(AA$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:Z976))))*($F976>=5)","v":0},{"$f":"IF(AB$5<YEAR($H976),0,IF(AB$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AA976))))*($F976>=5)","v":0},{"$f":"IF(AC$5<YEAR($H976),0,IF(AC$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AB976))))*($F976>=5)","v":0},{"$f":"IF(AD$5<YEAR($H976),0,IF(AD$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AC976))))*($F976>=5)","v":0},{"$f":"IF(AE$5<YEAR($H976),0,IF(AE$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AD976))))*($F976>=5)","v":0},{"$f":"IF(AF$5<YEAR($H976),0,IF(AF$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AE976))))*($F976>=5)","v":0},{"$f":"IF(AG$5<YEAR($H976),0,IF(AG$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AF976))))*($F976>=5)","v":0},{"$f":"IF(AH$5<YEAR($H976),0,IF(AH$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AG976))))*($F976>=5)","v":0},{"$f":"IF(AI$5<YEAR($H976),0,IF(AI$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AH976))))*($F976>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H976),0,IF(AJ$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AI976))))*($F976>=5)","v":0},{"$f":"IF(AK$5<YEAR($H976),0,IF(AK$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AJ976))))*($F976>=5)","v":0},{"$f":"IF(AL$5<YEAR($H976),0,IF(AL$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AK976))))*($F976>=5)","v":0},{"$f":"IF(AM$5<YEAR($H976),0,IF(AM$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AL976))))*($F976>=5)","v":0},{"$f":"IF(AN$5<YEAR($H976),0,IF(AN$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AM976))))*($F976>=5)","v":0},{"$f":"IF(AO$5<YEAR($H976),0,IF(AO$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AN976))))*($F976>=5)","v":0},{"$f":"IF(AP$5<YEAR($H976),0,IF(AP$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AO976))))*($F976>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H976),0,IF(AQ$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AP976))))*($F976>=5)","v":0},{"$f":"IF(AR$5<YEAR($H976),0,IF(AR$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AQ976))))*($F976>=5)","v":0},{"$f":"IF(AS$5<YEAR($H976),0,IF(AS$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AR976))))*($F976>=5)","v":0},{"$f":"IF(AT$5<YEAR($H976),0,IF(AT$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AS976))))*($F976>=5)","v":0},{"$f":"IF(AU$5<YEAR($H976),0,IF(AU$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AT976))))*($F976>=5)","v":0},{"$f":"IF(AV$5<YEAR($H976),0,IF(AV$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AU976))))*($F976>=5)","v":0},{"$f":"IF(AW$5<YEAR($H976),0,IF(AW$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AV976))))*($F976>=5)","v":0},{"$f":"IF(AX$5<YEAR($H976),0,IF(AX$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AW976))))*($F976>=5)","v":0},{"$f":"IF(AY$5<YEAR($H976),0,IF(AY$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AX976))))*($F976>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H976),0,IF(AZ$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AY976))))*($F976>=5)","v":0},{"$f":"IF(BA$5<YEAR($H976),0,IF(BA$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:AZ976))))*($F976>=5)","v":0},{"$f":"IF(BB$5<YEAR($H976),0,IF(BB$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BA976))))*($F976>=5)","v":0},{"$f":"IF(BC$5<YEAR($H976),0,IF(BC$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BB976))))*($F976>=5)","v":0},{"$f":"IF(BD$5<YEAR($H976),0,IF(BD$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BC976))))*($F976>=5)","v":0},{"$f":"IF(BE$5<YEAR($H976),0,IF(BE$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BD976))))*($F976>=5)","v":0},{"$f":"IF(BF$5<YEAR($H976),0,IF(BF$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BE976))))*($F976>=5)","v":0},{"$f":"IF(BG$5<YEAR($H976),0,IF(BG$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BF976))))*($F976>=5)","v":0},{"$f":"IF(BH$5<YEAR($H976),0,IF(BH$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BG976))))*($F976>=5)","v":0},{"$f":"IF(BI$5<YEAR($H976),0,IF(BI$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BH976))))*($F976>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H976),0,IF(BJ$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BI976))))*($F976>=5)","v":0},{"$f":"IF(BK$5<YEAR($H976),0,IF(BK$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BJ976))))*($F976>=5)","v":0},{"$f":"IF(BL$5<YEAR($H976),0,IF(BL$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BK976))))*($F976>=5)","v":0},{"$f":"IF(BM$5<YEAR($H976),0,IF(BM$5=YEAR($H976),MIN(13-MONTH($H976),$J976),MIN(12,$J976-SUM($N976:BL976))))*($F976>=5)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Input!F18","v":"2016-12-01"},{"$f":"Input!G18","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H977),0,IF(O$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:N977))))*($F977>=5)","v":0},{"$f":"IF(P$5<YEAR($H977),0,IF(P$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:O977))))*($F977>=5)","v":0},{"$f":"IF(Q$5<YEAR($H977),0,IF(Q$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:P977))))*($F977>=5)","v":0},{"$f":"IF(R$5<YEAR($H977),0,IF(R$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:Q977))))*($F977>=5)","v":0},{"$f":"IF(S$5<YEAR($H977),0,IF(S$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:R977))))*($F977>=5)","v":0},{"$f":"IF(T$5<YEAR($H977),0,IF(T$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:S977))))*($F977>=5)","v":0},{"$f":"IF(U$5<YEAR($H977),0,IF(U$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:T977))))*($F977>=5)","v":0},{"$f":"IF(V$5<YEAR($H977),0,IF(V$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:U977))))*($F977>=5)","v":0},{"$f":"IF(W$5<YEAR($H977),0,IF(W$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:V977))))*($F977>=5)","v":0},{"$f":"IF(X$5<YEAR($H977),0,IF(X$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:W977))))*($F977>=5)","v":0},{"$f":"IF(Y$5<YEAR($H977),0,IF(Y$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:X977))))*($F977>=5)","v":0},{"$f":"IF(Z$5<YEAR($H977),0,IF(Z$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:Y977))))*($F977>=5)","v":0},{"$f":"IF(AA$5<YEAR($H977),0,IF(AA$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:Z977))))*($F977>=5)","v":0},{"$f":"IF(AB$5<YEAR($H977),0,IF(AB$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AA977))))*($F977>=5)","v":0},{"$f":"IF(AC$5<YEAR($H977),0,IF(AC$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AB977))))*($F977>=5)","v":0},{"$f":"IF(AD$5<YEAR($H977),0,IF(AD$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AC977))))*($F977>=5)","v":0},{"$f":"IF(AE$5<YEAR($H977),0,IF(AE$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AD977))))*($F977>=5)","v":0},{"$f":"IF(AF$5<YEAR($H977),0,IF(AF$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AE977))))*($F977>=5)","v":0},{"$f":"IF(AG$5<YEAR($H977),0,IF(AG$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AF977))))*($F977>=5)","v":0},{"$f":"IF(AH$5<YEAR($H977),0,IF(AH$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AG977))))*($F977>=5)","v":0},{"$f":"IF(AI$5<YEAR($H977),0,IF(AI$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AH977))))*($F977>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H977),0,IF(AJ$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AI977))))*($F977>=5)","v":0},{"$f":"IF(AK$5<YEAR($H977),0,IF(AK$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AJ977))))*($F977>=5)","v":0},{"$f":"IF(AL$5<YEAR($H977),0,IF(AL$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AK977))))*($F977>=5)","v":0},{"$f":"IF(AM$5<YEAR($H977),0,IF(AM$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AL977))))*($F977>=5)","v":0},{"$f":"IF(AN$5<YEAR($H977),0,IF(AN$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AM977))))*($F977>=5)","v":0},{"$f":"IF(AO$5<YEAR($H977),0,IF(AO$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AN977))))*($F977>=5)","v":0},{"$f":"IF(AP$5<YEAR($H977),0,IF(AP$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AO977))))*($F977>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H977),0,IF(AQ$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AP977))))*($F977>=5)","v":0},{"$f":"IF(AR$5<YEAR($H977),0,IF(AR$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AQ977))))*($F977>=5)","v":0},{"$f":"IF(AS$5<YEAR($H977),0,IF(AS$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AR977))))*($F977>=5)","v":0},{"$f":"IF(AT$5<YEAR($H977),0,IF(AT$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AS977))))*($F977>=5)","v":0},{"$f":"IF(AU$5<YEAR($H977),0,IF(AU$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AT977))))*($F977>=5)","v":0},{"$f":"IF(AV$5<YEAR($H977),0,IF(AV$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AU977))))*($F977>=5)","v":0},{"$f":"IF(AW$5<YEAR($H977),0,IF(AW$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AV977))))*($F977>=5)","v":0},{"$f":"IF(AX$5<YEAR($H977),0,IF(AX$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AW977))))*($F977>=5)","v":0},{"$f":"IF(AY$5<YEAR($H977),0,IF(AY$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AX977))))*($F977>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H977),0,IF(AZ$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AY977))))*($F977>=5)","v":0},{"$f":"IF(BA$5<YEAR($H977),0,IF(BA$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:AZ977))))*($F977>=5)","v":0},{"$f":"IF(BB$5<YEAR($H977),0,IF(BB$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BA977))))*($F977>=5)","v":0},{"$f":"IF(BC$5<YEAR($H977),0,IF(BC$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BB977))))*($F977>=5)","v":0},{"$f":"IF(BD$5<YEAR($H977),0,IF(BD$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BC977))))*($F977>=5)","v":0},{"$f":"IF(BE$5<YEAR($H977),0,IF(BE$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BD977))))*($F977>=5)","v":0},{"$f":"IF(BF$5<YEAR($H977),0,IF(BF$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BE977))))*($F977>=5)","v":0},{"$f":"IF(BG$5<YEAR($H977),0,IF(BG$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BF977))))*($F977>=5)","v":0},{"$f":"IF(BH$5<YEAR($H977),0,IF(BH$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BG977))))*($F977>=5)","v":0},{"$f":"IF(BI$5<YEAR($H977),0,IF(BI$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BH977))))*($F977>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H977),0,IF(BJ$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BI977))))*($F977>=5)","v":0},{"$f":"IF(BK$5<YEAR($H977),0,IF(BK$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BJ977))))*($F977>=5)","v":0},{"$f":"IF(BL$5<YEAR($H977),0,IF(BL$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BK977))))*($F977>=5)","v":0},{"$f":"IF(BM$5<YEAR($H977),0,IF(BM$5=YEAR($H977),MIN(13-MONTH($H977),$J977),MIN(12,$J977-SUM($N977:BL977))))*($F977>=5)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Input!F19","v":"2016-12-01"},{"$f":"Input!G19","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H978),0,IF(O$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:N978))))*($F978>=5)","v":0},{"$f":"IF(P$5<YEAR($H978),0,IF(P$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:O978))))*($F978>=5)","v":0},{"$f":"IF(Q$5<YEAR($H978),0,IF(Q$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:P978))))*($F978>=5)","v":0},{"$f":"IF(R$5<YEAR($H978),0,IF(R$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:Q978))))*($F978>=5)","v":0},{"$f":"IF(S$5<YEAR($H978),0,IF(S$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:R978))))*($F978>=5)","v":0},{"$f":"IF(T$5<YEAR($H978),0,IF(T$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:S978))))*($F978>=5)","v":0},{"$f":"IF(U$5<YEAR($H978),0,IF(U$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:T978))))*($F978>=5)","v":0},{"$f":"IF(V$5<YEAR($H978),0,IF(V$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:U978))))*($F978>=5)","v":0},{"$f":"IF(W$5<YEAR($H978),0,IF(W$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:V978))))*($F978>=5)","v":0},{"$f":"IF(X$5<YEAR($H978),0,IF(X$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:W978))))*($F978>=5)","v":0},{"$f":"IF(Y$5<YEAR($H978),0,IF(Y$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:X978))))*($F978>=5)","v":0},{"$f":"IF(Z$5<YEAR($H978),0,IF(Z$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:Y978))))*($F978>=5)","v":0},{"$f":"IF(AA$5<YEAR($H978),0,IF(AA$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:Z978))))*($F978>=5)","v":0},{"$f":"IF(AB$5<YEAR($H978),0,IF(AB$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AA978))))*($F978>=5)","v":0},{"$f":"IF(AC$5<YEAR($H978),0,IF(AC$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AB978))))*($F978>=5)","v":0},{"$f":"IF(AD$5<YEAR($H978),0,IF(AD$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AC978))))*($F978>=5)","v":0},{"$f":"IF(AE$5<YEAR($H978),0,IF(AE$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AD978))))*($F978>=5)","v":0},{"$f":"IF(AF$5<YEAR($H978),0,IF(AF$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AE978))))*($F978>=5)","v":0},{"$f":"IF(AG$5<YEAR($H978),0,IF(AG$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AF978))))*($F978>=5)","v":0},{"$f":"IF(AH$5<YEAR($H978),0,IF(AH$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AG978))))*($F978>=5)","v":0},{"$f":"IF(AI$5<YEAR($H978),0,IF(AI$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AH978))))*($F978>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H978),0,IF(AJ$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AI978))))*($F978>=5)","v":0},{"$f":"IF(AK$5<YEAR($H978),0,IF(AK$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AJ978))))*($F978>=5)","v":0},{"$f":"IF(AL$5<YEAR($H978),0,IF(AL$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AK978))))*($F978>=5)","v":0},{"$f":"IF(AM$5<YEAR($H978),0,IF(AM$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AL978))))*($F978>=5)","v":0},{"$f":"IF(AN$5<YEAR($H978),0,IF(AN$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AM978))))*($F978>=5)","v":0},{"$f":"IF(AO$5<YEAR($H978),0,IF(AO$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AN978))))*($F978>=5)","v":0},{"$f":"IF(AP$5<YEAR($H978),0,IF(AP$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AO978))))*($F978>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H978),0,IF(AQ$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AP978))))*($F978>=5)","v":0},{"$f":"IF(AR$5<YEAR($H978),0,IF(AR$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AQ978))))*($F978>=5)","v":0},{"$f":"IF(AS$5<YEAR($H978),0,IF(AS$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AR978))))*($F978>=5)","v":0},{"$f":"IF(AT$5<YEAR($H978),0,IF(AT$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AS978))))*($F978>=5)","v":0},{"$f":"IF(AU$5<YEAR($H978),0,IF(AU$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AT978))))*($F978>=5)","v":0},{"$f":"IF(AV$5<YEAR($H978),0,IF(AV$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AU978))))*($F978>=5)","v":0},{"$f":"IF(AW$5<YEAR($H978),0,IF(AW$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AV978))))*($F978>=5)","v":0},{"$f":"IF(AX$5<YEAR($H978),0,IF(AX$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AW978))))*($F978>=5)","v":0},{"$f":"IF(AY$5<YEAR($H978),0,IF(AY$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AX978))))*($F978>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H978),0,IF(AZ$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AY978))))*($F978>=5)","v":0},{"$f":"IF(BA$5<YEAR($H978),0,IF(BA$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:AZ978))))*($F978>=5)","v":0},{"$f":"IF(BB$5<YEAR($H978),0,IF(BB$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BA978))))*($F978>=5)","v":0},{"$f":"IF(BC$5<YEAR($H978),0,IF(BC$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BB978))))*($F978>=5)","v":0},{"$f":"IF(BD$5<YEAR($H978),0,IF(BD$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BC978))))*($F978>=5)","v":0},{"$f":"IF(BE$5<YEAR($H978),0,IF(BE$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BD978))))*($F978>=5)","v":0},{"$f":"IF(BF$5<YEAR($H978),0,IF(BF$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BE978))))*($F978>=5)","v":0},{"$f":"IF(BG$5<YEAR($H978),0,IF(BG$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BF978))))*($F978>=5)","v":0},{"$f":"IF(BH$5<YEAR($H978),0,IF(BH$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BG978))))*($F978>=5)","v":0},{"$f":"IF(BI$5<YEAR($H978),0,IF(BI$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BH978))))*($F978>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H978),0,IF(BJ$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BI978))))*($F978>=5)","v":0},{"$f":"IF(BK$5<YEAR($H978),0,IF(BK$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BJ978))))*($F978>=5)","v":0},{"$f":"IF(BL$5<YEAR($H978),0,IF(BL$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BK978))))*($F978>=5)","v":0},{"$f":"IF(BM$5<YEAR($H978),0,IF(BM$5=YEAR($H978),MIN(13-MONTH($H978),$J978),MIN(12,$J978-SUM($N978:BL978))))*($F978>=5)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Input!F20","v":"2016-12-01"},{"$f":"Input!G20","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H979),0,IF(O$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:N979))))*($F979>=5)","v":0},{"$f":"IF(P$5<YEAR($H979),0,IF(P$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:O979))))*($F979>=5)","v":0},{"$f":"IF(Q$5<YEAR($H979),0,IF(Q$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:P979))))*($F979>=5)","v":0},{"$f":"IF(R$5<YEAR($H979),0,IF(R$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:Q979))))*($F979>=5)","v":0},{"$f":"IF(S$5<YEAR($H979),0,IF(S$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:R979))))*($F979>=5)","v":0},{"$f":"IF(T$5<YEAR($H979),0,IF(T$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:S979))))*($F979>=5)","v":0},{"$f":"IF(U$5<YEAR($H979),0,IF(U$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:T979))))*($F979>=5)","v":0},{"$f":"IF(V$5<YEAR($H979),0,IF(V$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:U979))))*($F979>=5)","v":0},{"$f":"IF(W$5<YEAR($H979),0,IF(W$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:V979))))*($F979>=5)","v":0},{"$f":"IF(X$5<YEAR($H979),0,IF(X$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:W979))))*($F979>=5)","v":0},{"$f":"IF(Y$5<YEAR($H979),0,IF(Y$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:X979))))*($F979>=5)","v":0},{"$f":"IF(Z$5<YEAR($H979),0,IF(Z$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:Y979))))*($F979>=5)","v":0},{"$f":"IF(AA$5<YEAR($H979),0,IF(AA$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:Z979))))*($F979>=5)","v":0},{"$f":"IF(AB$5<YEAR($H979),0,IF(AB$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AA979))))*($F979>=5)","v":0},{"$f":"IF(AC$5<YEAR($H979),0,IF(AC$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AB979))))*($F979>=5)","v":0},{"$f":"IF(AD$5<YEAR($H979),0,IF(AD$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AC979))))*($F979>=5)","v":0},{"$f":"IF(AE$5<YEAR($H979),0,IF(AE$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AD979))))*($F979>=5)","v":0},{"$f":"IF(AF$5<YEAR($H979),0,IF(AF$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AE979))))*($F979>=5)","v":0},{"$f":"IF(AG$5<YEAR($H979),0,IF(AG$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AF979))))*($F979>=5)","v":0},{"$f":"IF(AH$5<YEAR($H979),0,IF(AH$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AG979))))*($F979>=5)","v":0},{"$f":"IF(AI$5<YEAR($H979),0,IF(AI$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AH979))))*($F979>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H979),0,IF(AJ$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AI979))))*($F979>=5)","v":0},{"$f":"IF(AK$5<YEAR($H979),0,IF(AK$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AJ979))))*($F979>=5)","v":0},{"$f":"IF(AL$5<YEAR($H979),0,IF(AL$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AK979))))*($F979>=5)","v":0},{"$f":"IF(AM$5<YEAR($H979),0,IF(AM$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AL979))))*($F979>=5)","v":0},{"$f":"IF(AN$5<YEAR($H979),0,IF(AN$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AM979))))*($F979>=5)","v":0},{"$f":"IF(AO$5<YEAR($H979),0,IF(AO$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AN979))))*($F979>=5)","v":0},{"$f":"IF(AP$5<YEAR($H979),0,IF(AP$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AO979))))*($F979>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H979),0,IF(AQ$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AP979))))*($F979>=5)","v":0},{"$f":"IF(AR$5<YEAR($H979),0,IF(AR$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AQ979))))*($F979>=5)","v":0},{"$f":"IF(AS$5<YEAR($H979),0,IF(AS$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AR979))))*($F979>=5)","v":0},{"$f":"IF(AT$5<YEAR($H979),0,IF(AT$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AS979))))*($F979>=5)","v":0},{"$f":"IF(AU$5<YEAR($H979),0,IF(AU$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AT979))))*($F979>=5)","v":0},{"$f":"IF(AV$5<YEAR($H979),0,IF(AV$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AU979))))*($F979>=5)","v":0},{"$f":"IF(AW$5<YEAR($H979),0,IF(AW$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AV979))))*($F979>=5)","v":0},{"$f":"IF(AX$5<YEAR($H979),0,IF(AX$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AW979))))*($F979>=5)","v":0},{"$f":"IF(AY$5<YEAR($H979),0,IF(AY$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AX979))))*($F979>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H979),0,IF(AZ$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AY979))))*($F979>=5)","v":0},{"$f":"IF(BA$5<YEAR($H979),0,IF(BA$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:AZ979))))*($F979>=5)","v":0},{"$f":"IF(BB$5<YEAR($H979),0,IF(BB$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BA979))))*($F979>=5)","v":0},{"$f":"IF(BC$5<YEAR($H979),0,IF(BC$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BB979))))*($F979>=5)","v":0},{"$f":"IF(BD$5<YEAR($H979),0,IF(BD$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BC979))))*($F979>=5)","v":0},{"$f":"IF(BE$5<YEAR($H979),0,IF(BE$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BD979))))*($F979>=5)","v":0},{"$f":"IF(BF$5<YEAR($H979),0,IF(BF$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BE979))))*($F979>=5)","v":0},{"$f":"IF(BG$5<YEAR($H979),0,IF(BG$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BF979))))*($F979>=5)","v":0},{"$f":"IF(BH$5<YEAR($H979),0,IF(BH$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BG979))))*($F979>=5)","v":0},{"$f":"IF(BI$5<YEAR($H979),0,IF(BI$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BH979))))*($F979>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H979),0,IF(BJ$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BI979))))*($F979>=5)","v":0},{"$f":"IF(BK$5<YEAR($H979),0,IF(BK$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BJ979))))*($F979>=5)","v":0},{"$f":"IF(BL$5<YEAR($H979),0,IF(BL$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BK979))))*($F979>=5)","v":0},{"$f":"IF(BM$5<YEAR($H979),0,IF(BM$5=YEAR($H979),MIN(13-MONTH($H979),$J979),MIN(12,$J979-SUM($N979:BL979))))*($F979>=5)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Input!F21","v":"2016-12-01"},{"$f":"Input!G21","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H980),0,IF(O$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:N980))))*($F980>=5)","v":0},{"$f":"IF(P$5<YEAR($H980),0,IF(P$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:O980))))*($F980>=5)","v":0},{"$f":"IF(Q$5<YEAR($H980),0,IF(Q$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:P980))))*($F980>=5)","v":0},{"$f":"IF(R$5<YEAR($H980),0,IF(R$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:Q980))))*($F980>=5)","v":0},{"$f":"IF(S$5<YEAR($H980),0,IF(S$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:R980))))*($F980>=5)","v":0},{"$f":"IF(T$5<YEAR($H980),0,IF(T$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:S980))))*($F980>=5)","v":0},{"$f":"IF(U$5<YEAR($H980),0,IF(U$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:T980))))*($F980>=5)","v":0},{"$f":"IF(V$5<YEAR($H980),0,IF(V$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:U980))))*($F980>=5)","v":0},{"$f":"IF(W$5<YEAR($H980),0,IF(W$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:V980))))*($F980>=5)","v":0},{"$f":"IF(X$5<YEAR($H980),0,IF(X$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:W980))))*($F980>=5)","v":0},{"$f":"IF(Y$5<YEAR($H980),0,IF(Y$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:X980))))*($F980>=5)","v":0},{"$f":"IF(Z$5<YEAR($H980),0,IF(Z$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:Y980))))*($F980>=5)","v":0},{"$f":"IF(AA$5<YEAR($H980),0,IF(AA$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:Z980))))*($F980>=5)","v":0},{"$f":"IF(AB$5<YEAR($H980),0,IF(AB$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AA980))))*($F980>=5)","v":0},{"$f":"IF(AC$5<YEAR($H980),0,IF(AC$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AB980))))*($F980>=5)","v":0},{"$f":"IF(AD$5<YEAR($H980),0,IF(AD$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AC980))))*($F980>=5)","v":0},{"$f":"IF(AE$5<YEAR($H980),0,IF(AE$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AD980))))*($F980>=5)","v":0},{"$f":"IF(AF$5<YEAR($H980),0,IF(AF$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AE980))))*($F980>=5)","v":0},{"$f":"IF(AG$5<YEAR($H980),0,IF(AG$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AF980))))*($F980>=5)","v":0},{"$f":"IF(AH$5<YEAR($H980),0,IF(AH$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AG980))))*($F980>=5)","v":0},{"$f":"IF(AI$5<YEAR($H980),0,IF(AI$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AH980))))*($F980>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H980),0,IF(AJ$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AI980))))*($F980>=5)","v":0},{"$f":"IF(AK$5<YEAR($H980),0,IF(AK$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AJ980))))*($F980>=5)","v":0},{"$f":"IF(AL$5<YEAR($H980),0,IF(AL$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AK980))))*($F980>=5)","v":0},{"$f":"IF(AM$5<YEAR($H980),0,IF(AM$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AL980))))*($F980>=5)","v":0},{"$f":"IF(AN$5<YEAR($H980),0,IF(AN$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AM980))))*($F980>=5)","v":0},{"$f":"IF(AO$5<YEAR($H980),0,IF(AO$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AN980))))*($F980>=5)","v":0},{"$f":"IF(AP$5<YEAR($H980),0,IF(AP$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AO980))))*($F980>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H980),0,IF(AQ$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AP980))))*($F980>=5)","v":0},{"$f":"IF(AR$5<YEAR($H980),0,IF(AR$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AQ980))))*($F980>=5)","v":0},{"$f":"IF(AS$5<YEAR($H980),0,IF(AS$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AR980))))*($F980>=5)","v":0},{"$f":"IF(AT$5<YEAR($H980),0,IF(AT$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AS980))))*($F980>=5)","v":0},{"$f":"IF(AU$5<YEAR($H980),0,IF(AU$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AT980))))*($F980>=5)","v":0},{"$f":"IF(AV$5<YEAR($H980),0,IF(AV$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AU980))))*($F980>=5)","v":0},{"$f":"IF(AW$5<YEAR($H980),0,IF(AW$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AV980))))*($F980>=5)","v":0},{"$f":"IF(AX$5<YEAR($H980),0,IF(AX$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AW980))))*($F980>=5)","v":0},{"$f":"IF(AY$5<YEAR($H980),0,IF(AY$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AX980))))*($F980>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H980),0,IF(AZ$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AY980))))*($F980>=5)","v":0},{"$f":"IF(BA$5<YEAR($H980),0,IF(BA$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:AZ980))))*($F980>=5)","v":0},{"$f":"IF(BB$5<YEAR($H980),0,IF(BB$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BA980))))*($F980>=5)","v":0},{"$f":"IF(BC$5<YEAR($H980),0,IF(BC$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BB980))))*($F980>=5)","v":0},{"$f":"IF(BD$5<YEAR($H980),0,IF(BD$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BC980))))*($F980>=5)","v":0},{"$f":"IF(BE$5<YEAR($H980),0,IF(BE$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BD980))))*($F980>=5)","v":0},{"$f":"IF(BF$5<YEAR($H980),0,IF(BF$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BE980))))*($F980>=5)","v":0},{"$f":"IF(BG$5<YEAR($H980),0,IF(BG$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BF980))))*($F980>=5)","v":0},{"$f":"IF(BH$5<YEAR($H980),0,IF(BH$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BG980))))*($F980>=5)","v":0},{"$f":"IF(BI$5<YEAR($H980),0,IF(BI$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BH980))))*($F980>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H980),0,IF(BJ$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BI980))))*($F980>=5)","v":0},{"$f":"IF(BK$5<YEAR($H980),0,IF(BK$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BJ980))))*($F980>=5)","v":0},{"$f":"IF(BL$5<YEAR($H980),0,IF(BL$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BK980))))*($F980>=5)","v":0},{"$f":"IF(BM$5<YEAR($H980),0,IF(BM$5=YEAR($H980),MIN(13-MONTH($H980),$J980),MIN(12,$J980-SUM($N980:BL980))))*($F980>=5)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Input!F22","v":"2016-12-01"},{"$f":"Input!G22","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H981),0,IF(O$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:N981))))*($F981>=5)","v":0},{"$f":"IF(P$5<YEAR($H981),0,IF(P$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:O981))))*($F981>=5)","v":0},{"$f":"IF(Q$5<YEAR($H981),0,IF(Q$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:P981))))*($F981>=5)","v":0},{"$f":"IF(R$5<YEAR($H981),0,IF(R$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:Q981))))*($F981>=5)","v":0},{"$f":"IF(S$5<YEAR($H981),0,IF(S$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:R981))))*($F981>=5)","v":0},{"$f":"IF(T$5<YEAR($H981),0,IF(T$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:S981))))*($F981>=5)","v":0},{"$f":"IF(U$5<YEAR($H981),0,IF(U$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:T981))))*($F981>=5)","v":0},{"$f":"IF(V$5<YEAR($H981),0,IF(V$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:U981))))*($F981>=5)","v":0},{"$f":"IF(W$5<YEAR($H981),0,IF(W$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:V981))))*($F981>=5)","v":0},{"$f":"IF(X$5<YEAR($H981),0,IF(X$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:W981))))*($F981>=5)","v":0},{"$f":"IF(Y$5<YEAR($H981),0,IF(Y$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:X981))))*($F981>=5)","v":0},{"$f":"IF(Z$5<YEAR($H981),0,IF(Z$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:Y981))))*($F981>=5)","v":0},{"$f":"IF(AA$5<YEAR($H981),0,IF(AA$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:Z981))))*($F981>=5)","v":0},{"$f":"IF(AB$5<YEAR($H981),0,IF(AB$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AA981))))*($F981>=5)","v":0},{"$f":"IF(AC$5<YEAR($H981),0,IF(AC$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AB981))))*($F981>=5)","v":0},{"$f":"IF(AD$5<YEAR($H981),0,IF(AD$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AC981))))*($F981>=5)","v":0},{"$f":"IF(AE$5<YEAR($H981),0,IF(AE$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AD981))))*($F981>=5)","v":0},{"$f":"IF(AF$5<YEAR($H981),0,IF(AF$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AE981))))*($F981>=5)","v":0},{"$f":"IF(AG$5<YEAR($H981),0,IF(AG$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AF981))))*($F981>=5)","v":0},{"$f":"IF(AH$5<YEAR($H981),0,IF(AH$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AG981))))*($F981>=5)","v":0},{"$f":"IF(AI$5<YEAR($H981),0,IF(AI$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AH981))))*($F981>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H981),0,IF(AJ$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AI981))))*($F981>=5)","v":0},{"$f":"IF(AK$5<YEAR($H981),0,IF(AK$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AJ981))))*($F981>=5)","v":0},{"$f":"IF(AL$5<YEAR($H981),0,IF(AL$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AK981))))*($F981>=5)","v":0},{"$f":"IF(AM$5<YEAR($H981),0,IF(AM$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AL981))))*($F981>=5)","v":0},{"$f":"IF(AN$5<YEAR($H981),0,IF(AN$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AM981))))*($F981>=5)","v":0},{"$f":"IF(AO$5<YEAR($H981),0,IF(AO$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AN981))))*($F981>=5)","v":0},{"$f":"IF(AP$5<YEAR($H981),0,IF(AP$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AO981))))*($F981>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H981),0,IF(AQ$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AP981))))*($F981>=5)","v":0},{"$f":"IF(AR$5<YEAR($H981),0,IF(AR$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AQ981))))*($F981>=5)","v":0},{"$f":"IF(AS$5<YEAR($H981),0,IF(AS$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AR981))))*($F981>=5)","v":0},{"$f":"IF(AT$5<YEAR($H981),0,IF(AT$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AS981))))*($F981>=5)","v":0},{"$f":"IF(AU$5<YEAR($H981),0,IF(AU$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AT981))))*($F981>=5)","v":0},{"$f":"IF(AV$5<YEAR($H981),0,IF(AV$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AU981))))*($F981>=5)","v":0},{"$f":"IF(AW$5<YEAR($H981),0,IF(AW$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AV981))))*($F981>=5)","v":0},{"$f":"IF(AX$5<YEAR($H981),0,IF(AX$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AW981))))*($F981>=5)","v":0},{"$f":"IF(AY$5<YEAR($H981),0,IF(AY$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AX981))))*($F981>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H981),0,IF(AZ$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AY981))))*($F981>=5)","v":0},{"$f":"IF(BA$5<YEAR($H981),0,IF(BA$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:AZ981))))*($F981>=5)","v":0},{"$f":"IF(BB$5<YEAR($H981),0,IF(BB$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BA981))))*($F981>=5)","v":0},{"$f":"IF(BC$5<YEAR($H981),0,IF(BC$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BB981))))*($F981>=5)","v":0},{"$f":"IF(BD$5<YEAR($H981),0,IF(BD$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BC981))))*($F981>=5)","v":0},{"$f":"IF(BE$5<YEAR($H981),0,IF(BE$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BD981))))*($F981>=5)","v":0},{"$f":"IF(BF$5<YEAR($H981),0,IF(BF$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BE981))))*($F981>=5)","v":0},{"$f":"IF(BG$5<YEAR($H981),0,IF(BG$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BF981))))*($F981>=5)","v":0},{"$f":"IF(BH$5<YEAR($H981),0,IF(BH$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BG981))))*($F981>=5)","v":0},{"$f":"IF(BI$5<YEAR($H981),0,IF(BI$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BH981))))*($F981>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H981),0,IF(BJ$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BI981))))*($F981>=5)","v":0},{"$f":"IF(BK$5<YEAR($H981),0,IF(BK$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BJ981))))*($F981>=5)","v":0},{"$f":"IF(BL$5<YEAR($H981),0,IF(BL$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BK981))))*($F981>=5)","v":0},{"$f":"IF(BM$5<YEAR($H981),0,IF(BM$5=YEAR($H981),MIN(13-MONTH($H981),$J981),MIN(12,$J981-SUM($N981:BL981))))*($F981>=5)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Input!F23","v":"2016-12-01"},{"$f":"Input!G23","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H982),0,IF(O$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:N982))))*($F982>=5)","v":0},{"$f":"IF(P$5<YEAR($H982),0,IF(P$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:O982))))*($F982>=5)","v":0},{"$f":"IF(Q$5<YEAR($H982),0,IF(Q$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:P982))))*($F982>=5)","v":0},{"$f":"IF(R$5<YEAR($H982),0,IF(R$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:Q982))))*($F982>=5)","v":0},{"$f":"IF(S$5<YEAR($H982),0,IF(S$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:R982))))*($F982>=5)","v":0},{"$f":"IF(T$5<YEAR($H982),0,IF(T$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:S982))))*($F982>=5)","v":0},{"$f":"IF(U$5<YEAR($H982),0,IF(U$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:T982))))*($F982>=5)","v":0},{"$f":"IF(V$5<YEAR($H982),0,IF(V$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:U982))))*($F982>=5)","v":0},{"$f":"IF(W$5<YEAR($H982),0,IF(W$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:V982))))*($F982>=5)","v":0},{"$f":"IF(X$5<YEAR($H982),0,IF(X$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:W982))))*($F982>=5)","v":0},{"$f":"IF(Y$5<YEAR($H982),0,IF(Y$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:X982))))*($F982>=5)","v":0},{"$f":"IF(Z$5<YEAR($H982),0,IF(Z$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:Y982))))*($F982>=5)","v":0},{"$f":"IF(AA$5<YEAR($H982),0,IF(AA$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:Z982))))*($F982>=5)","v":0},{"$f":"IF(AB$5<YEAR($H982),0,IF(AB$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AA982))))*($F982>=5)","v":0},{"$f":"IF(AC$5<YEAR($H982),0,IF(AC$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AB982))))*($F982>=5)","v":0},{"$f":"IF(AD$5<YEAR($H982),0,IF(AD$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AC982))))*($F982>=5)","v":0},{"$f":"IF(AE$5<YEAR($H982),0,IF(AE$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AD982))))*($F982>=5)","v":0},{"$f":"IF(AF$5<YEAR($H982),0,IF(AF$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AE982))))*($F982>=5)","v":0},{"$f":"IF(AG$5<YEAR($H982),0,IF(AG$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AF982))))*($F982>=5)","v":0},{"$f":"IF(AH$5<YEAR($H982),0,IF(AH$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AG982))))*($F982>=5)","v":0},{"$f":"IF(AI$5<YEAR($H982),0,IF(AI$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AH982))))*($F982>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H982),0,IF(AJ$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AI982))))*($F982>=5)","v":0},{"$f":"IF(AK$5<YEAR($H982),0,IF(AK$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AJ982))))*($F982>=5)","v":0},{"$f":"IF(AL$5<YEAR($H982),0,IF(AL$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AK982))))*($F982>=5)","v":0},{"$f":"IF(AM$5<YEAR($H982),0,IF(AM$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AL982))))*($F982>=5)","v":0},{"$f":"IF(AN$5<YEAR($H982),0,IF(AN$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AM982))))*($F982>=5)","v":0},{"$f":"IF(AO$5<YEAR($H982),0,IF(AO$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AN982))))*($F982>=5)","v":0},{"$f":"IF(AP$5<YEAR($H982),0,IF(AP$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AO982))))*($F982>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H982),0,IF(AQ$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AP982))))*($F982>=5)","v":0},{"$f":"IF(AR$5<YEAR($H982),0,IF(AR$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AQ982))))*($F982>=5)","v":0},{"$f":"IF(AS$5<YEAR($H982),0,IF(AS$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AR982))))*($F982>=5)","v":0},{"$f":"IF(AT$5<YEAR($H982),0,IF(AT$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AS982))))*($F982>=5)","v":0},{"$f":"IF(AU$5<YEAR($H982),0,IF(AU$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AT982))))*($F982>=5)","v":0},{"$f":"IF(AV$5<YEAR($H982),0,IF(AV$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AU982))))*($F982>=5)","v":0},{"$f":"IF(AW$5<YEAR($H982),0,IF(AW$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AV982))))*($F982>=5)","v":0},{"$f":"IF(AX$5<YEAR($H982),0,IF(AX$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AW982))))*($F982>=5)","v":0},{"$f":"IF(AY$5<YEAR($H982),0,IF(AY$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AX982))))*($F982>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H982),0,IF(AZ$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AY982))))*($F982>=5)","v":0},{"$f":"IF(BA$5<YEAR($H982),0,IF(BA$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:AZ982))))*($F982>=5)","v":0},{"$f":"IF(BB$5<YEAR($H982),0,IF(BB$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BA982))))*($F982>=5)","v":0},{"$f":"IF(BC$5<YEAR($H982),0,IF(BC$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BB982))))*($F982>=5)","v":0},{"$f":"IF(BD$5<YEAR($H982),0,IF(BD$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BC982))))*($F982>=5)","v":0},{"$f":"IF(BE$5<YEAR($H982),0,IF(BE$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BD982))))*($F982>=5)","v":0},{"$f":"IF(BF$5<YEAR($H982),0,IF(BF$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BE982))))*($F982>=5)","v":0},{"$f":"IF(BG$5<YEAR($H982),0,IF(BG$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BF982))))*($F982>=5)","v":0},{"$f":"IF(BH$5<YEAR($H982),0,IF(BH$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BG982))))*($F982>=5)","v":0},{"$f":"IF(BI$5<YEAR($H982),0,IF(BI$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BH982))))*($F982>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H982),0,IF(BJ$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BI982))))*($F982>=5)","v":0},{"$f":"IF(BK$5<YEAR($H982),0,IF(BK$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BJ982))))*($F982>=5)","v":0},{"$f":"IF(BL$5<YEAR($H982),0,IF(BL$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BK982))))*($F982>=5)","v":0},{"$f":"IF(BM$5<YEAR($H982),0,IF(BM$5=YEAR($H982),MIN(13-MONTH($H982),$J982),MIN(12,$J982-SUM($N982:BL982))))*($F982>=5)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Input!F24","v":"2016-12-01"},{"$f":"Input!G24","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H983),0,IF(O$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:N983))))*($F983>=5)","v":0},{"$f":"IF(P$5<YEAR($H983),0,IF(P$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:O983))))*($F983>=5)","v":0},{"$f":"IF(Q$5<YEAR($H983),0,IF(Q$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:P983))))*($F983>=5)","v":0},{"$f":"IF(R$5<YEAR($H983),0,IF(R$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:Q983))))*($F983>=5)","v":0},{"$f":"IF(S$5<YEAR($H983),0,IF(S$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:R983))))*($F983>=5)","v":0},{"$f":"IF(T$5<YEAR($H983),0,IF(T$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:S983))))*($F983>=5)","v":0},{"$f":"IF(U$5<YEAR($H983),0,IF(U$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:T983))))*($F983>=5)","v":0},{"$f":"IF(V$5<YEAR($H983),0,IF(V$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:U983))))*($F983>=5)","v":0},{"$f":"IF(W$5<YEAR($H983),0,IF(W$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:V983))))*($F983>=5)","v":0},{"$f":"IF(X$5<YEAR($H983),0,IF(X$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:W983))))*($F983>=5)","v":0},{"$f":"IF(Y$5<YEAR($H983),0,IF(Y$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:X983))))*($F983>=5)","v":0},{"$f":"IF(Z$5<YEAR($H983),0,IF(Z$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:Y983))))*($F983>=5)","v":0},{"$f":"IF(AA$5<YEAR($H983),0,IF(AA$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:Z983))))*($F983>=5)","v":0},{"$f":"IF(AB$5<YEAR($H983),0,IF(AB$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AA983))))*($F983>=5)","v":0},{"$f":"IF(AC$5<YEAR($H983),0,IF(AC$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AB983))))*($F983>=5)","v":0},{"$f":"IF(AD$5<YEAR($H983),0,IF(AD$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AC983))))*($F983>=5)","v":0},{"$f":"IF(AE$5<YEAR($H983),0,IF(AE$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AD983))))*($F983>=5)","v":0},{"$f":"IF(AF$5<YEAR($H983),0,IF(AF$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AE983))))*($F983>=5)","v":0},{"$f":"IF(AG$5<YEAR($H983),0,IF(AG$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AF983))))*($F983>=5)","v":0},{"$f":"IF(AH$5<YEAR($H983),0,IF(AH$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AG983))))*($F983>=5)","v":0},{"$f":"IF(AI$5<YEAR($H983),0,IF(AI$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AH983))))*($F983>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H983),0,IF(AJ$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AI983))))*($F983>=5)","v":0},{"$f":"IF(AK$5<YEAR($H983),0,IF(AK$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AJ983))))*($F983>=5)","v":0},{"$f":"IF(AL$5<YEAR($H983),0,IF(AL$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AK983))))*($F983>=5)","v":0},{"$f":"IF(AM$5<YEAR($H983),0,IF(AM$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AL983))))*($F983>=5)","v":0},{"$f":"IF(AN$5<YEAR($H983),0,IF(AN$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AM983))))*($F983>=5)","v":0},{"$f":"IF(AO$5<YEAR($H983),0,IF(AO$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AN983))))*($F983>=5)","v":0},{"$f":"IF(AP$5<YEAR($H983),0,IF(AP$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AO983))))*($F983>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H983),0,IF(AQ$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AP983))))*($F983>=5)","v":0},{"$f":"IF(AR$5<YEAR($H983),0,IF(AR$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AQ983))))*($F983>=5)","v":0},{"$f":"IF(AS$5<YEAR($H983),0,IF(AS$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AR983))))*($F983>=5)","v":0},{"$f":"IF(AT$5<YEAR($H983),0,IF(AT$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AS983))))*($F983>=5)","v":0},{"$f":"IF(AU$5<YEAR($H983),0,IF(AU$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AT983))))*($F983>=5)","v":0},{"$f":"IF(AV$5<YEAR($H983),0,IF(AV$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AU983))))*($F983>=5)","v":0},{"$f":"IF(AW$5<YEAR($H983),0,IF(AW$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AV983))))*($F983>=5)","v":0},{"$f":"IF(AX$5<YEAR($H983),0,IF(AX$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AW983))))*($F983>=5)","v":0},{"$f":"IF(AY$5<YEAR($H983),0,IF(AY$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AX983))))*($F983>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H983),0,IF(AZ$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AY983))))*($F983>=5)","v":0},{"$f":"IF(BA$5<YEAR($H983),0,IF(BA$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:AZ983))))*($F983>=5)","v":0},{"$f":"IF(BB$5<YEAR($H983),0,IF(BB$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BA983))))*($F983>=5)","v":0},{"$f":"IF(BC$5<YEAR($H983),0,IF(BC$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BB983))))*($F983>=5)","v":0},{"$f":"IF(BD$5<YEAR($H983),0,IF(BD$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BC983))))*($F983>=5)","v":0},{"$f":"IF(BE$5<YEAR($H983),0,IF(BE$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BD983))))*($F983>=5)","v":0},{"$f":"IF(BF$5<YEAR($H983),0,IF(BF$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BE983))))*($F983>=5)","v":0},{"$f":"IF(BG$5<YEAR($H983),0,IF(BG$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BF983))))*($F983>=5)","v":0},{"$f":"IF(BH$5<YEAR($H983),0,IF(BH$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BG983))))*($F983>=5)","v":0},{"$f":"IF(BI$5<YEAR($H983),0,IF(BI$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BH983))))*($F983>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H983),0,IF(BJ$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BI983))))*($F983>=5)","v":0},{"$f":"IF(BK$5<YEAR($H983),0,IF(BK$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BJ983))))*($F983>=5)","v":0},{"$f":"IF(BL$5<YEAR($H983),0,IF(BL$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BK983))))*($F983>=5)","v":0},{"$f":"IF(BM$5<YEAR($H983),0,IF(BM$5=YEAR($H983),MIN(13-MONTH($H983),$J983),MIN(12,$J983-SUM($N983:BL983))))*($F983>=5)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Input!F25","v":"2016-12-01"},{"$f":"Input!G25","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H984),0,IF(O$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:N984))))*($F984>=5)","v":0},{"$f":"IF(P$5<YEAR($H984),0,IF(P$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:O984))))*($F984>=5)","v":0},{"$f":"IF(Q$5<YEAR($H984),0,IF(Q$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:P984))))*($F984>=5)","v":0},{"$f":"IF(R$5<YEAR($H984),0,IF(R$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:Q984))))*($F984>=5)","v":0},{"$f":"IF(S$5<YEAR($H984),0,IF(S$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:R984))))*($F984>=5)","v":0},{"$f":"IF(T$5<YEAR($H984),0,IF(T$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:S984))))*($F984>=5)","v":0},{"$f":"IF(U$5<YEAR($H984),0,IF(U$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:T984))))*($F984>=5)","v":0},{"$f":"IF(V$5<YEAR($H984),0,IF(V$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:U984))))*($F984>=5)","v":0},{"$f":"IF(W$5<YEAR($H984),0,IF(W$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:V984))))*($F984>=5)","v":0},{"$f":"IF(X$5<YEAR($H984),0,IF(X$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:W984))))*($F984>=5)","v":0},{"$f":"IF(Y$5<YEAR($H984),0,IF(Y$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:X984))))*($F984>=5)","v":0},{"$f":"IF(Z$5<YEAR($H984),0,IF(Z$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:Y984))))*($F984>=5)","v":0},{"$f":"IF(AA$5<YEAR($H984),0,IF(AA$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:Z984))))*($F984>=5)","v":0},{"$f":"IF(AB$5<YEAR($H984),0,IF(AB$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AA984))))*($F984>=5)","v":0},{"$f":"IF(AC$5<YEAR($H984),0,IF(AC$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AB984))))*($F984>=5)","v":0},{"$f":"IF(AD$5<YEAR($H984),0,IF(AD$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AC984))))*($F984>=5)","v":0},{"$f":"IF(AE$5<YEAR($H984),0,IF(AE$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AD984))))*($F984>=5)","v":0},{"$f":"IF(AF$5<YEAR($H984),0,IF(AF$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AE984))))*($F984>=5)","v":0},{"$f":"IF(AG$5<YEAR($H984),0,IF(AG$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AF984))))*($F984>=5)","v":0},{"$f":"IF(AH$5<YEAR($H984),0,IF(AH$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AG984))))*($F984>=5)","v":0},{"$f":"IF(AI$5<YEAR($H984),0,IF(AI$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AH984))))*($F984>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H984),0,IF(AJ$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AI984))))*($F984>=5)","v":0},{"$f":"IF(AK$5<YEAR($H984),0,IF(AK$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AJ984))))*($F984>=5)","v":0},{"$f":"IF(AL$5<YEAR($H984),0,IF(AL$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AK984))))*($F984>=5)","v":0},{"$f":"IF(AM$5<YEAR($H984),0,IF(AM$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AL984))))*($F984>=5)","v":0},{"$f":"IF(AN$5<YEAR($H984),0,IF(AN$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AM984))))*($F984>=5)","v":0},{"$f":"IF(AO$5<YEAR($H984),0,IF(AO$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AN984))))*($F984>=5)","v":0},{"$f":"IF(AP$5<YEAR($H984),0,IF(AP$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AO984))))*($F984>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H984),0,IF(AQ$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AP984))))*($F984>=5)","v":0},{"$f":"IF(AR$5<YEAR($H984),0,IF(AR$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AQ984))))*($F984>=5)","v":0},{"$f":"IF(AS$5<YEAR($H984),0,IF(AS$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AR984))))*($F984>=5)","v":0},{"$f":"IF(AT$5<YEAR($H984),0,IF(AT$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AS984))))*($F984>=5)","v":0},{"$f":"IF(AU$5<YEAR($H984),0,IF(AU$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AT984))))*($F984>=5)","v":0},{"$f":"IF(AV$5<YEAR($H984),0,IF(AV$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AU984))))*($F984>=5)","v":0},{"$f":"IF(AW$5<YEAR($H984),0,IF(AW$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AV984))))*($F984>=5)","v":0},{"$f":"IF(AX$5<YEAR($H984),0,IF(AX$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AW984))))*($F984>=5)","v":0},{"$f":"IF(AY$5<YEAR($H984),0,IF(AY$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AX984))))*($F984>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H984),0,IF(AZ$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AY984))))*($F984>=5)","v":0},{"$f":"IF(BA$5<YEAR($H984),0,IF(BA$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:AZ984))))*($F984>=5)","v":0},{"$f":"IF(BB$5<YEAR($H984),0,IF(BB$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BA984))))*($F984>=5)","v":0},{"$f":"IF(BC$5<YEAR($H984),0,IF(BC$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BB984))))*($F984>=5)","v":0},{"$f":"IF(BD$5<YEAR($H984),0,IF(BD$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BC984))))*($F984>=5)","v":0},{"$f":"IF(BE$5<YEAR($H984),0,IF(BE$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BD984))))*($F984>=5)","v":0},{"$f":"IF(BF$5<YEAR($H984),0,IF(BF$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BE984))))*($F984>=5)","v":0},{"$f":"IF(BG$5<YEAR($H984),0,IF(BG$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BF984))))*($F984>=5)","v":0},{"$f":"IF(BH$5<YEAR($H984),0,IF(BH$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BG984))))*($F984>=5)","v":0},{"$f":"IF(BI$5<YEAR($H984),0,IF(BI$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BH984))))*($F984>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H984),0,IF(BJ$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BI984))))*($F984>=5)","v":0},{"$f":"IF(BK$5<YEAR($H984),0,IF(BK$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BJ984))))*($F984>=5)","v":0},{"$f":"IF(BL$5<YEAR($H984),0,IF(BL$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BK984))))*($F984>=5)","v":0},{"$f":"IF(BM$5<YEAR($H984),0,IF(BM$5=YEAR($H984),MIN(13-MONTH($H984),$J984),MIN(12,$J984-SUM($N984:BL984))))*($F984>=5)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Input!F26","v":"2016-12-01"},{"$f":"Input!G26","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H985),0,IF(O$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:N985))))*($F985>=5)","v":0},{"$f":"IF(P$5<YEAR($H985),0,IF(P$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:O985))))*($F985>=5)","v":0},{"$f":"IF(Q$5<YEAR($H985),0,IF(Q$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:P985))))*($F985>=5)","v":0},{"$f":"IF(R$5<YEAR($H985),0,IF(R$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:Q985))))*($F985>=5)","v":0},{"$f":"IF(S$5<YEAR($H985),0,IF(S$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:R985))))*($F985>=5)","v":0},{"$f":"IF(T$5<YEAR($H985),0,IF(T$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:S985))))*($F985>=5)","v":0},{"$f":"IF(U$5<YEAR($H985),0,IF(U$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:T985))))*($F985>=5)","v":0},{"$f":"IF(V$5<YEAR($H985),0,IF(V$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:U985))))*($F985>=5)","v":0},{"$f":"IF(W$5<YEAR($H985),0,IF(W$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:V985))))*($F985>=5)","v":0},{"$f":"IF(X$5<YEAR($H985),0,IF(X$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:W985))))*($F985>=5)","v":0},{"$f":"IF(Y$5<YEAR($H985),0,IF(Y$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:X985))))*($F985>=5)","v":0},{"$f":"IF(Z$5<YEAR($H985),0,IF(Z$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:Y985))))*($F985>=5)","v":0},{"$f":"IF(AA$5<YEAR($H985),0,IF(AA$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:Z985))))*($F985>=5)","v":0},{"$f":"IF(AB$5<YEAR($H985),0,IF(AB$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AA985))))*($F985>=5)","v":0},{"$f":"IF(AC$5<YEAR($H985),0,IF(AC$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AB985))))*($F985>=5)","v":0},{"$f":"IF(AD$5<YEAR($H985),0,IF(AD$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AC985))))*($F985>=5)","v":0},{"$f":"IF(AE$5<YEAR($H985),0,IF(AE$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AD985))))*($F985>=5)","v":0},{"$f":"IF(AF$5<YEAR($H985),0,IF(AF$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AE985))))*($F985>=5)","v":0},{"$f":"IF(AG$5<YEAR($H985),0,IF(AG$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AF985))))*($F985>=5)","v":0},{"$f":"IF(AH$5<YEAR($H985),0,IF(AH$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AG985))))*($F985>=5)","v":0},{"$f":"IF(AI$5<YEAR($H985),0,IF(AI$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AH985))))*($F985>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H985),0,IF(AJ$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AI985))))*($F985>=5)","v":0},{"$f":"IF(AK$5<YEAR($H985),0,IF(AK$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AJ985))))*($F985>=5)","v":0},{"$f":"IF(AL$5<YEAR($H985),0,IF(AL$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AK985))))*($F985>=5)","v":0},{"$f":"IF(AM$5<YEAR($H985),0,IF(AM$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AL985))))*($F985>=5)","v":0},{"$f":"IF(AN$5<YEAR($H985),0,IF(AN$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AM985))))*($F985>=5)","v":0},{"$f":"IF(AO$5<YEAR($H985),0,IF(AO$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AN985))))*($F985>=5)","v":0},{"$f":"IF(AP$5<YEAR($H985),0,IF(AP$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AO985))))*($F985>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H985),0,IF(AQ$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AP985))))*($F985>=5)","v":0},{"$f":"IF(AR$5<YEAR($H985),0,IF(AR$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AQ985))))*($F985>=5)","v":0},{"$f":"IF(AS$5<YEAR($H985),0,IF(AS$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AR985))))*($F985>=5)","v":0},{"$f":"IF(AT$5<YEAR($H985),0,IF(AT$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AS985))))*($F985>=5)","v":0},{"$f":"IF(AU$5<YEAR($H985),0,IF(AU$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AT985))))*($F985>=5)","v":0},{"$f":"IF(AV$5<YEAR($H985),0,IF(AV$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AU985))))*($F985>=5)","v":0},{"$f":"IF(AW$5<YEAR($H985),0,IF(AW$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AV985))))*($F985>=5)","v":0},{"$f":"IF(AX$5<YEAR($H985),0,IF(AX$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AW985))))*($F985>=5)","v":0},{"$f":"IF(AY$5<YEAR($H985),0,IF(AY$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AX985))))*($F985>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H985),0,IF(AZ$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AY985))))*($F985>=5)","v":0},{"$f":"IF(BA$5<YEAR($H985),0,IF(BA$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:AZ985))))*($F985>=5)","v":0},{"$f":"IF(BB$5<YEAR($H985),0,IF(BB$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BA985))))*($F985>=5)","v":0},{"$f":"IF(BC$5<YEAR($H985),0,IF(BC$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BB985))))*($F985>=5)","v":0},{"$f":"IF(BD$5<YEAR($H985),0,IF(BD$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BC985))))*($F985>=5)","v":0},{"$f":"IF(BE$5<YEAR($H985),0,IF(BE$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BD985))))*($F985>=5)","v":0},{"$f":"IF(BF$5<YEAR($H985),0,IF(BF$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BE985))))*($F985>=5)","v":0},{"$f":"IF(BG$5<YEAR($H985),0,IF(BG$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BF985))))*($F985>=5)","v":0},{"$f":"IF(BH$5<YEAR($H985),0,IF(BH$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BG985))))*($F985>=5)","v":0},{"$f":"IF(BI$5<YEAR($H985),0,IF(BI$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BH985))))*($F985>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H985),0,IF(BJ$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BI985))))*($F985>=5)","v":0},{"$f":"IF(BK$5<YEAR($H985),0,IF(BK$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BJ985))))*($F985>=5)","v":0},{"$f":"IF(BL$5<YEAR($H985),0,IF(BL$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BK985))))*($F985>=5)","v":0},{"$f":"IF(BM$5<YEAR($H985),0,IF(BM$5=YEAR($H985),MIN(13-MONTH($H985),$J985),MIN(12,$J985-SUM($N985:BL985))))*($F985>=5)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Input!F27","v":"2016-12-01"},{"$f":"Input!G27","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H986),0,IF(O$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:N986))))*($F986>=5)","v":0},{"$f":"IF(P$5<YEAR($H986),0,IF(P$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:O986))))*($F986>=5)","v":0},{"$f":"IF(Q$5<YEAR($H986),0,IF(Q$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:P986))))*($F986>=5)","v":0},{"$f":"IF(R$5<YEAR($H986),0,IF(R$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:Q986))))*($F986>=5)","v":0},{"$f":"IF(S$5<YEAR($H986),0,IF(S$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:R986))))*($F986>=5)","v":0},{"$f":"IF(T$5<YEAR($H986),0,IF(T$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:S986))))*($F986>=5)","v":0},{"$f":"IF(U$5<YEAR($H986),0,IF(U$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:T986))))*($F986>=5)","v":0},{"$f":"IF(V$5<YEAR($H986),0,IF(V$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:U986))))*($F986>=5)","v":0},{"$f":"IF(W$5<YEAR($H986),0,IF(W$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:V986))))*($F986>=5)","v":0},{"$f":"IF(X$5<YEAR($H986),0,IF(X$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:W986))))*($F986>=5)","v":0},{"$f":"IF(Y$5<YEAR($H986),0,IF(Y$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:X986))))*($F986>=5)","v":0},{"$f":"IF(Z$5<YEAR($H986),0,IF(Z$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:Y986))))*($F986>=5)","v":0},{"$f":"IF(AA$5<YEAR($H986),0,IF(AA$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:Z986))))*($F986>=5)","v":0},{"$f":"IF(AB$5<YEAR($H986),0,IF(AB$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AA986))))*($F986>=5)","v":0},{"$f":"IF(AC$5<YEAR($H986),0,IF(AC$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AB986))))*($F986>=5)","v":0},{"$f":"IF(AD$5<YEAR($H986),0,IF(AD$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AC986))))*($F986>=5)","v":0},{"$f":"IF(AE$5<YEAR($H986),0,IF(AE$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AD986))))*($F986>=5)","v":0},{"$f":"IF(AF$5<YEAR($H986),0,IF(AF$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AE986))))*($F986>=5)","v":0},{"$f":"IF(AG$5<YEAR($H986),0,IF(AG$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AF986))))*($F986>=5)","v":0},{"$f":"IF(AH$5<YEAR($H986),0,IF(AH$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AG986))))*($F986>=5)","v":0},{"$f":"IF(AI$5<YEAR($H986),0,IF(AI$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AH986))))*($F986>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H986),0,IF(AJ$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AI986))))*($F986>=5)","v":0},{"$f":"IF(AK$5<YEAR($H986),0,IF(AK$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AJ986))))*($F986>=5)","v":0},{"$f":"IF(AL$5<YEAR($H986),0,IF(AL$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AK986))))*($F986>=5)","v":0},{"$f":"IF(AM$5<YEAR($H986),0,IF(AM$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AL986))))*($F986>=5)","v":0},{"$f":"IF(AN$5<YEAR($H986),0,IF(AN$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AM986))))*($F986>=5)","v":0},{"$f":"IF(AO$5<YEAR($H986),0,IF(AO$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AN986))))*($F986>=5)","v":0},{"$f":"IF(AP$5<YEAR($H986),0,IF(AP$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AO986))))*($F986>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H986),0,IF(AQ$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AP986))))*($F986>=5)","v":0},{"$f":"IF(AR$5<YEAR($H986),0,IF(AR$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AQ986))))*($F986>=5)","v":0},{"$f":"IF(AS$5<YEAR($H986),0,IF(AS$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AR986))))*($F986>=5)","v":0},{"$f":"IF(AT$5<YEAR($H986),0,IF(AT$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AS986))))*($F986>=5)","v":0},{"$f":"IF(AU$5<YEAR($H986),0,IF(AU$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AT986))))*($F986>=5)","v":0},{"$f":"IF(AV$5<YEAR($H986),0,IF(AV$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AU986))))*($F986>=5)","v":0},{"$f":"IF(AW$5<YEAR($H986),0,IF(AW$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AV986))))*($F986>=5)","v":0},{"$f":"IF(AX$5<YEAR($H986),0,IF(AX$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AW986))))*($F986>=5)","v":0},{"$f":"IF(AY$5<YEAR($H986),0,IF(AY$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AX986))))*($F986>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H986),0,IF(AZ$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AY986))))*($F986>=5)","v":0},{"$f":"IF(BA$5<YEAR($H986),0,IF(BA$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:AZ986))))*($F986>=5)","v":0},{"$f":"IF(BB$5<YEAR($H986),0,IF(BB$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BA986))))*($F986>=5)","v":0},{"$f":"IF(BC$5<YEAR($H986),0,IF(BC$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BB986))))*($F986>=5)","v":0},{"$f":"IF(BD$5<YEAR($H986),0,IF(BD$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BC986))))*($F986>=5)","v":0},{"$f":"IF(BE$5<YEAR($H986),0,IF(BE$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BD986))))*($F986>=5)","v":0},{"$f":"IF(BF$5<YEAR($H986),0,IF(BF$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BE986))))*($F986>=5)","v":0},{"$f":"IF(BG$5<YEAR($H986),0,IF(BG$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BF986))))*($F986>=5)","v":0},{"$f":"IF(BH$5<YEAR($H986),0,IF(BH$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BG986))))*($F986>=5)","v":0},{"$f":"IF(BI$5<YEAR($H986),0,IF(BI$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BH986))))*($F986>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H986),0,IF(BJ$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BI986))))*($F986>=5)","v":0},{"$f":"IF(BK$5<YEAR($H986),0,IF(BK$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BJ986))))*($F986>=5)","v":0},{"$f":"IF(BL$5<YEAR($H986),0,IF(BL$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BK986))))*($F986>=5)","v":0},{"$f":"IF(BM$5<YEAR($H986),0,IF(BM$5=YEAR($H986),MIN(13-MONTH($H986),$J986),MIN(12,$J986-SUM($N986:BL986))))*($F986>=5)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Input!F28","v":"2016-12-01"},{"$f":"Input!G28","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H987),0,IF(O$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:N987))))*($F987>=5)","v":0},{"$f":"IF(P$5<YEAR($H987),0,IF(P$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:O987))))*($F987>=5)","v":0},{"$f":"IF(Q$5<YEAR($H987),0,IF(Q$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:P987))))*($F987>=5)","v":0},{"$f":"IF(R$5<YEAR($H987),0,IF(R$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:Q987))))*($F987>=5)","v":0},{"$f":"IF(S$5<YEAR($H987),0,IF(S$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:R987))))*($F987>=5)","v":0},{"$f":"IF(T$5<YEAR($H987),0,IF(T$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:S987))))*($F987>=5)","v":0},{"$f":"IF(U$5<YEAR($H987),0,IF(U$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:T987))))*($F987>=5)","v":0},{"$f":"IF(V$5<YEAR($H987),0,IF(V$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:U987))))*($F987>=5)","v":0},{"$f":"IF(W$5<YEAR($H987),0,IF(W$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:V987))))*($F987>=5)","v":0},{"$f":"IF(X$5<YEAR($H987),0,IF(X$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:W987))))*($F987>=5)","v":0},{"$f":"IF(Y$5<YEAR($H987),0,IF(Y$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:X987))))*($F987>=5)","v":0},{"$f":"IF(Z$5<YEAR($H987),0,IF(Z$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:Y987))))*($F987>=5)","v":0},{"$f":"IF(AA$5<YEAR($H987),0,IF(AA$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:Z987))))*($F987>=5)","v":0},{"$f":"IF(AB$5<YEAR($H987),0,IF(AB$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AA987))))*($F987>=5)","v":0},{"$f":"IF(AC$5<YEAR($H987),0,IF(AC$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AB987))))*($F987>=5)","v":0},{"$f":"IF(AD$5<YEAR($H987),0,IF(AD$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AC987))))*($F987>=5)","v":0},{"$f":"IF(AE$5<YEAR($H987),0,IF(AE$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AD987))))*($F987>=5)","v":0},{"$f":"IF(AF$5<YEAR($H987),0,IF(AF$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AE987))))*($F987>=5)","v":0},{"$f":"IF(AG$5<YEAR($H987),0,IF(AG$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AF987))))*($F987>=5)","v":0},{"$f":"IF(AH$5<YEAR($H987),0,IF(AH$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AG987))))*($F987>=5)","v":0},{"$f":"IF(AI$5<YEAR($H987),0,IF(AI$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AH987))))*($F987>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H987),0,IF(AJ$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AI987))))*($F987>=5)","v":0},{"$f":"IF(AK$5<YEAR($H987),0,IF(AK$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AJ987))))*($F987>=5)","v":0},{"$f":"IF(AL$5<YEAR($H987),0,IF(AL$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AK987))))*($F987>=5)","v":0},{"$f":"IF(AM$5<YEAR($H987),0,IF(AM$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AL987))))*($F987>=5)","v":0},{"$f":"IF(AN$5<YEAR($H987),0,IF(AN$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AM987))))*($F987>=5)","v":0},{"$f":"IF(AO$5<YEAR($H987),0,IF(AO$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AN987))))*($F987>=5)","v":0},{"$f":"IF(AP$5<YEAR($H987),0,IF(AP$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AO987))))*($F987>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H987),0,IF(AQ$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AP987))))*($F987>=5)","v":0},{"$f":"IF(AR$5<YEAR($H987),0,IF(AR$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AQ987))))*($F987>=5)","v":0},{"$f":"IF(AS$5<YEAR($H987),0,IF(AS$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AR987))))*($F987>=5)","v":0},{"$f":"IF(AT$5<YEAR($H987),0,IF(AT$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AS987))))*($F987>=5)","v":0},{"$f":"IF(AU$5<YEAR($H987),0,IF(AU$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AT987))))*($F987>=5)","v":0},{"$f":"IF(AV$5<YEAR($H987),0,IF(AV$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AU987))))*($F987>=5)","v":0},{"$f":"IF(AW$5<YEAR($H987),0,IF(AW$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AV987))))*($F987>=5)","v":0},{"$f":"IF(AX$5<YEAR($H987),0,IF(AX$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AW987))))*($F987>=5)","v":0},{"$f":"IF(AY$5<YEAR($H987),0,IF(AY$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AX987))))*($F987>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H987),0,IF(AZ$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AY987))))*($F987>=5)","v":0},{"$f":"IF(BA$5<YEAR($H987),0,IF(BA$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:AZ987))))*($F987>=5)","v":0},{"$f":"IF(BB$5<YEAR($H987),0,IF(BB$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BA987))))*($F987>=5)","v":0},{"$f":"IF(BC$5<YEAR($H987),0,IF(BC$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BB987))))*($F987>=5)","v":0},{"$f":"IF(BD$5<YEAR($H987),0,IF(BD$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BC987))))*($F987>=5)","v":0},{"$f":"IF(BE$5<YEAR($H987),0,IF(BE$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BD987))))*($F987>=5)","v":0},{"$f":"IF(BF$5<YEAR($H987),0,IF(BF$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BE987))))*($F987>=5)","v":0},{"$f":"IF(BG$5<YEAR($H987),0,IF(BG$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BF987))))*($F987>=5)","v":0},{"$f":"IF(BH$5<YEAR($H987),0,IF(BH$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BG987))))*($F987>=5)","v":0},{"$f":"IF(BI$5<YEAR($H987),0,IF(BI$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BH987))))*($F987>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H987),0,IF(BJ$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BI987))))*($F987>=5)","v":0},{"$f":"IF(BK$5<YEAR($H987),0,IF(BK$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BJ987))))*($F987>=5)","v":0},{"$f":"IF(BL$5<YEAR($H987),0,IF(BL$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BK987))))*($F987>=5)","v":0},{"$f":"IF(BM$5<YEAR($H987),0,IF(BM$5=YEAR($H987),MIN(13-MONTH($H987),$J987),MIN(12,$J987-SUM($N987:BL987))))*($F987>=5)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Input!F29","v":"2016-12-01"},{"$f":"Input!G29","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H988),0,IF(O$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:N988))))*($F988>=5)","v":0},{"$f":"IF(P$5<YEAR($H988),0,IF(P$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:O988))))*($F988>=5)","v":0},{"$f":"IF(Q$5<YEAR($H988),0,IF(Q$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:P988))))*($F988>=5)","v":0},{"$f":"IF(R$5<YEAR($H988),0,IF(R$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:Q988))))*($F988>=5)","v":0},{"$f":"IF(S$5<YEAR($H988),0,IF(S$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:R988))))*($F988>=5)","v":0},{"$f":"IF(T$5<YEAR($H988),0,IF(T$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:S988))))*($F988>=5)","v":0},{"$f":"IF(U$5<YEAR($H988),0,IF(U$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:T988))))*($F988>=5)","v":0},{"$f":"IF(V$5<YEAR($H988),0,IF(V$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:U988))))*($F988>=5)","v":0},{"$f":"IF(W$5<YEAR($H988),0,IF(W$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:V988))))*($F988>=5)","v":0},{"$f":"IF(X$5<YEAR($H988),0,IF(X$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:W988))))*($F988>=5)","v":0},{"$f":"IF(Y$5<YEAR($H988),0,IF(Y$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:X988))))*($F988>=5)","v":0},{"$f":"IF(Z$5<YEAR($H988),0,IF(Z$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:Y988))))*($F988>=5)","v":0},{"$f":"IF(AA$5<YEAR($H988),0,IF(AA$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:Z988))))*($F988>=5)","v":0},{"$f":"IF(AB$5<YEAR($H988),0,IF(AB$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AA988))))*($F988>=5)","v":0},{"$f":"IF(AC$5<YEAR($H988),0,IF(AC$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AB988))))*($F988>=5)","v":0},{"$f":"IF(AD$5<YEAR($H988),0,IF(AD$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AC988))))*($F988>=5)","v":0},{"$f":"IF(AE$5<YEAR($H988),0,IF(AE$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AD988))))*($F988>=5)","v":0},{"$f":"IF(AF$5<YEAR($H988),0,IF(AF$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AE988))))*($F988>=5)","v":0},{"$f":"IF(AG$5<YEAR($H988),0,IF(AG$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AF988))))*($F988>=5)","v":0},{"$f":"IF(AH$5<YEAR($H988),0,IF(AH$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AG988))))*($F988>=5)","v":0},{"$f":"IF(AI$5<YEAR($H988),0,IF(AI$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AH988))))*($F988>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H988),0,IF(AJ$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AI988))))*($F988>=5)","v":0},{"$f":"IF(AK$5<YEAR($H988),0,IF(AK$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AJ988))))*($F988>=5)","v":0},{"$f":"IF(AL$5<YEAR($H988),0,IF(AL$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AK988))))*($F988>=5)","v":0},{"$f":"IF(AM$5<YEAR($H988),0,IF(AM$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AL988))))*($F988>=5)","v":0},{"$f":"IF(AN$5<YEAR($H988),0,IF(AN$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AM988))))*($F988>=5)","v":0},{"$f":"IF(AO$5<YEAR($H988),0,IF(AO$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AN988))))*($F988>=5)","v":0},{"$f":"IF(AP$5<YEAR($H988),0,IF(AP$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AO988))))*($F988>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H988),0,IF(AQ$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AP988))))*($F988>=5)","v":0},{"$f":"IF(AR$5<YEAR($H988),0,IF(AR$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AQ988))))*($F988>=5)","v":0},{"$f":"IF(AS$5<YEAR($H988),0,IF(AS$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AR988))))*($F988>=5)","v":0},{"$f":"IF(AT$5<YEAR($H988),0,IF(AT$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AS988))))*($F988>=5)","v":0},{"$f":"IF(AU$5<YEAR($H988),0,IF(AU$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AT988))))*($F988>=5)","v":0},{"$f":"IF(AV$5<YEAR($H988),0,IF(AV$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AU988))))*($F988>=5)","v":0},{"$f":"IF(AW$5<YEAR($H988),0,IF(AW$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AV988))))*($F988>=5)","v":0},{"$f":"IF(AX$5<YEAR($H988),0,IF(AX$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AW988))))*($F988>=5)","v":0},{"$f":"IF(AY$5<YEAR($H988),0,IF(AY$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AX988))))*($F988>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H988),0,IF(AZ$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AY988))))*($F988>=5)","v":0},{"$f":"IF(BA$5<YEAR($H988),0,IF(BA$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:AZ988))))*($F988>=5)","v":0},{"$f":"IF(BB$5<YEAR($H988),0,IF(BB$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BA988))))*($F988>=5)","v":0},{"$f":"IF(BC$5<YEAR($H988),0,IF(BC$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BB988))))*($F988>=5)","v":0},{"$f":"IF(BD$5<YEAR($H988),0,IF(BD$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BC988))))*($F988>=5)","v":0},{"$f":"IF(BE$5<YEAR($H988),0,IF(BE$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BD988))))*($F988>=5)","v":0},{"$f":"IF(BF$5<YEAR($H988),0,IF(BF$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BE988))))*($F988>=5)","v":0},{"$f":"IF(BG$5<YEAR($H988),0,IF(BG$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BF988))))*($F988>=5)","v":0},{"$f":"IF(BH$5<YEAR($H988),0,IF(BH$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BG988))))*($F988>=5)","v":0},{"$f":"IF(BI$5<YEAR($H988),0,IF(BI$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BH988))))*($F988>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H988),0,IF(BJ$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BI988))))*($F988>=5)","v":0},{"$f":"IF(BK$5<YEAR($H988),0,IF(BK$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BJ988))))*($F988>=5)","v":0},{"$f":"IF(BL$5<YEAR($H988),0,IF(BL$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BK988))))*($F988>=5)","v":0},{"$f":"IF(BM$5<YEAR($H988),0,IF(BM$5=YEAR($H988),MIN(13-MONTH($H988),$J988),MIN(12,$J988-SUM($N988:BL988))))*($F988>=5)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Input!F30","v":"2016-12-01"},{"$f":"Input!G30","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H989),0,IF(O$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:N989))))*($F989>=5)","v":0},{"$f":"IF(P$5<YEAR($H989),0,IF(P$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:O989))))*($F989>=5)","v":0},{"$f":"IF(Q$5<YEAR($H989),0,IF(Q$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:P989))))*($F989>=5)","v":0},{"$f":"IF(R$5<YEAR($H989),0,IF(R$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:Q989))))*($F989>=5)","v":0},{"$f":"IF(S$5<YEAR($H989),0,IF(S$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:R989))))*($F989>=5)","v":0},{"$f":"IF(T$5<YEAR($H989),0,IF(T$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:S989))))*($F989>=5)","v":0},{"$f":"IF(U$5<YEAR($H989),0,IF(U$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:T989))))*($F989>=5)","v":0},{"$f":"IF(V$5<YEAR($H989),0,IF(V$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:U989))))*($F989>=5)","v":0},{"$f":"IF(W$5<YEAR($H989),0,IF(W$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:V989))))*($F989>=5)","v":0},{"$f":"IF(X$5<YEAR($H989),0,IF(X$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:W989))))*($F989>=5)","v":0},{"$f":"IF(Y$5<YEAR($H989),0,IF(Y$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:X989))))*($F989>=5)","v":0},{"$f":"IF(Z$5<YEAR($H989),0,IF(Z$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:Y989))))*($F989>=5)","v":0},{"$f":"IF(AA$5<YEAR($H989),0,IF(AA$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:Z989))))*($F989>=5)","v":0},{"$f":"IF(AB$5<YEAR($H989),0,IF(AB$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AA989))))*($F989>=5)","v":0},{"$f":"IF(AC$5<YEAR($H989),0,IF(AC$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AB989))))*($F989>=5)","v":0},{"$f":"IF(AD$5<YEAR($H989),0,IF(AD$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AC989))))*($F989>=5)","v":0},{"$f":"IF(AE$5<YEAR($H989),0,IF(AE$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AD989))))*($F989>=5)","v":0},{"$f":"IF(AF$5<YEAR($H989),0,IF(AF$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AE989))))*($F989>=5)","v":0},{"$f":"IF(AG$5<YEAR($H989),0,IF(AG$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AF989))))*($F989>=5)","v":0},{"$f":"IF(AH$5<YEAR($H989),0,IF(AH$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AG989))))*($F989>=5)","v":0},{"$f":"IF(AI$5<YEAR($H989),0,IF(AI$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AH989))))*($F989>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H989),0,IF(AJ$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AI989))))*($F989>=5)","v":0},{"$f":"IF(AK$5<YEAR($H989),0,IF(AK$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AJ989))))*($F989>=5)","v":0},{"$f":"IF(AL$5<YEAR($H989),0,IF(AL$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AK989))))*($F989>=5)","v":0},{"$f":"IF(AM$5<YEAR($H989),0,IF(AM$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AL989))))*($F989>=5)","v":0},{"$f":"IF(AN$5<YEAR($H989),0,IF(AN$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AM989))))*($F989>=5)","v":0},{"$f":"IF(AO$5<YEAR($H989),0,IF(AO$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AN989))))*($F989>=5)","v":0},{"$f":"IF(AP$5<YEAR($H989),0,IF(AP$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AO989))))*($F989>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H989),0,IF(AQ$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AP989))))*($F989>=5)","v":0},{"$f":"IF(AR$5<YEAR($H989),0,IF(AR$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AQ989))))*($F989>=5)","v":0},{"$f":"IF(AS$5<YEAR($H989),0,IF(AS$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AR989))))*($F989>=5)","v":0},{"$f":"IF(AT$5<YEAR($H989),0,IF(AT$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AS989))))*($F989>=5)","v":0},{"$f":"IF(AU$5<YEAR($H989),0,IF(AU$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AT989))))*($F989>=5)","v":0},{"$f":"IF(AV$5<YEAR($H989),0,IF(AV$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AU989))))*($F989>=5)","v":0},{"$f":"IF(AW$5<YEAR($H989),0,IF(AW$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AV989))))*($F989>=5)","v":0},{"$f":"IF(AX$5<YEAR($H989),0,IF(AX$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AW989))))*($F989>=5)","v":0},{"$f":"IF(AY$5<YEAR($H989),0,IF(AY$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AX989))))*($F989>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H989),0,IF(AZ$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AY989))))*($F989>=5)","v":0},{"$f":"IF(BA$5<YEAR($H989),0,IF(BA$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:AZ989))))*($F989>=5)","v":0},{"$f":"IF(BB$5<YEAR($H989),0,IF(BB$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BA989))))*($F989>=5)","v":0},{"$f":"IF(BC$5<YEAR($H989),0,IF(BC$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BB989))))*($F989>=5)","v":0},{"$f":"IF(BD$5<YEAR($H989),0,IF(BD$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BC989))))*($F989>=5)","v":0},{"$f":"IF(BE$5<YEAR($H989),0,IF(BE$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BD989))))*($F989>=5)","v":0},{"$f":"IF(BF$5<YEAR($H989),0,IF(BF$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BE989))))*($F989>=5)","v":0},{"$f":"IF(BG$5<YEAR($H989),0,IF(BG$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BF989))))*($F989>=5)","v":0},{"$f":"IF(BH$5<YEAR($H989),0,IF(BH$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BG989))))*($F989>=5)","v":0},{"$f":"IF(BI$5<YEAR($H989),0,IF(BI$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BH989))))*($F989>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H989),0,IF(BJ$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BI989))))*($F989>=5)","v":0},{"$f":"IF(BK$5<YEAR($H989),0,IF(BK$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BJ989))))*($F989>=5)","v":0},{"$f":"IF(BL$5<YEAR($H989),0,IF(BL$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BK989))))*($F989>=5)","v":0},{"$f":"IF(BM$5<YEAR($H989),0,IF(BM$5=YEAR($H989),MIN(13-MONTH($H989),$J989),MIN(12,$J989-SUM($N989:BL989))))*($F989>=5)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Input!F31","v":"2016-12-01"},{"$f":"Input!G31","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H990),0,IF(O$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:N990))))*($F990>=5)","v":0},{"$f":"IF(P$5<YEAR($H990),0,IF(P$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:O990))))*($F990>=5)","v":0},{"$f":"IF(Q$5<YEAR($H990),0,IF(Q$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:P990))))*($F990>=5)","v":0},{"$f":"IF(R$5<YEAR($H990),0,IF(R$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:Q990))))*($F990>=5)","v":0},{"$f":"IF(S$5<YEAR($H990),0,IF(S$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:R990))))*($F990>=5)","v":0},{"$f":"IF(T$5<YEAR($H990),0,IF(T$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:S990))))*($F990>=5)","v":0},{"$f":"IF(U$5<YEAR($H990),0,IF(U$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:T990))))*($F990>=5)","v":0},{"$f":"IF(V$5<YEAR($H990),0,IF(V$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:U990))))*($F990>=5)","v":0},{"$f":"IF(W$5<YEAR($H990),0,IF(W$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:V990))))*($F990>=5)","v":0},{"$f":"IF(X$5<YEAR($H990),0,IF(X$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:W990))))*($F990>=5)","v":0},{"$f":"IF(Y$5<YEAR($H990),0,IF(Y$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:X990))))*($F990>=5)","v":0},{"$f":"IF(Z$5<YEAR($H990),0,IF(Z$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:Y990))))*($F990>=5)","v":0},{"$f":"IF(AA$5<YEAR($H990),0,IF(AA$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:Z990))))*($F990>=5)","v":0},{"$f":"IF(AB$5<YEAR($H990),0,IF(AB$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AA990))))*($F990>=5)","v":0},{"$f":"IF(AC$5<YEAR($H990),0,IF(AC$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AB990))))*($F990>=5)","v":0},{"$f":"IF(AD$5<YEAR($H990),0,IF(AD$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AC990))))*($F990>=5)","v":0},{"$f":"IF(AE$5<YEAR($H990),0,IF(AE$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AD990))))*($F990>=5)","v":0},{"$f":"IF(AF$5<YEAR($H990),0,IF(AF$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AE990))))*($F990>=5)","v":0},{"$f":"IF(AG$5<YEAR($H990),0,IF(AG$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AF990))))*($F990>=5)","v":0},{"$f":"IF(AH$5<YEAR($H990),0,IF(AH$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AG990))))*($F990>=5)","v":0},{"$f":"IF(AI$5<YEAR($H990),0,IF(AI$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AH990))))*($F990>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H990),0,IF(AJ$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AI990))))*($F990>=5)","v":0},{"$f":"IF(AK$5<YEAR($H990),0,IF(AK$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AJ990))))*($F990>=5)","v":0},{"$f":"IF(AL$5<YEAR($H990),0,IF(AL$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AK990))))*($F990>=5)","v":0},{"$f":"IF(AM$5<YEAR($H990),0,IF(AM$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AL990))))*($F990>=5)","v":0},{"$f":"IF(AN$5<YEAR($H990),0,IF(AN$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AM990))))*($F990>=5)","v":0},{"$f":"IF(AO$5<YEAR($H990),0,IF(AO$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AN990))))*($F990>=5)","v":0},{"$f":"IF(AP$5<YEAR($H990),0,IF(AP$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AO990))))*($F990>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H990),0,IF(AQ$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AP990))))*($F990>=5)","v":0},{"$f":"IF(AR$5<YEAR($H990),0,IF(AR$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AQ990))))*($F990>=5)","v":0},{"$f":"IF(AS$5<YEAR($H990),0,IF(AS$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AR990))))*($F990>=5)","v":0},{"$f":"IF(AT$5<YEAR($H990),0,IF(AT$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AS990))))*($F990>=5)","v":0},{"$f":"IF(AU$5<YEAR($H990),0,IF(AU$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AT990))))*($F990>=5)","v":0},{"$f":"IF(AV$5<YEAR($H990),0,IF(AV$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AU990))))*($F990>=5)","v":0},{"$f":"IF(AW$5<YEAR($H990),0,IF(AW$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AV990))))*($F990>=5)","v":0},{"$f":"IF(AX$5<YEAR($H990),0,IF(AX$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AW990))))*($F990>=5)","v":0},{"$f":"IF(AY$5<YEAR($H990),0,IF(AY$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AX990))))*($F990>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H990),0,IF(AZ$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AY990))))*($F990>=5)","v":0},{"$f":"IF(BA$5<YEAR($H990),0,IF(BA$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:AZ990))))*($F990>=5)","v":0},{"$f":"IF(BB$5<YEAR($H990),0,IF(BB$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BA990))))*($F990>=5)","v":0},{"$f":"IF(BC$5<YEAR($H990),0,IF(BC$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BB990))))*($F990>=5)","v":0},{"$f":"IF(BD$5<YEAR($H990),0,IF(BD$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BC990))))*($F990>=5)","v":0},{"$f":"IF(BE$5<YEAR($H990),0,IF(BE$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BD990))))*($F990>=5)","v":0},{"$f":"IF(BF$5<YEAR($H990),0,IF(BF$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BE990))))*($F990>=5)","v":0},{"$f":"IF(BG$5<YEAR($H990),0,IF(BG$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BF990))))*($F990>=5)","v":0},{"$f":"IF(BH$5<YEAR($H990),0,IF(BH$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BG990))))*($F990>=5)","v":0},{"$f":"IF(BI$5<YEAR($H990),0,IF(BI$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BH990))))*($F990>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H990),0,IF(BJ$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BI990))))*($F990>=5)","v":0},{"$f":"IF(BK$5<YEAR($H990),0,IF(BK$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BJ990))))*($F990>=5)","v":0},{"$f":"IF(BL$5<YEAR($H990),0,IF(BL$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BK990))))*($F990>=5)","v":0},{"$f":"IF(BM$5<YEAR($H990),0,IF(BM$5=YEAR($H990),MIN(13-MONTH($H990),$J990),MIN(12,$J990-SUM($N990:BL990))))*($F990>=5)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Input!F32","v":"2016-12-01"},{"$f":"Input!G32","v":"2016-12-31"},0,0,0,null,null,{"$f":"IF(O$5<YEAR($H991),0,IF(O$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:N991))))*($F991>=5)","v":0},{"$f":"IF(P$5<YEAR($H991),0,IF(P$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:O991))))*($F991>=5)","v":0},{"$f":"IF(Q$5<YEAR($H991),0,IF(Q$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:P991))))*($F991>=5)","v":0},{"$f":"IF(R$5<YEAR($H991),0,IF(R$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:Q991))))*($F991>=5)","v":0},{"$f":"IF(S$5<YEAR($H991),0,IF(S$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:R991))))*($F991>=5)","v":0},{"$f":"IF(T$5<YEAR($H991),0,IF(T$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:S991))))*($F991>=5)","v":0},{"$f":"IF(U$5<YEAR($H991),0,IF(U$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:T991))))*($F991>=5)","v":0},{"$f":"IF(V$5<YEAR($H991),0,IF(V$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:U991))))*($F991>=5)","v":0},{"$f":"IF(W$5<YEAR($H991),0,IF(W$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:V991))))*($F991>=5)","v":0},{"$f":"IF(X$5<YEAR($H991),0,IF(X$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:W991))))*($F991>=5)","v":0},{"$f":"IF(Y$5<YEAR($H991),0,IF(Y$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:X991))))*($F991>=5)","v":0},{"$f":"IF(Z$5<YEAR($H991),0,IF(Z$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:Y991))))*($F991>=5)","v":0},{"$f":"IF(AA$5<YEAR($H991),0,IF(AA$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:Z991))))*($F991>=5)","v":0},{"$f":"IF(AB$5<YEAR($H991),0,IF(AB$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AA991))))*($F991>=5)","v":0},{"$f":"IF(AC$5<YEAR($H991),0,IF(AC$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AB991))))*($F991>=5)","v":0},{"$f":"IF(AD$5<YEAR($H991),0,IF(AD$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AC991))))*($F991>=5)","v":0},{"$f":"IF(AE$5<YEAR($H991),0,IF(AE$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AD991))))*($F991>=5)","v":0},{"$f":"IF(AF$5<YEAR($H991),0,IF(AF$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AE991))))*($F991>=5)","v":0},{"$f":"IF(AG$5<YEAR($H991),0,IF(AG$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AF991))))*($F991>=5)","v":0},{"$f":"IF(AH$5<YEAR($H991),0,IF(AH$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AG991))))*($F991>=5)","v":0},{"$f":"IF(AI$5<YEAR($H991),0,IF(AI$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AH991))))*($F991>=5)","v":0},{"$f":"IF(AJ$5<YEAR($H991),0,IF(AJ$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AI991))))*($F991>=5)","v":0},{"$f":"IF(AK$5<YEAR($H991),0,IF(AK$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AJ991))))*($F991>=5)","v":0},{"$f":"IF(AL$5<YEAR($H991),0,IF(AL$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AK991))))*($F991>=5)","v":0},{"$f":"IF(AM$5<YEAR($H991),0,IF(AM$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AL991))))*($F991>=5)","v":0},{"$f":"IF(AN$5<YEAR($H991),0,IF(AN$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AM991))))*($F991>=5)","v":0},{"$f":"IF(AO$5<YEAR($H991),0,IF(AO$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AN991))))*($F991>=5)","v":0},{"$f":"IF(AP$5<YEAR($H991),0,IF(AP$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AO991))))*($F991>=5)","v":0},{"$f":"IF(AQ$5<YEAR($H991),0,IF(AQ$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AP991))))*($F991>=5)","v":0},{"$f":"IF(AR$5<YEAR($H991),0,IF(AR$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AQ991))))*($F991>=5)","v":0},{"$f":"IF(AS$5<YEAR($H991),0,IF(AS$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AR991))))*($F991>=5)","v":0},{"$f":"IF(AT$5<YEAR($H991),0,IF(AT$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AS991))))*($F991>=5)","v":0},{"$f":"IF(AU$5<YEAR($H991),0,IF(AU$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AT991))))*($F991>=5)","v":0},{"$f":"IF(AV$5<YEAR($H991),0,IF(AV$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AU991))))*($F991>=5)","v":0},{"$f":"IF(AW$5<YEAR($H991),0,IF(AW$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AV991))))*($F991>=5)","v":0},{"$f":"IF(AX$5<YEAR($H991),0,IF(AX$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AW991))))*($F991>=5)","v":0},{"$f":"IF(AY$5<YEAR($H991),0,IF(AY$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AX991))))*($F991>=5)","v":0},{"$f":"IF(AZ$5<YEAR($H991),0,IF(AZ$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AY991))))*($F991>=5)","v":0},{"$f":"IF(BA$5<YEAR($H991),0,IF(BA$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:AZ991))))*($F991>=5)","v":0},{"$f":"IF(BB$5<YEAR($H991),0,IF(BB$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BA991))))*($F991>=5)","v":0},{"$f":"IF(BC$5<YEAR($H991),0,IF(BC$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BB991))))*($F991>=5)","v":0},{"$f":"IF(BD$5<YEAR($H991),0,IF(BD$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BC991))))*($F991>=5)","v":0},{"$f":"IF(BE$5<YEAR($H991),0,IF(BE$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BD991))))*($F991>=5)","v":0},{"$f":"IF(BF$5<YEAR($H991),0,IF(BF$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BE991))))*($F991>=5)","v":0},{"$f":"IF(BG$5<YEAR($H991),0,IF(BG$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BF991))))*($F991>=5)","v":0},{"$f":"IF(BH$5<YEAR($H991),0,IF(BH$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BG991))))*($F991>=5)","v":0},{"$f":"IF(BI$5<YEAR($H991),0,IF(BI$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BH991))))*($F991>=5)","v":0},{"$f":"IF(BJ$5<YEAR($H991),0,IF(BJ$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BI991))))*($F991>=5)","v":0},{"$f":"IF(BK$5<YEAR($H991),0,IF(BK$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BJ991))))*($F991>=5)","v":0},{"$f":"IF(BL$5<YEAR($H991),0,IF(BL$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BK991))))*($F991>=5)","v":0},{"$f":"IF(BM$5<YEAR($H991),0,IF(BM$5=YEAR($H991),MIN(13-MONTH($H991),$J991),MIN(12,$J991-SUM($N991:BL991))))*($F991>=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D966","v":"Total Months Under Construction"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O967:O991)","v":0},{"$f":"SUM(P967:P991)","v":0},{"$f":"SUM(Q967:Q991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total AFUDC Accrued"]
[null,null,{"$f":"C995+1","v":1},{"$f":"INDEX(D$59:D$83,$C996,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C996,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O996:BM996,$O$7:$BM$7)","v":0},{"$f":"SUM(O996:BM996)","v":0},null,null,{"$f":"(IFERROR(-FV(O$960,O967,O117/O967)-O117,0)+(SUM($N117:N117)+SUM($N996:N996))*O$960*O967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P967,P117/P967)-P117,0)+(SUM($N117:O117)+SUM($N996:O996))*P$960*P967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q967,Q117/Q967)-Q117,0)+(SUM($N117:P117)+SUM($N996:P996))*Q$960*Q967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R967,R117/R967)-R117,0)+(SUM($N117:Q117)+SUM($N996:Q996))*R$960*R967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S967,S117/S967)-S117,0)+(SUM($N117:R117)+SUM($N996:R996))*S$960*S967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T967,T117/T967)-T117,0)+(SUM($N117:S117)+SUM($N996:S996))*T$960*T967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U967,U117/U967)-U117,0)+(SUM($N117:T117)+SUM($N996:T996))*U$960*U967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V967,V117/V967)-V117,0)+(SUM($N117:U117)+SUM($N996:U996))*V$960*V967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W967,W117/W967)-W117,0)+(SUM($N117:V117)+SUM($N996:V996))*W$960*W967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X967,X117/X967)-X117,0)+(SUM($N117:W117)+SUM($N996:W996))*X$960*X967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y967,Y117/Y967)-Y117,0)+(SUM($N117:X117)+SUM($N996:X996))*Y$960*Y967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z967,Z117/Z967)-Z117,0)+(SUM($N117:Y117)+SUM($N996:Y996))*Z$960*Z967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA967,AA117/AA967)-AA117,0)+(SUM($N117:Z117)+SUM($N996:Z996))*AA$960*AA967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB967,AB117/AB967)-AB117,0)+(SUM($N117:AA117)+SUM($N996:AA996))*AB$960*AB967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC967,AC117/AC967)-AC117,0)+(SUM($N117:AB117)+SUM($N996:AB996))*AC$960*AC967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD967,AD117/AD967)-AD117,0)+(SUM($N117:AC117)+SUM($N996:AC996))*AD$960*AD967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE967,AE117/AE967)-AE117,0)+(SUM($N117:AD117)+SUM($N996:AD996))*AE$960*AE967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF967,AF117/AF967)-AF117,0)+(SUM($N117:AE117)+SUM($N996:AE996))*AF$960*AF967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG967,AG117/AG967)-AG117,0)+(SUM($N117:AF117)+SUM($N996:AF996))*AG$960*AG967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH967,AH117/AH967)-AH117,0)+(SUM($N117:AG117)+SUM($N996:AG996))*AH$960*AH967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI967,AI117/AI967)-AI117,0)+(SUM($N117:AH117)+SUM($N996:AH996))*AI$960*AI967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ967,AJ117/AJ967)-AJ117,0)+(SUM($N117:AI117)+SUM($N996:AI996))*AJ$960*AJ967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK967,AK117/AK967)-AK117,0)+(SUM($N117:AJ117)+SUM($N996:AJ996))*AK$960*AK967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL967,AL117/AL967)-AL117,0)+(SUM($N117:AK117)+SUM($N996:AK996))*AL$960*AL967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM967,AM117/AM967)-AM117,0)+(SUM($N117:AL117)+SUM($N996:AL996))*AM$960*AM967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN967,AN117/AN967)-AN117,0)+(SUM($N117:AM117)+SUM($N996:AM996))*AN$960*AN967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO967,AO117/AO967)-AO117,0)+(SUM($N117:AN117)+SUM($N996:AN996))*AO$960*AO967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP967,AP117/AP967)-AP117,0)+(SUM($N117:AO117)+SUM($N996:AO996))*AP$960*AP967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ967,AQ117/AQ967)-AQ117,0)+(SUM($N117:AP117)+SUM($N996:AP996))*AQ$960*AQ967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR967,AR117/AR967)-AR117,0)+(SUM($N117:AQ117)+SUM($N996:AQ996))*AR$960*AR967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS967,AS117/AS967)-AS117,0)+(SUM($N117:AR117)+SUM($N996:AR996))*AS$960*AS967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT967,AT117/AT967)-AT117,0)+(SUM($N117:AS117)+SUM($N996:AS996))*AT$960*AT967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU967,AU117/AU967)-AU117,0)+(SUM($N117:AT117)+SUM($N996:AT996))*AU$960*AU967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV967,AV117/AV967)-AV117,0)+(SUM($N117:AU117)+SUM($N996:AU996))*AV$960*AV967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW967,AW117/AW967)-AW117,0)+(SUM($N117:AV117)+SUM($N996:AV996))*AW$960*AW967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX967,AX117/AX967)-AX117,0)+(SUM($N117:AW117)+SUM($N996:AW996))*AX$960*AX967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY967,AY117/AY967)-AY117,0)+(SUM($N117:AX117)+SUM($N996:AX996))*AY$960*AY967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ967,AZ117/AZ967)-AZ117,0)+(SUM($N117:AY117)+SUM($N996:AY996))*AZ$960*AZ967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA967,BA117/BA967)-BA117,0)+(SUM($N117:AZ117)+SUM($N996:AZ996))*BA$960*BA967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB967,BB117/BB967)-BB117,0)+(SUM($N117:BA117)+SUM($N996:BA996))*BB$960*BB967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC967,BC117/BC967)-BC117,0)+(SUM($N117:BB117)+SUM($N996:BB996))*BC$960*BC967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD967,BD117/BD967)-BD117,0)+(SUM($N117:BC117)+SUM($N996:BC996))*BD$960*BD967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE967,BE117/BE967)-BE117,0)+(SUM($N117:BD117)+SUM($N996:BD996))*BE$960*BE967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF967,BF117/BF967)-BF117,0)+(SUM($N117:BE117)+SUM($N996:BE996))*BF$960*BF967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG967,BG117/BG967)-BG117,0)+(SUM($N117:BF117)+SUM($N996:BF996))*BG$960*BG967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH967,BH117/BH967)-BH117,0)+(SUM($N117:BG117)+SUM($N996:BG996))*BH$960*BH967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI967,BI117/BI967)-BI117,0)+(SUM($N117:BH117)+SUM($N996:BH996))*BI$960*BI967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ967,BJ117/BJ967)-BJ117,0)+(SUM($N117:BI117)+SUM($N996:BI996))*BJ$960*BJ967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK967,BK117/BK967)-BK117,0)+(SUM($N117:BJ117)+SUM($N996:BJ996))*BK$960*BK967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL967,BL117/BL967)-BL117,0)+(SUM($N117:BK117)+SUM($N996:BK996))*BL$960*BL967)*($F996=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM967,BM117/BM967)-BM117,0)+(SUM($N117:BL117)+SUM($N996:BL996))*BM$960*BM967)*($F996=5)","v":0}]
[null,null,{"$f":"C996+1","v":2},{"$f":"INDEX(D$59:D$83,$C997,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O997:BM997,$O$7:$BM$7)","v":0},{"$f":"SUM(O997:BM997)","v":0},null,null,{"$f":"(IFERROR(-FV(O$960,O968,O118/O968)-O118,0)+(SUM($N118:N118)+SUM($N997:N997))*O$960*O968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P968,P118/P968)-P118,0)+(SUM($N118:O118)+SUM($N997:O997))*P$960*P968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q968,Q118/Q968)-Q118,0)+(SUM($N118:P118)+SUM($N997:P997))*Q$960*Q968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R968,R118/R968)-R118,0)+(SUM($N118:Q118)+SUM($N997:Q997))*R$960*R968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S968,S118/S968)-S118,0)+(SUM($N118:R118)+SUM($N997:R997))*S$960*S968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T968,T118/T968)-T118,0)+(SUM($N118:S118)+SUM($N997:S997))*T$960*T968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U968,U118/U968)-U118,0)+(SUM($N118:T118)+SUM($N997:T997))*U$960*U968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V968,V118/V968)-V118,0)+(SUM($N118:U118)+SUM($N997:U997))*V$960*V968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W968,W118/W968)-W118,0)+(SUM($N118:V118)+SUM($N997:V997))*W$960*W968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X968,X118/X968)-X118,0)+(SUM($N118:W118)+SUM($N997:W997))*X$960*X968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y968,Y118/Y968)-Y118,0)+(SUM($N118:X118)+SUM($N997:X997))*Y$960*Y968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z968,Z118/Z968)-Z118,0)+(SUM($N118:Y118)+SUM($N997:Y997))*Z$960*Z968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA968,AA118/AA968)-AA118,0)+(SUM($N118:Z118)+SUM($N997:Z997))*AA$960*AA968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB968,AB118/AB968)-AB118,0)+(SUM($N118:AA118)+SUM($N997:AA997))*AB$960*AB968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC968,AC118/AC968)-AC118,0)+(SUM($N118:AB118)+SUM($N997:AB997))*AC$960*AC968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD968,AD118/AD968)-AD118,0)+(SUM($N118:AC118)+SUM($N997:AC997))*AD$960*AD968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE968,AE118/AE968)-AE118,0)+(SUM($N118:AD118)+SUM($N997:AD997))*AE$960*AE968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF968,AF118/AF968)-AF118,0)+(SUM($N118:AE118)+SUM($N997:AE997))*AF$960*AF968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG968,AG118/AG968)-AG118,0)+(SUM($N118:AF118)+SUM($N997:AF997))*AG$960*AG968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH968,AH118/AH968)-AH118,0)+(SUM($N118:AG118)+SUM($N997:AG997))*AH$960*AH968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI968,AI118/AI968)-AI118,0)+(SUM($N118:AH118)+SUM($N997:AH997))*AI$960*AI968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ968,AJ118/AJ968)-AJ118,0)+(SUM($N118:AI118)+SUM($N997:AI997))*AJ$960*AJ968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK968,AK118/AK968)-AK118,0)+(SUM($N118:AJ118)+SUM($N997:AJ997))*AK$960*AK968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL968,AL118/AL968)-AL118,0)+(SUM($N118:AK118)+SUM($N997:AK997))*AL$960*AL968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM968,AM118/AM968)-AM118,0)+(SUM($N118:AL118)+SUM($N997:AL997))*AM$960*AM968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN968,AN118/AN968)-AN118,0)+(SUM($N118:AM118)+SUM($N997:AM997))*AN$960*AN968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO968,AO118/AO968)-AO118,0)+(SUM($N118:AN118)+SUM($N997:AN997))*AO$960*AO968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP968,AP118/AP968)-AP118,0)+(SUM($N118:AO118)+SUM($N997:AO997))*AP$960*AP968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ968,AQ118/AQ968)-AQ118,0)+(SUM($N118:AP118)+SUM($N997:AP997))*AQ$960*AQ968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR968,AR118/AR968)-AR118,0)+(SUM($N118:AQ118)+SUM($N997:AQ997))*AR$960*AR968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS968,AS118/AS968)-AS118,0)+(SUM($N118:AR118)+SUM($N997:AR997))*AS$960*AS968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT968,AT118/AT968)-AT118,0)+(SUM($N118:AS118)+SUM($N997:AS997))*AT$960*AT968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU968,AU118/AU968)-AU118,0)+(SUM($N118:AT118)+SUM($N997:AT997))*AU$960*AU968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV968,AV118/AV968)-AV118,0)+(SUM($N118:AU118)+SUM($N997:AU997))*AV$960*AV968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW968,AW118/AW968)-AW118,0)+(SUM($N118:AV118)+SUM($N997:AV997))*AW$960*AW968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX968,AX118/AX968)-AX118,0)+(SUM($N118:AW118)+SUM($N997:AW997))*AX$960*AX968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY968,AY118/AY968)-AY118,0)+(SUM($N118:AX118)+SUM($N997:AX997))*AY$960*AY968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ968,AZ118/AZ968)-AZ118,0)+(SUM($N118:AY118)+SUM($N997:AY997))*AZ$960*AZ968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA968,BA118/BA968)-BA118,0)+(SUM($N118:AZ118)+SUM($N997:AZ997))*BA$960*BA968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB968,BB118/BB968)-BB118,0)+(SUM($N118:BA118)+SUM($N997:BA997))*BB$960*BB968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC968,BC118/BC968)-BC118,0)+(SUM($N118:BB118)+SUM($N997:BB997))*BC$960*BC968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD968,BD118/BD968)-BD118,0)+(SUM($N118:BC118)+SUM($N997:BC997))*BD$960*BD968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE968,BE118/BE968)-BE118,0)+(SUM($N118:BD118)+SUM($N997:BD997))*BE$960*BE968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF968,BF118/BF968)-BF118,0)+(SUM($N118:BE118)+SUM($N997:BE997))*BF$960*BF968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG968,BG118/BG968)-BG118,0)+(SUM($N118:BF118)+SUM($N997:BF997))*BG$960*BG968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH968,BH118/BH968)-BH118,0)+(SUM($N118:BG118)+SUM($N997:BG997))*BH$960*BH968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI968,BI118/BI968)-BI118,0)+(SUM($N118:BH118)+SUM($N997:BH997))*BI$960*BI968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ968,BJ118/BJ968)-BJ118,0)+(SUM($N118:BI118)+SUM($N997:BI997))*BJ$960*BJ968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK968,BK118/BK968)-BK118,0)+(SUM($N118:BJ118)+SUM($N997:BJ997))*BK$960*BK968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL968,BL118/BL968)-BL118,0)+(SUM($N118:BK118)+SUM($N997:BK997))*BL$960*BL968)*($F997=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM968,BM118/BM968)-BM118,0)+(SUM($N118:BL118)+SUM($N997:BL997))*BM$960*BM968)*($F997=5)","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O969,O119/O969)-O119,0)+(SUM($N119:N119)+SUM($N998:N998))*O$960*O969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P969,P119/P969)-P119,0)+(SUM($N119:O119)+SUM($N998:O998))*P$960*P969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q969,Q119/Q969)-Q119,0)+(SUM($N119:P119)+SUM($N998:P998))*Q$960*Q969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R969,R119/R969)-R119,0)+(SUM($N119:Q119)+SUM($N998:Q998))*R$960*R969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S969,S119/S969)-S119,0)+(SUM($N119:R119)+SUM($N998:R998))*S$960*S969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T969,T119/T969)-T119,0)+(SUM($N119:S119)+SUM($N998:S998))*T$960*T969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U969,U119/U969)-U119,0)+(SUM($N119:T119)+SUM($N998:T998))*U$960*U969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V969,V119/V969)-V119,0)+(SUM($N119:U119)+SUM($N998:U998))*V$960*V969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W969,W119/W969)-W119,0)+(SUM($N119:V119)+SUM($N998:V998))*W$960*W969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X969,X119/X969)-X119,0)+(SUM($N119:W119)+SUM($N998:W998))*X$960*X969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y969,Y119/Y969)-Y119,0)+(SUM($N119:X119)+SUM($N998:X998))*Y$960*Y969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z969,Z119/Z969)-Z119,0)+(SUM($N119:Y119)+SUM($N998:Y998))*Z$960*Z969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA969,AA119/AA969)-AA119,0)+(SUM($N119:Z119)+SUM($N998:Z998))*AA$960*AA969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB969,AB119/AB969)-AB119,0)+(SUM($N119:AA119)+SUM($N998:AA998))*AB$960*AB969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC969,AC119/AC969)-AC119,0)+(SUM($N119:AB119)+SUM($N998:AB998))*AC$960*AC969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD969,AD119/AD969)-AD119,0)+(SUM($N119:AC119)+SUM($N998:AC998))*AD$960*AD969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE969,AE119/AE969)-AE119,0)+(SUM($N119:AD119)+SUM($N998:AD998))*AE$960*AE969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF969,AF119/AF969)-AF119,0)+(SUM($N119:AE119)+SUM($N998:AE998))*AF$960*AF969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG969,AG119/AG969)-AG119,0)+(SUM($N119:AF119)+SUM($N998:AF998))*AG$960*AG969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH969,AH119/AH969)-AH119,0)+(SUM($N119:AG119)+SUM($N998:AG998))*AH$960*AH969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI969,AI119/AI969)-AI119,0)+(SUM($N119:AH119)+SUM($N998:AH998))*AI$960*AI969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ969,AJ119/AJ969)-AJ119,0)+(SUM($N119:AI119)+SUM($N998:AI998))*AJ$960*AJ969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK969,AK119/AK969)-AK119,0)+(SUM($N119:AJ119)+SUM($N998:AJ998))*AK$960*AK969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL969,AL119/AL969)-AL119,0)+(SUM($N119:AK119)+SUM($N998:AK998))*AL$960*AL969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM969,AM119/AM969)-AM119,0)+(SUM($N119:AL119)+SUM($N998:AL998))*AM$960*AM969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN969,AN119/AN969)-AN119,0)+(SUM($N119:AM119)+SUM($N998:AM998))*AN$960*AN969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO969,AO119/AO969)-AO119,0)+(SUM($N119:AN119)+SUM($N998:AN998))*AO$960*AO969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP969,AP119/AP969)-AP119,0)+(SUM($N119:AO119)+SUM($N998:AO998))*AP$960*AP969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ969,AQ119/AQ969)-AQ119,0)+(SUM($N119:AP119)+SUM($N998:AP998))*AQ$960*AQ969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR969,AR119/AR969)-AR119,0)+(SUM($N119:AQ119)+SUM($N998:AQ998))*AR$960*AR969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS969,AS119/AS969)-AS119,0)+(SUM($N119:AR119)+SUM($N998:AR998))*AS$960*AS969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT969,AT119/AT969)-AT119,0)+(SUM($N119:AS119)+SUM($N998:AS998))*AT$960*AT969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU969,AU119/AU969)-AU119,0)+(SUM($N119:AT119)+SUM($N998:AT998))*AU$960*AU969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV969,AV119/AV969)-AV119,0)+(SUM($N119:AU119)+SUM($N998:AU998))*AV$960*AV969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW969,AW119/AW969)-AW119,0)+(SUM($N119:AV119)+SUM($N998:AV998))*AW$960*AW969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX969,AX119/AX969)-AX119,0)+(SUM($N119:AW119)+SUM($N998:AW998))*AX$960*AX969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY969,AY119/AY969)-AY119,0)+(SUM($N119:AX119)+SUM($N998:AX998))*AY$960*AY969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ969,AZ119/AZ969)-AZ119,0)+(SUM($N119:AY119)+SUM($N998:AY998))*AZ$960*AZ969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA969,BA119/BA969)-BA119,0)+(SUM($N119:AZ119)+SUM($N998:AZ998))*BA$960*BA969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB969,BB119/BB969)-BB119,0)+(SUM($N119:BA119)+SUM($N998:BA998))*BB$960*BB969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC969,BC119/BC969)-BC119,0)+(SUM($N119:BB119)+SUM($N998:BB998))*BC$960*BC969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD969,BD119/BD969)-BD119,0)+(SUM($N119:BC119)+SUM($N998:BC998))*BD$960*BD969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE969,BE119/BE969)-BE119,0)+(SUM($N119:BD119)+SUM($N998:BD998))*BE$960*BE969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF969,BF119/BF969)-BF119,0)+(SUM($N119:BE119)+SUM($N998:BE998))*BF$960*BF969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG969,BG119/BG969)-BG119,0)+(SUM($N119:BF119)+SUM($N998:BF998))*BG$960*BG969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH969,BH119/BH969)-BH119,0)+(SUM($N119:BG119)+SUM($N998:BG998))*BH$960*BH969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI969,BI119/BI969)-BI119,0)+(SUM($N119:BH119)+SUM($N998:BH998))*BI$960*BI969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ969,BJ119/BJ969)-BJ119,0)+(SUM($N119:BI119)+SUM($N998:BI998))*BJ$960*BJ969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK969,BK119/BK969)-BK119,0)+(SUM($N119:BJ119)+SUM($N998:BJ998))*BK$960*BK969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL969,BL119/BL969)-BL119,0)+(SUM($N119:BK119)+SUM($N998:BK998))*BL$960*BL969)*($F998=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM969,BM119/BM969)-BM119,0)+(SUM($N119:BL119)+SUM($N998:BL998))*BM$960*BM969)*($F998=5)","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O970,O120/O970)-O120,0)+(SUM($N120:N120)+SUM($N999:N999))*O$960*O970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P970,P120/P970)-P120,0)+(SUM($N120:O120)+SUM($N999:O999))*P$960*P970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q970,Q120/Q970)-Q120,0)+(SUM($N120:P120)+SUM($N999:P999))*Q$960*Q970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R970,R120/R970)-R120,0)+(SUM($N120:Q120)+SUM($N999:Q999))*R$960*R970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S970,S120/S970)-S120,0)+(SUM($N120:R120)+SUM($N999:R999))*S$960*S970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T970,T120/T970)-T120,0)+(SUM($N120:S120)+SUM($N999:S999))*T$960*T970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U970,U120/U970)-U120,0)+(SUM($N120:T120)+SUM($N999:T999))*U$960*U970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V970,V120/V970)-V120,0)+(SUM($N120:U120)+SUM($N999:U999))*V$960*V970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W970,W120/W970)-W120,0)+(SUM($N120:V120)+SUM($N999:V999))*W$960*W970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X970,X120/X970)-X120,0)+(SUM($N120:W120)+SUM($N999:W999))*X$960*X970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y970,Y120/Y970)-Y120,0)+(SUM($N120:X120)+SUM($N999:X999))*Y$960*Y970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z970,Z120/Z970)-Z120,0)+(SUM($N120:Y120)+SUM($N999:Y999))*Z$960*Z970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA970,AA120/AA970)-AA120,0)+(SUM($N120:Z120)+SUM($N999:Z999))*AA$960*AA970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB970,AB120/AB970)-AB120,0)+(SUM($N120:AA120)+SUM($N999:AA999))*AB$960*AB970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC970,AC120/AC970)-AC120,0)+(SUM($N120:AB120)+SUM($N999:AB999))*AC$960*AC970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD970,AD120/AD970)-AD120,0)+(SUM($N120:AC120)+SUM($N999:AC999))*AD$960*AD970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE970,AE120/AE970)-AE120,0)+(SUM($N120:AD120)+SUM($N999:AD999))*AE$960*AE970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF970,AF120/AF970)-AF120,0)+(SUM($N120:AE120)+SUM($N999:AE999))*AF$960*AF970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG970,AG120/AG970)-AG120,0)+(SUM($N120:AF120)+SUM($N999:AF999))*AG$960*AG970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH970,AH120/AH970)-AH120,0)+(SUM($N120:AG120)+SUM($N999:AG999))*AH$960*AH970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI970,AI120/AI970)-AI120,0)+(SUM($N120:AH120)+SUM($N999:AH999))*AI$960*AI970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ970,AJ120/AJ970)-AJ120,0)+(SUM($N120:AI120)+SUM($N999:AI999))*AJ$960*AJ970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK970,AK120/AK970)-AK120,0)+(SUM($N120:AJ120)+SUM($N999:AJ999))*AK$960*AK970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL970,AL120/AL970)-AL120,0)+(SUM($N120:AK120)+SUM($N999:AK999))*AL$960*AL970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM970,AM120/AM970)-AM120,0)+(SUM($N120:AL120)+SUM($N999:AL999))*AM$960*AM970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN970,AN120/AN970)-AN120,0)+(SUM($N120:AM120)+SUM($N999:AM999))*AN$960*AN970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO970,AO120/AO970)-AO120,0)+(SUM($N120:AN120)+SUM($N999:AN999))*AO$960*AO970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP970,AP120/AP970)-AP120,0)+(SUM($N120:AO120)+SUM($N999:AO999))*AP$960*AP970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ970,AQ120/AQ970)-AQ120,0)+(SUM($N120:AP120)+SUM($N999:AP999))*AQ$960*AQ970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR970,AR120/AR970)-AR120,0)+(SUM($N120:AQ120)+SUM($N999:AQ999))*AR$960*AR970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS970,AS120/AS970)-AS120,0)+(SUM($N120:AR120)+SUM($N999:AR999))*AS$960*AS970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT970,AT120/AT970)-AT120,0)+(SUM($N120:AS120)+SUM($N999:AS999))*AT$960*AT970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU970,AU120/AU970)-AU120,0)+(SUM($N120:AT120)+SUM($N999:AT999))*AU$960*AU970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV970,AV120/AV970)-AV120,0)+(SUM($N120:AU120)+SUM($N999:AU999))*AV$960*AV970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW970,AW120/AW970)-AW120,0)+(SUM($N120:AV120)+SUM($N999:AV999))*AW$960*AW970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX970,AX120/AX970)-AX120,0)+(SUM($N120:AW120)+SUM($N999:AW999))*AX$960*AX970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY970,AY120/AY970)-AY120,0)+(SUM($N120:AX120)+SUM($N999:AX999))*AY$960*AY970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ970,AZ120/AZ970)-AZ120,0)+(SUM($N120:AY120)+SUM($N999:AY999))*AZ$960*AZ970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA970,BA120/BA970)-BA120,0)+(SUM($N120:AZ120)+SUM($N999:AZ999))*BA$960*BA970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB970,BB120/BB970)-BB120,0)+(SUM($N120:BA120)+SUM($N999:BA999))*BB$960*BB970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC970,BC120/BC970)-BC120,0)+(SUM($N120:BB120)+SUM($N999:BB999))*BC$960*BC970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD970,BD120/BD970)-BD120,0)+(SUM($N120:BC120)+SUM($N999:BC999))*BD$960*BD970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE970,BE120/BE970)-BE120,0)+(SUM($N120:BD120)+SUM($N999:BD999))*BE$960*BE970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF970,BF120/BF970)-BF120,0)+(SUM($N120:BE120)+SUM($N999:BE999))*BF$960*BF970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG970,BG120/BG970)-BG120,0)+(SUM($N120:BF120)+SUM($N999:BF999))*BG$960*BG970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH970,BH120/BH970)-BH120,0)+(SUM($N120:BG120)+SUM($N999:BG999))*BH$960*BH970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI970,BI120/BI970)-BI120,0)+(SUM($N120:BH120)+SUM($N999:BH999))*BI$960*BI970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ970,BJ120/BJ970)-BJ120,0)+(SUM($N120:BI120)+SUM($N999:BI999))*BJ$960*BJ970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK970,BK120/BK970)-BK120,0)+(SUM($N120:BJ120)+SUM($N999:BJ999))*BK$960*BK970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL970,BL120/BL970)-BL120,0)+(SUM($N120:BK120)+SUM($N999:BK999))*BL$960*BL970)*($F999=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM970,BM120/BM970)-BM120,0)+(SUM($N120:BL120)+SUM($N999:BL999))*BM$960*BM970)*($F999=5)","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O971,O121/O971)-O121,0)+(SUM($N121:N121)+SUM($N1000:N1000))*O$960*O971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P971,P121/P971)-P121,0)+(SUM($N121:O121)+SUM($N1000:O1000))*P$960*P971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q971,Q121/Q971)-Q121,0)+(SUM($N121:P121)+SUM($N1000:P1000))*Q$960*Q971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R971,R121/R971)-R121,0)+(SUM($N121:Q121)+SUM($N1000:Q1000))*R$960*R971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S971,S121/S971)-S121,0)+(SUM($N121:R121)+SUM($N1000:R1000))*S$960*S971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T971,T121/T971)-T121,0)+(SUM($N121:S121)+SUM($N1000:S1000))*T$960*T971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U971,U121/U971)-U121,0)+(SUM($N121:T121)+SUM($N1000:T1000))*U$960*U971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V971,V121/V971)-V121,0)+(SUM($N121:U121)+SUM($N1000:U1000))*V$960*V971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W971,W121/W971)-W121,0)+(SUM($N121:V121)+SUM($N1000:V1000))*W$960*W971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X971,X121/X971)-X121,0)+(SUM($N121:W121)+SUM($N1000:W1000))*X$960*X971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y971,Y121/Y971)-Y121,0)+(SUM($N121:X121)+SUM($N1000:X1000))*Y$960*Y971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z971,Z121/Z971)-Z121,0)+(SUM($N121:Y121)+SUM($N1000:Y1000))*Z$960*Z971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA971,AA121/AA971)-AA121,0)+(SUM($N121:Z121)+SUM($N1000:Z1000))*AA$960*AA971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB971,AB121/AB971)-AB121,0)+(SUM($N121:AA121)+SUM($N1000:AA1000))*AB$960*AB971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC971,AC121/AC971)-AC121,0)+(SUM($N121:AB121)+SUM($N1000:AB1000))*AC$960*AC971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD971,AD121/AD971)-AD121,0)+(SUM($N121:AC121)+SUM($N1000:AC1000))*AD$960*AD971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE971,AE121/AE971)-AE121,0)+(SUM($N121:AD121)+SUM($N1000:AD1000))*AE$960*AE971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF971,AF121/AF971)-AF121,0)+(SUM($N121:AE121)+SUM($N1000:AE1000))*AF$960*AF971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG971,AG121/AG971)-AG121,0)+(SUM($N121:AF121)+SUM($N1000:AF1000))*AG$960*AG971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH971,AH121/AH971)-AH121,0)+(SUM($N121:AG121)+SUM($N1000:AG1000))*AH$960*AH971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI971,AI121/AI971)-AI121,0)+(SUM($N121:AH121)+SUM($N1000:AH1000))*AI$960*AI971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ971,AJ121/AJ971)-AJ121,0)+(SUM($N121:AI121)+SUM($N1000:AI1000))*AJ$960*AJ971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK971,AK121/AK971)-AK121,0)+(SUM($N121:AJ121)+SUM($N1000:AJ1000))*AK$960*AK971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL971,AL121/AL971)-AL121,0)+(SUM($N121:AK121)+SUM($N1000:AK1000))*AL$960*AL971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM971,AM121/AM971)-AM121,0)+(SUM($N121:AL121)+SUM($N1000:AL1000))*AM$960*AM971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN971,AN121/AN971)-AN121,0)+(SUM($N121:AM121)+SUM($N1000:AM1000))*AN$960*AN971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO971,AO121/AO971)-AO121,0)+(SUM($N121:AN121)+SUM($N1000:AN1000))*AO$960*AO971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP971,AP121/AP971)-AP121,0)+(SUM($N121:AO121)+SUM($N1000:AO1000))*AP$960*AP971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ971,AQ121/AQ971)-AQ121,0)+(SUM($N121:AP121)+SUM($N1000:AP1000))*AQ$960*AQ971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR971,AR121/AR971)-AR121,0)+(SUM($N121:AQ121)+SUM($N1000:AQ1000))*AR$960*AR971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS971,AS121/AS971)-AS121,0)+(SUM($N121:AR121)+SUM($N1000:AR1000))*AS$960*AS971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT971,AT121/AT971)-AT121,0)+(SUM($N121:AS121)+SUM($N1000:AS1000))*AT$960*AT971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU971,AU121/AU971)-AU121,0)+(SUM($N121:AT121)+SUM($N1000:AT1000))*AU$960*AU971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV971,AV121/AV971)-AV121,0)+(SUM($N121:AU121)+SUM($N1000:AU1000))*AV$960*AV971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW971,AW121/AW971)-AW121,0)+(SUM($N121:AV121)+SUM($N1000:AV1000))*AW$960*AW971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX971,AX121/AX971)-AX121,0)+(SUM($N121:AW121)+SUM($N1000:AW1000))*AX$960*AX971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY971,AY121/AY971)-AY121,0)+(SUM($N121:AX121)+SUM($N1000:AX1000))*AY$960*AY971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ971,AZ121/AZ971)-AZ121,0)+(SUM($N121:AY121)+SUM($N1000:AY1000))*AZ$960*AZ971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA971,BA121/BA971)-BA121,0)+(SUM($N121:AZ121)+SUM($N1000:AZ1000))*BA$960*BA971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB971,BB121/BB971)-BB121,0)+(SUM($N121:BA121)+SUM($N1000:BA1000))*BB$960*BB971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC971,BC121/BC971)-BC121,0)+(SUM($N121:BB121)+SUM($N1000:BB1000))*BC$960*BC971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD971,BD121/BD971)-BD121,0)+(SUM($N121:BC121)+SUM($N1000:BC1000))*BD$960*BD971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE971,BE121/BE971)-BE121,0)+(SUM($N121:BD121)+SUM($N1000:BD1000))*BE$960*BE971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF971,BF121/BF971)-BF121,0)+(SUM($N121:BE121)+SUM($N1000:BE1000))*BF$960*BF971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG971,BG121/BG971)-BG121,0)+(SUM($N121:BF121)+SUM($N1000:BF1000))*BG$960*BG971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH971,BH121/BH971)-BH121,0)+(SUM($N121:BG121)+SUM($N1000:BG1000))*BH$960*BH971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI971,BI121/BI971)-BI121,0)+(SUM($N121:BH121)+SUM($N1000:BH1000))*BI$960*BI971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ971,BJ121/BJ971)-BJ121,0)+(SUM($N121:BI121)+SUM($N1000:BI1000))*BJ$960*BJ971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK971,BK121/BK971)-BK121,0)+(SUM($N121:BJ121)+SUM($N1000:BJ1000))*BK$960*BK971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL971,BL121/BL971)-BL121,0)+(SUM($N121:BK121)+SUM($N1000:BK1000))*BL$960*BL971)*($F1000=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM971,BM121/BM971)-BM121,0)+(SUM($N121:BL121)+SUM($N1000:BL1000))*BM$960*BM971)*($F1000=5)","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O972,O122/O972)-O122,0)+(SUM($N122:N122)+SUM($N1001:N1001))*O$960*O972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P972,P122/P972)-P122,0)+(SUM($N122:O122)+SUM($N1001:O1001))*P$960*P972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q972,Q122/Q972)-Q122,0)+(SUM($N122:P122)+SUM($N1001:P1001))*Q$960*Q972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R972,R122/R972)-R122,0)+(SUM($N122:Q122)+SUM($N1001:Q1001))*R$960*R972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S972,S122/S972)-S122,0)+(SUM($N122:R122)+SUM($N1001:R1001))*S$960*S972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T972,T122/T972)-T122,0)+(SUM($N122:S122)+SUM($N1001:S1001))*T$960*T972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U972,U122/U972)-U122,0)+(SUM($N122:T122)+SUM($N1001:T1001))*U$960*U972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V972,V122/V972)-V122,0)+(SUM($N122:U122)+SUM($N1001:U1001))*V$960*V972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W972,W122/W972)-W122,0)+(SUM($N122:V122)+SUM($N1001:V1001))*W$960*W972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X972,X122/X972)-X122,0)+(SUM($N122:W122)+SUM($N1001:W1001))*X$960*X972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y972,Y122/Y972)-Y122,0)+(SUM($N122:X122)+SUM($N1001:X1001))*Y$960*Y972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z972,Z122/Z972)-Z122,0)+(SUM($N122:Y122)+SUM($N1001:Y1001))*Z$960*Z972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA972,AA122/AA972)-AA122,0)+(SUM($N122:Z122)+SUM($N1001:Z1001))*AA$960*AA972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB972,AB122/AB972)-AB122,0)+(SUM($N122:AA122)+SUM($N1001:AA1001))*AB$960*AB972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC972,AC122/AC972)-AC122,0)+(SUM($N122:AB122)+SUM($N1001:AB1001))*AC$960*AC972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD972,AD122/AD972)-AD122,0)+(SUM($N122:AC122)+SUM($N1001:AC1001))*AD$960*AD972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE972,AE122/AE972)-AE122,0)+(SUM($N122:AD122)+SUM($N1001:AD1001))*AE$960*AE972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF972,AF122/AF972)-AF122,0)+(SUM($N122:AE122)+SUM($N1001:AE1001))*AF$960*AF972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG972,AG122/AG972)-AG122,0)+(SUM($N122:AF122)+SUM($N1001:AF1001))*AG$960*AG972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH972,AH122/AH972)-AH122,0)+(SUM($N122:AG122)+SUM($N1001:AG1001))*AH$960*AH972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI972,AI122/AI972)-AI122,0)+(SUM($N122:AH122)+SUM($N1001:AH1001))*AI$960*AI972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ972,AJ122/AJ972)-AJ122,0)+(SUM($N122:AI122)+SUM($N1001:AI1001))*AJ$960*AJ972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK972,AK122/AK972)-AK122,0)+(SUM($N122:AJ122)+SUM($N1001:AJ1001))*AK$960*AK972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL972,AL122/AL972)-AL122,0)+(SUM($N122:AK122)+SUM($N1001:AK1001))*AL$960*AL972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM972,AM122/AM972)-AM122,0)+(SUM($N122:AL122)+SUM($N1001:AL1001))*AM$960*AM972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN972,AN122/AN972)-AN122,0)+(SUM($N122:AM122)+SUM($N1001:AM1001))*AN$960*AN972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO972,AO122/AO972)-AO122,0)+(SUM($N122:AN122)+SUM($N1001:AN1001))*AO$960*AO972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP972,AP122/AP972)-AP122,0)+(SUM($N122:AO122)+SUM($N1001:AO1001))*AP$960*AP972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ972,AQ122/AQ972)-AQ122,0)+(SUM($N122:AP122)+SUM($N1001:AP1001))*AQ$960*AQ972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR972,AR122/AR972)-AR122,0)+(SUM($N122:AQ122)+SUM($N1001:AQ1001))*AR$960*AR972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS972,AS122/AS972)-AS122,0)+(SUM($N122:AR122)+SUM($N1001:AR1001))*AS$960*AS972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT972,AT122/AT972)-AT122,0)+(SUM($N122:AS122)+SUM($N1001:AS1001))*AT$960*AT972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU972,AU122/AU972)-AU122,0)+(SUM($N122:AT122)+SUM($N1001:AT1001))*AU$960*AU972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV972,AV122/AV972)-AV122,0)+(SUM($N122:AU122)+SUM($N1001:AU1001))*AV$960*AV972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW972,AW122/AW972)-AW122,0)+(SUM($N122:AV122)+SUM($N1001:AV1001))*AW$960*AW972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX972,AX122/AX972)-AX122,0)+(SUM($N122:AW122)+SUM($N1001:AW1001))*AX$960*AX972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY972,AY122/AY972)-AY122,0)+(SUM($N122:AX122)+SUM($N1001:AX1001))*AY$960*AY972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ972,AZ122/AZ972)-AZ122,0)+(SUM($N122:AY122)+SUM($N1001:AY1001))*AZ$960*AZ972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA972,BA122/BA972)-BA122,0)+(SUM($N122:AZ122)+SUM($N1001:AZ1001))*BA$960*BA972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB972,BB122/BB972)-BB122,0)+(SUM($N122:BA122)+SUM($N1001:BA1001))*BB$960*BB972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC972,BC122/BC972)-BC122,0)+(SUM($N122:BB122)+SUM($N1001:BB1001))*BC$960*BC972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD972,BD122/BD972)-BD122,0)+(SUM($N122:BC122)+SUM($N1001:BC1001))*BD$960*BD972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE972,BE122/BE972)-BE122,0)+(SUM($N122:BD122)+SUM($N1001:BD1001))*BE$960*BE972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF972,BF122/BF972)-BF122,0)+(SUM($N122:BE122)+SUM($N1001:BE1001))*BF$960*BF972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG972,BG122/BG972)-BG122,0)+(SUM($N122:BF122)+SUM($N1001:BF1001))*BG$960*BG972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH972,BH122/BH972)-BH122,0)+(SUM($N122:BG122)+SUM($N1001:BG1001))*BH$960*BH972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI972,BI122/BI972)-BI122,0)+(SUM($N122:BH122)+SUM($N1001:BH1001))*BI$960*BI972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ972,BJ122/BJ972)-BJ122,0)+(SUM($N122:BI122)+SUM($N1001:BI1001))*BJ$960*BJ972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK972,BK122/BK972)-BK122,0)+(SUM($N122:BJ122)+SUM($N1001:BJ1001))*BK$960*BK972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL972,BL122/BL972)-BL122,0)+(SUM($N122:BK122)+SUM($N1001:BK1001))*BL$960*BL972)*($F1001=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM972,BM122/BM972)-BM122,0)+(SUM($N122:BL122)+SUM($N1001:BL1001))*BM$960*BM972)*($F1001=5)","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O973,O123/O973)-O123,0)+(SUM($N123:N123)+SUM($N1002:N1002))*O$960*O973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P973,P123/P973)-P123,0)+(SUM($N123:O123)+SUM($N1002:O1002))*P$960*P973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q973,Q123/Q973)-Q123,0)+(SUM($N123:P123)+SUM($N1002:P1002))*Q$960*Q973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R973,R123/R973)-R123,0)+(SUM($N123:Q123)+SUM($N1002:Q1002))*R$960*R973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S973,S123/S973)-S123,0)+(SUM($N123:R123)+SUM($N1002:R1002))*S$960*S973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T973,T123/T973)-T123,0)+(SUM($N123:S123)+SUM($N1002:S1002))*T$960*T973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U973,U123/U973)-U123,0)+(SUM($N123:T123)+SUM($N1002:T1002))*U$960*U973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V973,V123/V973)-V123,0)+(SUM($N123:U123)+SUM($N1002:U1002))*V$960*V973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W973,W123/W973)-W123,0)+(SUM($N123:V123)+SUM($N1002:V1002))*W$960*W973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X973,X123/X973)-X123,0)+(SUM($N123:W123)+SUM($N1002:W1002))*X$960*X973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y973,Y123/Y973)-Y123,0)+(SUM($N123:X123)+SUM($N1002:X1002))*Y$960*Y973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z973,Z123/Z973)-Z123,0)+(SUM($N123:Y123)+SUM($N1002:Y1002))*Z$960*Z973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA973,AA123/AA973)-AA123,0)+(SUM($N123:Z123)+SUM($N1002:Z1002))*AA$960*AA973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB973,AB123/AB973)-AB123,0)+(SUM($N123:AA123)+SUM($N1002:AA1002))*AB$960*AB973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC973,AC123/AC973)-AC123,0)+(SUM($N123:AB123)+SUM($N1002:AB1002))*AC$960*AC973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD973,AD123/AD973)-AD123,0)+(SUM($N123:AC123)+SUM($N1002:AC1002))*AD$960*AD973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE973,AE123/AE973)-AE123,0)+(SUM($N123:AD123)+SUM($N1002:AD1002))*AE$960*AE973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF973,AF123/AF973)-AF123,0)+(SUM($N123:AE123)+SUM($N1002:AE1002))*AF$960*AF973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG973,AG123/AG973)-AG123,0)+(SUM($N123:AF123)+SUM($N1002:AF1002))*AG$960*AG973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH973,AH123/AH973)-AH123,0)+(SUM($N123:AG123)+SUM($N1002:AG1002))*AH$960*AH973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI973,AI123/AI973)-AI123,0)+(SUM($N123:AH123)+SUM($N1002:AH1002))*AI$960*AI973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ973,AJ123/AJ973)-AJ123,0)+(SUM($N123:AI123)+SUM($N1002:AI1002))*AJ$960*AJ973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK973,AK123/AK973)-AK123,0)+(SUM($N123:AJ123)+SUM($N1002:AJ1002))*AK$960*AK973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL973,AL123/AL973)-AL123,0)+(SUM($N123:AK123)+SUM($N1002:AK1002))*AL$960*AL973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM973,AM123/AM973)-AM123,0)+(SUM($N123:AL123)+SUM($N1002:AL1002))*AM$960*AM973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN973,AN123/AN973)-AN123,0)+(SUM($N123:AM123)+SUM($N1002:AM1002))*AN$960*AN973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO973,AO123/AO973)-AO123,0)+(SUM($N123:AN123)+SUM($N1002:AN1002))*AO$960*AO973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP973,AP123/AP973)-AP123,0)+(SUM($N123:AO123)+SUM($N1002:AO1002))*AP$960*AP973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ973,AQ123/AQ973)-AQ123,0)+(SUM($N123:AP123)+SUM($N1002:AP1002))*AQ$960*AQ973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR973,AR123/AR973)-AR123,0)+(SUM($N123:AQ123)+SUM($N1002:AQ1002))*AR$960*AR973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS973,AS123/AS973)-AS123,0)+(SUM($N123:AR123)+SUM($N1002:AR1002))*AS$960*AS973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT973,AT123/AT973)-AT123,0)+(SUM($N123:AS123)+SUM($N1002:AS1002))*AT$960*AT973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU973,AU123/AU973)-AU123,0)+(SUM($N123:AT123)+SUM($N1002:AT1002))*AU$960*AU973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV973,AV123/AV973)-AV123,0)+(SUM($N123:AU123)+SUM($N1002:AU1002))*AV$960*AV973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW973,AW123/AW973)-AW123,0)+(SUM($N123:AV123)+SUM($N1002:AV1002))*AW$960*AW973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX973,AX123/AX973)-AX123,0)+(SUM($N123:AW123)+SUM($N1002:AW1002))*AX$960*AX973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY973,AY123/AY973)-AY123,0)+(SUM($N123:AX123)+SUM($N1002:AX1002))*AY$960*AY973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ973,AZ123/AZ973)-AZ123,0)+(SUM($N123:AY123)+SUM($N1002:AY1002))*AZ$960*AZ973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA973,BA123/BA973)-BA123,0)+(SUM($N123:AZ123)+SUM($N1002:AZ1002))*BA$960*BA973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB973,BB123/BB973)-BB123,0)+(SUM($N123:BA123)+SUM($N1002:BA1002))*BB$960*BB973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC973,BC123/BC973)-BC123,0)+(SUM($N123:BB123)+SUM($N1002:BB1002))*BC$960*BC973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD973,BD123/BD973)-BD123,0)+(SUM($N123:BC123)+SUM($N1002:BC1002))*BD$960*BD973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE973,BE123/BE973)-BE123,0)+(SUM($N123:BD123)+SUM($N1002:BD1002))*BE$960*BE973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF973,BF123/BF973)-BF123,0)+(SUM($N123:BE123)+SUM($N1002:BE1002))*BF$960*BF973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG973,BG123/BG973)-BG123,0)+(SUM($N123:BF123)+SUM($N1002:BF1002))*BG$960*BG973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH973,BH123/BH973)-BH123,0)+(SUM($N123:BG123)+SUM($N1002:BG1002))*BH$960*BH973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI973,BI123/BI973)-BI123,0)+(SUM($N123:BH123)+SUM($N1002:BH1002))*BI$960*BI973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ973,BJ123/BJ973)-BJ123,0)+(SUM($N123:BI123)+SUM($N1002:BI1002))*BJ$960*BJ973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK973,BK123/BK973)-BK123,0)+(SUM($N123:BJ123)+SUM($N1002:BJ1002))*BK$960*BK973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL973,BL123/BL973)-BL123,0)+(SUM($N123:BK123)+SUM($N1002:BK1002))*BL$960*BL973)*($F1002=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM973,BM123/BM973)-BM123,0)+(SUM($N123:BL123)+SUM($N1002:BL1002))*BM$960*BM973)*($F1002=5)","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O974,O124/O974)-O124,0)+(SUM($N124:N124)+SUM($N1003:N1003))*O$960*O974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P974,P124/P974)-P124,0)+(SUM($N124:O124)+SUM($N1003:O1003))*P$960*P974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q974,Q124/Q974)-Q124,0)+(SUM($N124:P124)+SUM($N1003:P1003))*Q$960*Q974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R974,R124/R974)-R124,0)+(SUM($N124:Q124)+SUM($N1003:Q1003))*R$960*R974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S974,S124/S974)-S124,0)+(SUM($N124:R124)+SUM($N1003:R1003))*S$960*S974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T974,T124/T974)-T124,0)+(SUM($N124:S124)+SUM($N1003:S1003))*T$960*T974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U974,U124/U974)-U124,0)+(SUM($N124:T124)+SUM($N1003:T1003))*U$960*U974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V974,V124/V974)-V124,0)+(SUM($N124:U124)+SUM($N1003:U1003))*V$960*V974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W974,W124/W974)-W124,0)+(SUM($N124:V124)+SUM($N1003:V1003))*W$960*W974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X974,X124/X974)-X124,0)+(SUM($N124:W124)+SUM($N1003:W1003))*X$960*X974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y974,Y124/Y974)-Y124,0)+(SUM($N124:X124)+SUM($N1003:X1003))*Y$960*Y974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z974,Z124/Z974)-Z124,0)+(SUM($N124:Y124)+SUM($N1003:Y1003))*Z$960*Z974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA974,AA124/AA974)-AA124,0)+(SUM($N124:Z124)+SUM($N1003:Z1003))*AA$960*AA974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB974,AB124/AB974)-AB124,0)+(SUM($N124:AA124)+SUM($N1003:AA1003))*AB$960*AB974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC974,AC124/AC974)-AC124,0)+(SUM($N124:AB124)+SUM($N1003:AB1003))*AC$960*AC974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD974,AD124/AD974)-AD124,0)+(SUM($N124:AC124)+SUM($N1003:AC1003))*AD$960*AD974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE974,AE124/AE974)-AE124,0)+(SUM($N124:AD124)+SUM($N1003:AD1003))*AE$960*AE974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF974,AF124/AF974)-AF124,0)+(SUM($N124:AE124)+SUM($N1003:AE1003))*AF$960*AF974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG974,AG124/AG974)-AG124,0)+(SUM($N124:AF124)+SUM($N1003:AF1003))*AG$960*AG974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH974,AH124/AH974)-AH124,0)+(SUM($N124:AG124)+SUM($N1003:AG1003))*AH$960*AH974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI974,AI124/AI974)-AI124,0)+(SUM($N124:AH124)+SUM($N1003:AH1003))*AI$960*AI974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ974,AJ124/AJ974)-AJ124,0)+(SUM($N124:AI124)+SUM($N1003:AI1003))*AJ$960*AJ974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK974,AK124/AK974)-AK124,0)+(SUM($N124:AJ124)+SUM($N1003:AJ1003))*AK$960*AK974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL974,AL124/AL974)-AL124,0)+(SUM($N124:AK124)+SUM($N1003:AK1003))*AL$960*AL974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM974,AM124/AM974)-AM124,0)+(SUM($N124:AL124)+SUM($N1003:AL1003))*AM$960*AM974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN974,AN124/AN974)-AN124,0)+(SUM($N124:AM124)+SUM($N1003:AM1003))*AN$960*AN974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO974,AO124/AO974)-AO124,0)+(SUM($N124:AN124)+SUM($N1003:AN1003))*AO$960*AO974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP974,AP124/AP974)-AP124,0)+(SUM($N124:AO124)+SUM($N1003:AO1003))*AP$960*AP974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ974,AQ124/AQ974)-AQ124,0)+(SUM($N124:AP124)+SUM($N1003:AP1003))*AQ$960*AQ974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR974,AR124/AR974)-AR124,0)+(SUM($N124:AQ124)+SUM($N1003:AQ1003))*AR$960*AR974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS974,AS124/AS974)-AS124,0)+(SUM($N124:AR124)+SUM($N1003:AR1003))*AS$960*AS974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT974,AT124/AT974)-AT124,0)+(SUM($N124:AS124)+SUM($N1003:AS1003))*AT$960*AT974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU974,AU124/AU974)-AU124,0)+(SUM($N124:AT124)+SUM($N1003:AT1003))*AU$960*AU974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV974,AV124/AV974)-AV124,0)+(SUM($N124:AU124)+SUM($N1003:AU1003))*AV$960*AV974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW974,AW124/AW974)-AW124,0)+(SUM($N124:AV124)+SUM($N1003:AV1003))*AW$960*AW974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX974,AX124/AX974)-AX124,0)+(SUM($N124:AW124)+SUM($N1003:AW1003))*AX$960*AX974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY974,AY124/AY974)-AY124,0)+(SUM($N124:AX124)+SUM($N1003:AX1003))*AY$960*AY974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ974,AZ124/AZ974)-AZ124,0)+(SUM($N124:AY124)+SUM($N1003:AY1003))*AZ$960*AZ974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA974,BA124/BA974)-BA124,0)+(SUM($N124:AZ124)+SUM($N1003:AZ1003))*BA$960*BA974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB974,BB124/BB974)-BB124,0)+(SUM($N124:BA124)+SUM($N1003:BA1003))*BB$960*BB974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC974,BC124/BC974)-BC124,0)+(SUM($N124:BB124)+SUM($N1003:BB1003))*BC$960*BC974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD974,BD124/BD974)-BD124,0)+(SUM($N124:BC124)+SUM($N1003:BC1003))*BD$960*BD974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE974,BE124/BE974)-BE124,0)+(SUM($N124:BD124)+SUM($N1003:BD1003))*BE$960*BE974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF974,BF124/BF974)-BF124,0)+(SUM($N124:BE124)+SUM($N1003:BE1003))*BF$960*BF974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG974,BG124/BG974)-BG124,0)+(SUM($N124:BF124)+SUM($N1003:BF1003))*BG$960*BG974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH974,BH124/BH974)-BH124,0)+(SUM($N124:BG124)+SUM($N1003:BG1003))*BH$960*BH974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI974,BI124/BI974)-BI124,0)+(SUM($N124:BH124)+SUM($N1003:BH1003))*BI$960*BI974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ974,BJ124/BJ974)-BJ124,0)+(SUM($N124:BI124)+SUM($N1003:BI1003))*BJ$960*BJ974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK974,BK124/BK974)-BK124,0)+(SUM($N124:BJ124)+SUM($N1003:BJ1003))*BK$960*BK974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL974,BL124/BL974)-BL124,0)+(SUM($N124:BK124)+SUM($N1003:BK1003))*BL$960*BL974)*($F1003=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM974,BM124/BM974)-BM124,0)+(SUM($N124:BL124)+SUM($N1003:BL1003))*BM$960*BM974)*($F1003=5)","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O975,O125/O975)-O125,0)+(SUM($N125:N125)+SUM($N1004:N1004))*O$960*O975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P975,P125/P975)-P125,0)+(SUM($N125:O125)+SUM($N1004:O1004))*P$960*P975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q975,Q125/Q975)-Q125,0)+(SUM($N125:P125)+SUM($N1004:P1004))*Q$960*Q975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R975,R125/R975)-R125,0)+(SUM($N125:Q125)+SUM($N1004:Q1004))*R$960*R975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S975,S125/S975)-S125,0)+(SUM($N125:R125)+SUM($N1004:R1004))*S$960*S975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T975,T125/T975)-T125,0)+(SUM($N125:S125)+SUM($N1004:S1004))*T$960*T975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U975,U125/U975)-U125,0)+(SUM($N125:T125)+SUM($N1004:T1004))*U$960*U975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V975,V125/V975)-V125,0)+(SUM($N125:U125)+SUM($N1004:U1004))*V$960*V975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W975,W125/W975)-W125,0)+(SUM($N125:V125)+SUM($N1004:V1004))*W$960*W975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X975,X125/X975)-X125,0)+(SUM($N125:W125)+SUM($N1004:W1004))*X$960*X975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y975,Y125/Y975)-Y125,0)+(SUM($N125:X125)+SUM($N1004:X1004))*Y$960*Y975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z975,Z125/Z975)-Z125,0)+(SUM($N125:Y125)+SUM($N1004:Y1004))*Z$960*Z975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA975,AA125/AA975)-AA125,0)+(SUM($N125:Z125)+SUM($N1004:Z1004))*AA$960*AA975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB975,AB125/AB975)-AB125,0)+(SUM($N125:AA125)+SUM($N1004:AA1004))*AB$960*AB975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC975,AC125/AC975)-AC125,0)+(SUM($N125:AB125)+SUM($N1004:AB1004))*AC$960*AC975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD975,AD125/AD975)-AD125,0)+(SUM($N125:AC125)+SUM($N1004:AC1004))*AD$960*AD975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE975,AE125/AE975)-AE125,0)+(SUM($N125:AD125)+SUM($N1004:AD1004))*AE$960*AE975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF975,AF125/AF975)-AF125,0)+(SUM($N125:AE125)+SUM($N1004:AE1004))*AF$960*AF975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG975,AG125/AG975)-AG125,0)+(SUM($N125:AF125)+SUM($N1004:AF1004))*AG$960*AG975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH975,AH125/AH975)-AH125,0)+(SUM($N125:AG125)+SUM($N1004:AG1004))*AH$960*AH975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI975,AI125/AI975)-AI125,0)+(SUM($N125:AH125)+SUM($N1004:AH1004))*AI$960*AI975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ975,AJ125/AJ975)-AJ125,0)+(SUM($N125:AI125)+SUM($N1004:AI1004))*AJ$960*AJ975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK975,AK125/AK975)-AK125,0)+(SUM($N125:AJ125)+SUM($N1004:AJ1004))*AK$960*AK975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL975,AL125/AL975)-AL125,0)+(SUM($N125:AK125)+SUM($N1004:AK1004))*AL$960*AL975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM975,AM125/AM975)-AM125,0)+(SUM($N125:AL125)+SUM($N1004:AL1004))*AM$960*AM975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN975,AN125/AN975)-AN125,0)+(SUM($N125:AM125)+SUM($N1004:AM1004))*AN$960*AN975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO975,AO125/AO975)-AO125,0)+(SUM($N125:AN125)+SUM($N1004:AN1004))*AO$960*AO975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP975,AP125/AP975)-AP125,0)+(SUM($N125:AO125)+SUM($N1004:AO1004))*AP$960*AP975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ975,AQ125/AQ975)-AQ125,0)+(SUM($N125:AP125)+SUM($N1004:AP1004))*AQ$960*AQ975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR975,AR125/AR975)-AR125,0)+(SUM($N125:AQ125)+SUM($N1004:AQ1004))*AR$960*AR975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS975,AS125/AS975)-AS125,0)+(SUM($N125:AR125)+SUM($N1004:AR1004))*AS$960*AS975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT975,AT125/AT975)-AT125,0)+(SUM($N125:AS125)+SUM($N1004:AS1004))*AT$960*AT975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU975,AU125/AU975)-AU125,0)+(SUM($N125:AT125)+SUM($N1004:AT1004))*AU$960*AU975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV975,AV125/AV975)-AV125,0)+(SUM($N125:AU125)+SUM($N1004:AU1004))*AV$960*AV975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW975,AW125/AW975)-AW125,0)+(SUM($N125:AV125)+SUM($N1004:AV1004))*AW$960*AW975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX975,AX125/AX975)-AX125,0)+(SUM($N125:AW125)+SUM($N1004:AW1004))*AX$960*AX975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY975,AY125/AY975)-AY125,0)+(SUM($N125:AX125)+SUM($N1004:AX1004))*AY$960*AY975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ975,AZ125/AZ975)-AZ125,0)+(SUM($N125:AY125)+SUM($N1004:AY1004))*AZ$960*AZ975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA975,BA125/BA975)-BA125,0)+(SUM($N125:AZ125)+SUM($N1004:AZ1004))*BA$960*BA975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB975,BB125/BB975)-BB125,0)+(SUM($N125:BA125)+SUM($N1004:BA1004))*BB$960*BB975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC975,BC125/BC975)-BC125,0)+(SUM($N125:BB125)+SUM($N1004:BB1004))*BC$960*BC975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD975,BD125/BD975)-BD125,0)+(SUM($N125:BC125)+SUM($N1004:BC1004))*BD$960*BD975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE975,BE125/BE975)-BE125,0)+(SUM($N125:BD125)+SUM($N1004:BD1004))*BE$960*BE975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF975,BF125/BF975)-BF125,0)+(SUM($N125:BE125)+SUM($N1004:BE1004))*BF$960*BF975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG975,BG125/BG975)-BG125,0)+(SUM($N125:BF125)+SUM($N1004:BF1004))*BG$960*BG975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH975,BH125/BH975)-BH125,0)+(SUM($N125:BG125)+SUM($N1004:BG1004))*BH$960*BH975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI975,BI125/BI975)-BI125,0)+(SUM($N125:BH125)+SUM($N1004:BH1004))*BI$960*BI975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ975,BJ125/BJ975)-BJ125,0)+(SUM($N125:BI125)+SUM($N1004:BI1004))*BJ$960*BJ975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK975,BK125/BK975)-BK125,0)+(SUM($N125:BJ125)+SUM($N1004:BJ1004))*BK$960*BK975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL975,BL125/BL975)-BL125,0)+(SUM($N125:BK125)+SUM($N1004:BK1004))*BL$960*BL975)*($F1004=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM975,BM125/BM975)-BM125,0)+(SUM($N125:BL125)+SUM($N1004:BL1004))*BM$960*BM975)*($F1004=5)","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O976,O126/O976)-O126,0)+(SUM($N126:N126)+SUM($N1005:N1005))*O$960*O976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P976,P126/P976)-P126,0)+(SUM($N126:O126)+SUM($N1005:O1005))*P$960*P976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q976,Q126/Q976)-Q126,0)+(SUM($N126:P126)+SUM($N1005:P1005))*Q$960*Q976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R976,R126/R976)-R126,0)+(SUM($N126:Q126)+SUM($N1005:Q1005))*R$960*R976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S976,S126/S976)-S126,0)+(SUM($N126:R126)+SUM($N1005:R1005))*S$960*S976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T976,T126/T976)-T126,0)+(SUM($N126:S126)+SUM($N1005:S1005))*T$960*T976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U976,U126/U976)-U126,0)+(SUM($N126:T126)+SUM($N1005:T1005))*U$960*U976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V976,V126/V976)-V126,0)+(SUM($N126:U126)+SUM($N1005:U1005))*V$960*V976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W976,W126/W976)-W126,0)+(SUM($N126:V126)+SUM($N1005:V1005))*W$960*W976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X976,X126/X976)-X126,0)+(SUM($N126:W126)+SUM($N1005:W1005))*X$960*X976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y976,Y126/Y976)-Y126,0)+(SUM($N126:X126)+SUM($N1005:X1005))*Y$960*Y976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z976,Z126/Z976)-Z126,0)+(SUM($N126:Y126)+SUM($N1005:Y1005))*Z$960*Z976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA976,AA126/AA976)-AA126,0)+(SUM($N126:Z126)+SUM($N1005:Z1005))*AA$960*AA976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB976,AB126/AB976)-AB126,0)+(SUM($N126:AA126)+SUM($N1005:AA1005))*AB$960*AB976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC976,AC126/AC976)-AC126,0)+(SUM($N126:AB126)+SUM($N1005:AB1005))*AC$960*AC976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD976,AD126/AD976)-AD126,0)+(SUM($N126:AC126)+SUM($N1005:AC1005))*AD$960*AD976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE976,AE126/AE976)-AE126,0)+(SUM($N126:AD126)+SUM($N1005:AD1005))*AE$960*AE976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF976,AF126/AF976)-AF126,0)+(SUM($N126:AE126)+SUM($N1005:AE1005))*AF$960*AF976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG976,AG126/AG976)-AG126,0)+(SUM($N126:AF126)+SUM($N1005:AF1005))*AG$960*AG976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH976,AH126/AH976)-AH126,0)+(SUM($N126:AG126)+SUM($N1005:AG1005))*AH$960*AH976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI976,AI126/AI976)-AI126,0)+(SUM($N126:AH126)+SUM($N1005:AH1005))*AI$960*AI976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ976,AJ126/AJ976)-AJ126,0)+(SUM($N126:AI126)+SUM($N1005:AI1005))*AJ$960*AJ976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK976,AK126/AK976)-AK126,0)+(SUM($N126:AJ126)+SUM($N1005:AJ1005))*AK$960*AK976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL976,AL126/AL976)-AL126,0)+(SUM($N126:AK126)+SUM($N1005:AK1005))*AL$960*AL976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM976,AM126/AM976)-AM126,0)+(SUM($N126:AL126)+SUM($N1005:AL1005))*AM$960*AM976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN976,AN126/AN976)-AN126,0)+(SUM($N126:AM126)+SUM($N1005:AM1005))*AN$960*AN976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO976,AO126/AO976)-AO126,0)+(SUM($N126:AN126)+SUM($N1005:AN1005))*AO$960*AO976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP976,AP126/AP976)-AP126,0)+(SUM($N126:AO126)+SUM($N1005:AO1005))*AP$960*AP976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ976,AQ126/AQ976)-AQ126,0)+(SUM($N126:AP126)+SUM($N1005:AP1005))*AQ$960*AQ976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR976,AR126/AR976)-AR126,0)+(SUM($N126:AQ126)+SUM($N1005:AQ1005))*AR$960*AR976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS976,AS126/AS976)-AS126,0)+(SUM($N126:AR126)+SUM($N1005:AR1005))*AS$960*AS976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT976,AT126/AT976)-AT126,0)+(SUM($N126:AS126)+SUM($N1005:AS1005))*AT$960*AT976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU976,AU126/AU976)-AU126,0)+(SUM($N126:AT126)+SUM($N1005:AT1005))*AU$960*AU976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV976,AV126/AV976)-AV126,0)+(SUM($N126:AU126)+SUM($N1005:AU1005))*AV$960*AV976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW976,AW126/AW976)-AW126,0)+(SUM($N126:AV126)+SUM($N1005:AV1005))*AW$960*AW976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX976,AX126/AX976)-AX126,0)+(SUM($N126:AW126)+SUM($N1005:AW1005))*AX$960*AX976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY976,AY126/AY976)-AY126,0)+(SUM($N126:AX126)+SUM($N1005:AX1005))*AY$960*AY976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ976,AZ126/AZ976)-AZ126,0)+(SUM($N126:AY126)+SUM($N1005:AY1005))*AZ$960*AZ976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA976,BA126/BA976)-BA126,0)+(SUM($N126:AZ126)+SUM($N1005:AZ1005))*BA$960*BA976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB976,BB126/BB976)-BB126,0)+(SUM($N126:BA126)+SUM($N1005:BA1005))*BB$960*BB976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC976,BC126/BC976)-BC126,0)+(SUM($N126:BB126)+SUM($N1005:BB1005))*BC$960*BC976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD976,BD126/BD976)-BD126,0)+(SUM($N126:BC126)+SUM($N1005:BC1005))*BD$960*BD976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE976,BE126/BE976)-BE126,0)+(SUM($N126:BD126)+SUM($N1005:BD1005))*BE$960*BE976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF976,BF126/BF976)-BF126,0)+(SUM($N126:BE126)+SUM($N1005:BE1005))*BF$960*BF976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG976,BG126/BG976)-BG126,0)+(SUM($N126:BF126)+SUM($N1005:BF1005))*BG$960*BG976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH976,BH126/BH976)-BH126,0)+(SUM($N126:BG126)+SUM($N1005:BG1005))*BH$960*BH976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI976,BI126/BI976)-BI126,0)+(SUM($N126:BH126)+SUM($N1005:BH1005))*BI$960*BI976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ976,BJ126/BJ976)-BJ126,0)+(SUM($N126:BI126)+SUM($N1005:BI1005))*BJ$960*BJ976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK976,BK126/BK976)-BK126,0)+(SUM($N126:BJ126)+SUM($N1005:BJ1005))*BK$960*BK976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL976,BL126/BL976)-BL126,0)+(SUM($N126:BK126)+SUM($N1005:BK1005))*BL$960*BL976)*($F1005=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM976,BM126/BM976)-BM126,0)+(SUM($N126:BL126)+SUM($N1005:BL1005))*BM$960*BM976)*($F1005=5)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O977,O127/O977)-O127,0)+(SUM($N127:N127)+SUM($N1006:N1006))*O$960*O977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P977,P127/P977)-P127,0)+(SUM($N127:O127)+SUM($N1006:O1006))*P$960*P977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q977,Q127/Q977)-Q127,0)+(SUM($N127:P127)+SUM($N1006:P1006))*Q$960*Q977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R977,R127/R977)-R127,0)+(SUM($N127:Q127)+SUM($N1006:Q1006))*R$960*R977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S977,S127/S977)-S127,0)+(SUM($N127:R127)+SUM($N1006:R1006))*S$960*S977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T977,T127/T977)-T127,0)+(SUM($N127:S127)+SUM($N1006:S1006))*T$960*T977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U977,U127/U977)-U127,0)+(SUM($N127:T127)+SUM($N1006:T1006))*U$960*U977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V977,V127/V977)-V127,0)+(SUM($N127:U127)+SUM($N1006:U1006))*V$960*V977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W977,W127/W977)-W127,0)+(SUM($N127:V127)+SUM($N1006:V1006))*W$960*W977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X977,X127/X977)-X127,0)+(SUM($N127:W127)+SUM($N1006:W1006))*X$960*X977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y977,Y127/Y977)-Y127,0)+(SUM($N127:X127)+SUM($N1006:X1006))*Y$960*Y977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z977,Z127/Z977)-Z127,0)+(SUM($N127:Y127)+SUM($N1006:Y1006))*Z$960*Z977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA977,AA127/AA977)-AA127,0)+(SUM($N127:Z127)+SUM($N1006:Z1006))*AA$960*AA977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB977,AB127/AB977)-AB127,0)+(SUM($N127:AA127)+SUM($N1006:AA1006))*AB$960*AB977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC977,AC127/AC977)-AC127,0)+(SUM($N127:AB127)+SUM($N1006:AB1006))*AC$960*AC977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD977,AD127/AD977)-AD127,0)+(SUM($N127:AC127)+SUM($N1006:AC1006))*AD$960*AD977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE977,AE127/AE977)-AE127,0)+(SUM($N127:AD127)+SUM($N1006:AD1006))*AE$960*AE977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF977,AF127/AF977)-AF127,0)+(SUM($N127:AE127)+SUM($N1006:AE1006))*AF$960*AF977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG977,AG127/AG977)-AG127,0)+(SUM($N127:AF127)+SUM($N1006:AF1006))*AG$960*AG977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH977,AH127/AH977)-AH127,0)+(SUM($N127:AG127)+SUM($N1006:AG1006))*AH$960*AH977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI977,AI127/AI977)-AI127,0)+(SUM($N127:AH127)+SUM($N1006:AH1006))*AI$960*AI977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ977,AJ127/AJ977)-AJ127,0)+(SUM($N127:AI127)+SUM($N1006:AI1006))*AJ$960*AJ977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK977,AK127/AK977)-AK127,0)+(SUM($N127:AJ127)+SUM($N1006:AJ1006))*AK$960*AK977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL977,AL127/AL977)-AL127,0)+(SUM($N127:AK127)+SUM($N1006:AK1006))*AL$960*AL977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM977,AM127/AM977)-AM127,0)+(SUM($N127:AL127)+SUM($N1006:AL1006))*AM$960*AM977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN977,AN127/AN977)-AN127,0)+(SUM($N127:AM127)+SUM($N1006:AM1006))*AN$960*AN977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO977,AO127/AO977)-AO127,0)+(SUM($N127:AN127)+SUM($N1006:AN1006))*AO$960*AO977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP977,AP127/AP977)-AP127,0)+(SUM($N127:AO127)+SUM($N1006:AO1006))*AP$960*AP977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ977,AQ127/AQ977)-AQ127,0)+(SUM($N127:AP127)+SUM($N1006:AP1006))*AQ$960*AQ977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR977,AR127/AR977)-AR127,0)+(SUM($N127:AQ127)+SUM($N1006:AQ1006))*AR$960*AR977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS977,AS127/AS977)-AS127,0)+(SUM($N127:AR127)+SUM($N1006:AR1006))*AS$960*AS977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT977,AT127/AT977)-AT127,0)+(SUM($N127:AS127)+SUM($N1006:AS1006))*AT$960*AT977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU977,AU127/AU977)-AU127,0)+(SUM($N127:AT127)+SUM($N1006:AT1006))*AU$960*AU977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV977,AV127/AV977)-AV127,0)+(SUM($N127:AU127)+SUM($N1006:AU1006))*AV$960*AV977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW977,AW127/AW977)-AW127,0)+(SUM($N127:AV127)+SUM($N1006:AV1006))*AW$960*AW977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX977,AX127/AX977)-AX127,0)+(SUM($N127:AW127)+SUM($N1006:AW1006))*AX$960*AX977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY977,AY127/AY977)-AY127,0)+(SUM($N127:AX127)+SUM($N1006:AX1006))*AY$960*AY977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ977,AZ127/AZ977)-AZ127,0)+(SUM($N127:AY127)+SUM($N1006:AY1006))*AZ$960*AZ977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA977,BA127/BA977)-BA127,0)+(SUM($N127:AZ127)+SUM($N1006:AZ1006))*BA$960*BA977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB977,BB127/BB977)-BB127,0)+(SUM($N127:BA127)+SUM($N1006:BA1006))*BB$960*BB977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC977,BC127/BC977)-BC127,0)+(SUM($N127:BB127)+SUM($N1006:BB1006))*BC$960*BC977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD977,BD127/BD977)-BD127,0)+(SUM($N127:BC127)+SUM($N1006:BC1006))*BD$960*BD977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE977,BE127/BE977)-BE127,0)+(SUM($N127:BD127)+SUM($N1006:BD1006))*BE$960*BE977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF977,BF127/BF977)-BF127,0)+(SUM($N127:BE127)+SUM($N1006:BE1006))*BF$960*BF977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG977,BG127/BG977)-BG127,0)+(SUM($N127:BF127)+SUM($N1006:BF1006))*BG$960*BG977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH977,BH127/BH977)-BH127,0)+(SUM($N127:BG127)+SUM($N1006:BG1006))*BH$960*BH977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI977,BI127/BI977)-BI127,0)+(SUM($N127:BH127)+SUM($N1006:BH1006))*BI$960*BI977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ977,BJ127/BJ977)-BJ127,0)+(SUM($N127:BI127)+SUM($N1006:BI1006))*BJ$960*BJ977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK977,BK127/BK977)-BK127,0)+(SUM($N127:BJ127)+SUM($N1006:BJ1006))*BK$960*BK977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL977,BL127/BL977)-BL127,0)+(SUM($N127:BK127)+SUM($N1006:BK1006))*BL$960*BL977)*($F1006=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM977,BM127/BM977)-BM127,0)+(SUM($N127:BL127)+SUM($N1006:BL1006))*BM$960*BM977)*($F1006=5)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O978,O128/O978)-O128,0)+(SUM($N128:N128)+SUM($N1007:N1007))*O$960*O978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P978,P128/P978)-P128,0)+(SUM($N128:O128)+SUM($N1007:O1007))*P$960*P978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q978,Q128/Q978)-Q128,0)+(SUM($N128:P128)+SUM($N1007:P1007))*Q$960*Q978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R978,R128/R978)-R128,0)+(SUM($N128:Q128)+SUM($N1007:Q1007))*R$960*R978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S978,S128/S978)-S128,0)+(SUM($N128:R128)+SUM($N1007:R1007))*S$960*S978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T978,T128/T978)-T128,0)+(SUM($N128:S128)+SUM($N1007:S1007))*T$960*T978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U978,U128/U978)-U128,0)+(SUM($N128:T128)+SUM($N1007:T1007))*U$960*U978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V978,V128/V978)-V128,0)+(SUM($N128:U128)+SUM($N1007:U1007))*V$960*V978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W978,W128/W978)-W128,0)+(SUM($N128:V128)+SUM($N1007:V1007))*W$960*W978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X978,X128/X978)-X128,0)+(SUM($N128:W128)+SUM($N1007:W1007))*X$960*X978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y978,Y128/Y978)-Y128,0)+(SUM($N128:X128)+SUM($N1007:X1007))*Y$960*Y978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z978,Z128/Z978)-Z128,0)+(SUM($N128:Y128)+SUM($N1007:Y1007))*Z$960*Z978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA978,AA128/AA978)-AA128,0)+(SUM($N128:Z128)+SUM($N1007:Z1007))*AA$960*AA978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB978,AB128/AB978)-AB128,0)+(SUM($N128:AA128)+SUM($N1007:AA1007))*AB$960*AB978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC978,AC128/AC978)-AC128,0)+(SUM($N128:AB128)+SUM($N1007:AB1007))*AC$960*AC978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD978,AD128/AD978)-AD128,0)+(SUM($N128:AC128)+SUM($N1007:AC1007))*AD$960*AD978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE978,AE128/AE978)-AE128,0)+(SUM($N128:AD128)+SUM($N1007:AD1007))*AE$960*AE978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF978,AF128/AF978)-AF128,0)+(SUM($N128:AE128)+SUM($N1007:AE1007))*AF$960*AF978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG978,AG128/AG978)-AG128,0)+(SUM($N128:AF128)+SUM($N1007:AF1007))*AG$960*AG978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH978,AH128/AH978)-AH128,0)+(SUM($N128:AG128)+SUM($N1007:AG1007))*AH$960*AH978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI978,AI128/AI978)-AI128,0)+(SUM($N128:AH128)+SUM($N1007:AH1007))*AI$960*AI978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ978,AJ128/AJ978)-AJ128,0)+(SUM($N128:AI128)+SUM($N1007:AI1007))*AJ$960*AJ978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK978,AK128/AK978)-AK128,0)+(SUM($N128:AJ128)+SUM($N1007:AJ1007))*AK$960*AK978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL978,AL128/AL978)-AL128,0)+(SUM($N128:AK128)+SUM($N1007:AK1007))*AL$960*AL978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM978,AM128/AM978)-AM128,0)+(SUM($N128:AL128)+SUM($N1007:AL1007))*AM$960*AM978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN978,AN128/AN978)-AN128,0)+(SUM($N128:AM128)+SUM($N1007:AM1007))*AN$960*AN978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO978,AO128/AO978)-AO128,0)+(SUM($N128:AN128)+SUM($N1007:AN1007))*AO$960*AO978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP978,AP128/AP978)-AP128,0)+(SUM($N128:AO128)+SUM($N1007:AO1007))*AP$960*AP978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ978,AQ128/AQ978)-AQ128,0)+(SUM($N128:AP128)+SUM($N1007:AP1007))*AQ$960*AQ978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR978,AR128/AR978)-AR128,0)+(SUM($N128:AQ128)+SUM($N1007:AQ1007))*AR$960*AR978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS978,AS128/AS978)-AS128,0)+(SUM($N128:AR128)+SUM($N1007:AR1007))*AS$960*AS978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT978,AT128/AT978)-AT128,0)+(SUM($N128:AS128)+SUM($N1007:AS1007))*AT$960*AT978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU978,AU128/AU978)-AU128,0)+(SUM($N128:AT128)+SUM($N1007:AT1007))*AU$960*AU978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV978,AV128/AV978)-AV128,0)+(SUM($N128:AU128)+SUM($N1007:AU1007))*AV$960*AV978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW978,AW128/AW978)-AW128,0)+(SUM($N128:AV128)+SUM($N1007:AV1007))*AW$960*AW978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX978,AX128/AX978)-AX128,0)+(SUM($N128:AW128)+SUM($N1007:AW1007))*AX$960*AX978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY978,AY128/AY978)-AY128,0)+(SUM($N128:AX128)+SUM($N1007:AX1007))*AY$960*AY978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ978,AZ128/AZ978)-AZ128,0)+(SUM($N128:AY128)+SUM($N1007:AY1007))*AZ$960*AZ978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA978,BA128/BA978)-BA128,0)+(SUM($N128:AZ128)+SUM($N1007:AZ1007))*BA$960*BA978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB978,BB128/BB978)-BB128,0)+(SUM($N128:BA128)+SUM($N1007:BA1007))*BB$960*BB978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC978,BC128/BC978)-BC128,0)+(SUM($N128:BB128)+SUM($N1007:BB1007))*BC$960*BC978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD978,BD128/BD978)-BD128,0)+(SUM($N128:BC128)+SUM($N1007:BC1007))*BD$960*BD978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE978,BE128/BE978)-BE128,0)+(SUM($N128:BD128)+SUM($N1007:BD1007))*BE$960*BE978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF978,BF128/BF978)-BF128,0)+(SUM($N128:BE128)+SUM($N1007:BE1007))*BF$960*BF978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG978,BG128/BG978)-BG128,0)+(SUM($N128:BF128)+SUM($N1007:BF1007))*BG$960*BG978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH978,BH128/BH978)-BH128,0)+(SUM($N128:BG128)+SUM($N1007:BG1007))*BH$960*BH978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI978,BI128/BI978)-BI128,0)+(SUM($N128:BH128)+SUM($N1007:BH1007))*BI$960*BI978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ978,BJ128/BJ978)-BJ128,0)+(SUM($N128:BI128)+SUM($N1007:BI1007))*BJ$960*BJ978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK978,BK128/BK978)-BK128,0)+(SUM($N128:BJ128)+SUM($N1007:BJ1007))*BK$960*BK978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL978,BL128/BL978)-BL128,0)+(SUM($N128:BK128)+SUM($N1007:BK1007))*BL$960*BL978)*($F1007=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM978,BM128/BM978)-BM128,0)+(SUM($N128:BL128)+SUM($N1007:BL1007))*BM$960*BM978)*($F1007=5)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O979,O129/O979)-O129,0)+(SUM($N129:N129)+SUM($N1008:N1008))*O$960*O979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P979,P129/P979)-P129,0)+(SUM($N129:O129)+SUM($N1008:O1008))*P$960*P979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q979,Q129/Q979)-Q129,0)+(SUM($N129:P129)+SUM($N1008:P1008))*Q$960*Q979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R979,R129/R979)-R129,0)+(SUM($N129:Q129)+SUM($N1008:Q1008))*R$960*R979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S979,S129/S979)-S129,0)+(SUM($N129:R129)+SUM($N1008:R1008))*S$960*S979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T979,T129/T979)-T129,0)+(SUM($N129:S129)+SUM($N1008:S1008))*T$960*T979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U979,U129/U979)-U129,0)+(SUM($N129:T129)+SUM($N1008:T1008))*U$960*U979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V979,V129/V979)-V129,0)+(SUM($N129:U129)+SUM($N1008:U1008))*V$960*V979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W979,W129/W979)-W129,0)+(SUM($N129:V129)+SUM($N1008:V1008))*W$960*W979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X979,X129/X979)-X129,0)+(SUM($N129:W129)+SUM($N1008:W1008))*X$960*X979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y979,Y129/Y979)-Y129,0)+(SUM($N129:X129)+SUM($N1008:X1008))*Y$960*Y979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z979,Z129/Z979)-Z129,0)+(SUM($N129:Y129)+SUM($N1008:Y1008))*Z$960*Z979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA979,AA129/AA979)-AA129,0)+(SUM($N129:Z129)+SUM($N1008:Z1008))*AA$960*AA979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB979,AB129/AB979)-AB129,0)+(SUM($N129:AA129)+SUM($N1008:AA1008))*AB$960*AB979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC979,AC129/AC979)-AC129,0)+(SUM($N129:AB129)+SUM($N1008:AB1008))*AC$960*AC979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD979,AD129/AD979)-AD129,0)+(SUM($N129:AC129)+SUM($N1008:AC1008))*AD$960*AD979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE979,AE129/AE979)-AE129,0)+(SUM($N129:AD129)+SUM($N1008:AD1008))*AE$960*AE979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF979,AF129/AF979)-AF129,0)+(SUM($N129:AE129)+SUM($N1008:AE1008))*AF$960*AF979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG979,AG129/AG979)-AG129,0)+(SUM($N129:AF129)+SUM($N1008:AF1008))*AG$960*AG979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH979,AH129/AH979)-AH129,0)+(SUM($N129:AG129)+SUM($N1008:AG1008))*AH$960*AH979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI979,AI129/AI979)-AI129,0)+(SUM($N129:AH129)+SUM($N1008:AH1008))*AI$960*AI979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ979,AJ129/AJ979)-AJ129,0)+(SUM($N129:AI129)+SUM($N1008:AI1008))*AJ$960*AJ979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK979,AK129/AK979)-AK129,0)+(SUM($N129:AJ129)+SUM($N1008:AJ1008))*AK$960*AK979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL979,AL129/AL979)-AL129,0)+(SUM($N129:AK129)+SUM($N1008:AK1008))*AL$960*AL979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM979,AM129/AM979)-AM129,0)+(SUM($N129:AL129)+SUM($N1008:AL1008))*AM$960*AM979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN979,AN129/AN979)-AN129,0)+(SUM($N129:AM129)+SUM($N1008:AM1008))*AN$960*AN979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO979,AO129/AO979)-AO129,0)+(SUM($N129:AN129)+SUM($N1008:AN1008))*AO$960*AO979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP979,AP129/AP979)-AP129,0)+(SUM($N129:AO129)+SUM($N1008:AO1008))*AP$960*AP979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ979,AQ129/AQ979)-AQ129,0)+(SUM($N129:AP129)+SUM($N1008:AP1008))*AQ$960*AQ979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR979,AR129/AR979)-AR129,0)+(SUM($N129:AQ129)+SUM($N1008:AQ1008))*AR$960*AR979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS979,AS129/AS979)-AS129,0)+(SUM($N129:AR129)+SUM($N1008:AR1008))*AS$960*AS979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT979,AT129/AT979)-AT129,0)+(SUM($N129:AS129)+SUM($N1008:AS1008))*AT$960*AT979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU979,AU129/AU979)-AU129,0)+(SUM($N129:AT129)+SUM($N1008:AT1008))*AU$960*AU979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV979,AV129/AV979)-AV129,0)+(SUM($N129:AU129)+SUM($N1008:AU1008))*AV$960*AV979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW979,AW129/AW979)-AW129,0)+(SUM($N129:AV129)+SUM($N1008:AV1008))*AW$960*AW979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX979,AX129/AX979)-AX129,0)+(SUM($N129:AW129)+SUM($N1008:AW1008))*AX$960*AX979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY979,AY129/AY979)-AY129,0)+(SUM($N129:AX129)+SUM($N1008:AX1008))*AY$960*AY979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ979,AZ129/AZ979)-AZ129,0)+(SUM($N129:AY129)+SUM($N1008:AY1008))*AZ$960*AZ979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA979,BA129/BA979)-BA129,0)+(SUM($N129:AZ129)+SUM($N1008:AZ1008))*BA$960*BA979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB979,BB129/BB979)-BB129,0)+(SUM($N129:BA129)+SUM($N1008:BA1008))*BB$960*BB979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC979,BC129/BC979)-BC129,0)+(SUM($N129:BB129)+SUM($N1008:BB1008))*BC$960*BC979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD979,BD129/BD979)-BD129,0)+(SUM($N129:BC129)+SUM($N1008:BC1008))*BD$960*BD979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE979,BE129/BE979)-BE129,0)+(SUM($N129:BD129)+SUM($N1008:BD1008))*BE$960*BE979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF979,BF129/BF979)-BF129,0)+(SUM($N129:BE129)+SUM($N1008:BE1008))*BF$960*BF979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG979,BG129/BG979)-BG129,0)+(SUM($N129:BF129)+SUM($N1008:BF1008))*BG$960*BG979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH979,BH129/BH979)-BH129,0)+(SUM($N129:BG129)+SUM($N1008:BG1008))*BH$960*BH979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI979,BI129/BI979)-BI129,0)+(SUM($N129:BH129)+SUM($N1008:BH1008))*BI$960*BI979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ979,BJ129/BJ979)-BJ129,0)+(SUM($N129:BI129)+SUM($N1008:BI1008))*BJ$960*BJ979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK979,BK129/BK979)-BK129,0)+(SUM($N129:BJ129)+SUM($N1008:BJ1008))*BK$960*BK979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL979,BL129/BL979)-BL129,0)+(SUM($N129:BK129)+SUM($N1008:BK1008))*BL$960*BL979)*($F1008=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM979,BM129/BM979)-BM129,0)+(SUM($N129:BL129)+SUM($N1008:BL1008))*BM$960*BM979)*($F1008=5)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O980,O130/O980)-O130,0)+(SUM($N130:N130)+SUM($N1009:N1009))*O$960*O980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P980,P130/P980)-P130,0)+(SUM($N130:O130)+SUM($N1009:O1009))*P$960*P980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q980,Q130/Q980)-Q130,0)+(SUM($N130:P130)+SUM($N1009:P1009))*Q$960*Q980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R980,R130/R980)-R130,0)+(SUM($N130:Q130)+SUM($N1009:Q1009))*R$960*R980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S980,S130/S980)-S130,0)+(SUM($N130:R130)+SUM($N1009:R1009))*S$960*S980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T980,T130/T980)-T130,0)+(SUM($N130:S130)+SUM($N1009:S1009))*T$960*T980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U980,U130/U980)-U130,0)+(SUM($N130:T130)+SUM($N1009:T1009))*U$960*U980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V980,V130/V980)-V130,0)+(SUM($N130:U130)+SUM($N1009:U1009))*V$960*V980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W980,W130/W980)-W130,0)+(SUM($N130:V130)+SUM($N1009:V1009))*W$960*W980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X980,X130/X980)-X130,0)+(SUM($N130:W130)+SUM($N1009:W1009))*X$960*X980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y980,Y130/Y980)-Y130,0)+(SUM($N130:X130)+SUM($N1009:X1009))*Y$960*Y980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z980,Z130/Z980)-Z130,0)+(SUM($N130:Y130)+SUM($N1009:Y1009))*Z$960*Z980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA980,AA130/AA980)-AA130,0)+(SUM($N130:Z130)+SUM($N1009:Z1009))*AA$960*AA980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB980,AB130/AB980)-AB130,0)+(SUM($N130:AA130)+SUM($N1009:AA1009))*AB$960*AB980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC980,AC130/AC980)-AC130,0)+(SUM($N130:AB130)+SUM($N1009:AB1009))*AC$960*AC980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD980,AD130/AD980)-AD130,0)+(SUM($N130:AC130)+SUM($N1009:AC1009))*AD$960*AD980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE980,AE130/AE980)-AE130,0)+(SUM($N130:AD130)+SUM($N1009:AD1009))*AE$960*AE980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF980,AF130/AF980)-AF130,0)+(SUM($N130:AE130)+SUM($N1009:AE1009))*AF$960*AF980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG980,AG130/AG980)-AG130,0)+(SUM($N130:AF130)+SUM($N1009:AF1009))*AG$960*AG980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH980,AH130/AH980)-AH130,0)+(SUM($N130:AG130)+SUM($N1009:AG1009))*AH$960*AH980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI980,AI130/AI980)-AI130,0)+(SUM($N130:AH130)+SUM($N1009:AH1009))*AI$960*AI980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ980,AJ130/AJ980)-AJ130,0)+(SUM($N130:AI130)+SUM($N1009:AI1009))*AJ$960*AJ980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK980,AK130/AK980)-AK130,0)+(SUM($N130:AJ130)+SUM($N1009:AJ1009))*AK$960*AK980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL980,AL130/AL980)-AL130,0)+(SUM($N130:AK130)+SUM($N1009:AK1009))*AL$960*AL980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM980,AM130/AM980)-AM130,0)+(SUM($N130:AL130)+SUM($N1009:AL1009))*AM$960*AM980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN980,AN130/AN980)-AN130,0)+(SUM($N130:AM130)+SUM($N1009:AM1009))*AN$960*AN980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO980,AO130/AO980)-AO130,0)+(SUM($N130:AN130)+SUM($N1009:AN1009))*AO$960*AO980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP980,AP130/AP980)-AP130,0)+(SUM($N130:AO130)+SUM($N1009:AO1009))*AP$960*AP980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ980,AQ130/AQ980)-AQ130,0)+(SUM($N130:AP130)+SUM($N1009:AP1009))*AQ$960*AQ980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR980,AR130/AR980)-AR130,0)+(SUM($N130:AQ130)+SUM($N1009:AQ1009))*AR$960*AR980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS980,AS130/AS980)-AS130,0)+(SUM($N130:AR130)+SUM($N1009:AR1009))*AS$960*AS980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT980,AT130/AT980)-AT130,0)+(SUM($N130:AS130)+SUM($N1009:AS1009))*AT$960*AT980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU980,AU130/AU980)-AU130,0)+(SUM($N130:AT130)+SUM($N1009:AT1009))*AU$960*AU980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV980,AV130/AV980)-AV130,0)+(SUM($N130:AU130)+SUM($N1009:AU1009))*AV$960*AV980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW980,AW130/AW980)-AW130,0)+(SUM($N130:AV130)+SUM($N1009:AV1009))*AW$960*AW980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX980,AX130/AX980)-AX130,0)+(SUM($N130:AW130)+SUM($N1009:AW1009))*AX$960*AX980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY980,AY130/AY980)-AY130,0)+(SUM($N130:AX130)+SUM($N1009:AX1009))*AY$960*AY980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ980,AZ130/AZ980)-AZ130,0)+(SUM($N130:AY130)+SUM($N1009:AY1009))*AZ$960*AZ980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA980,BA130/BA980)-BA130,0)+(SUM($N130:AZ130)+SUM($N1009:AZ1009))*BA$960*BA980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB980,BB130/BB980)-BB130,0)+(SUM($N130:BA130)+SUM($N1009:BA1009))*BB$960*BB980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC980,BC130/BC980)-BC130,0)+(SUM($N130:BB130)+SUM($N1009:BB1009))*BC$960*BC980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD980,BD130/BD980)-BD130,0)+(SUM($N130:BC130)+SUM($N1009:BC1009))*BD$960*BD980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE980,BE130/BE980)-BE130,0)+(SUM($N130:BD130)+SUM($N1009:BD1009))*BE$960*BE980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF980,BF130/BF980)-BF130,0)+(SUM($N130:BE130)+SUM($N1009:BE1009))*BF$960*BF980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG980,BG130/BG980)-BG130,0)+(SUM($N130:BF130)+SUM($N1009:BF1009))*BG$960*BG980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH980,BH130/BH980)-BH130,0)+(SUM($N130:BG130)+SUM($N1009:BG1009))*BH$960*BH980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI980,BI130/BI980)-BI130,0)+(SUM($N130:BH130)+SUM($N1009:BH1009))*BI$960*BI980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ980,BJ130/BJ980)-BJ130,0)+(SUM($N130:BI130)+SUM($N1009:BI1009))*BJ$960*BJ980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK980,BK130/BK980)-BK130,0)+(SUM($N130:BJ130)+SUM($N1009:BJ1009))*BK$960*BK980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL980,BL130/BL980)-BL130,0)+(SUM($N130:BK130)+SUM($N1009:BK1009))*BL$960*BL980)*($F1009=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM980,BM130/BM980)-BM130,0)+(SUM($N130:BL130)+SUM($N1009:BL1009))*BM$960*BM980)*($F1009=5)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O981,O131/O981)-O131,0)+(SUM($N131:N131)+SUM($N1010:N1010))*O$960*O981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P981,P131/P981)-P131,0)+(SUM($N131:O131)+SUM($N1010:O1010))*P$960*P981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q981,Q131/Q981)-Q131,0)+(SUM($N131:P131)+SUM($N1010:P1010))*Q$960*Q981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R981,R131/R981)-R131,0)+(SUM($N131:Q131)+SUM($N1010:Q1010))*R$960*R981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S981,S131/S981)-S131,0)+(SUM($N131:R131)+SUM($N1010:R1010))*S$960*S981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T981,T131/T981)-T131,0)+(SUM($N131:S131)+SUM($N1010:S1010))*T$960*T981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U981,U131/U981)-U131,0)+(SUM($N131:T131)+SUM($N1010:T1010))*U$960*U981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V981,V131/V981)-V131,0)+(SUM($N131:U131)+SUM($N1010:U1010))*V$960*V981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W981,W131/W981)-W131,0)+(SUM($N131:V131)+SUM($N1010:V1010))*W$960*W981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X981,X131/X981)-X131,0)+(SUM($N131:W131)+SUM($N1010:W1010))*X$960*X981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y981,Y131/Y981)-Y131,0)+(SUM($N131:X131)+SUM($N1010:X1010))*Y$960*Y981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z981,Z131/Z981)-Z131,0)+(SUM($N131:Y131)+SUM($N1010:Y1010))*Z$960*Z981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA981,AA131/AA981)-AA131,0)+(SUM($N131:Z131)+SUM($N1010:Z1010))*AA$960*AA981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB981,AB131/AB981)-AB131,0)+(SUM($N131:AA131)+SUM($N1010:AA1010))*AB$960*AB981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC981,AC131/AC981)-AC131,0)+(SUM($N131:AB131)+SUM($N1010:AB1010))*AC$960*AC981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD981,AD131/AD981)-AD131,0)+(SUM($N131:AC131)+SUM($N1010:AC1010))*AD$960*AD981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE981,AE131/AE981)-AE131,0)+(SUM($N131:AD131)+SUM($N1010:AD1010))*AE$960*AE981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF981,AF131/AF981)-AF131,0)+(SUM($N131:AE131)+SUM($N1010:AE1010))*AF$960*AF981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG981,AG131/AG981)-AG131,0)+(SUM($N131:AF131)+SUM($N1010:AF1010))*AG$960*AG981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH981,AH131/AH981)-AH131,0)+(SUM($N131:AG131)+SUM($N1010:AG1010))*AH$960*AH981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI981,AI131/AI981)-AI131,0)+(SUM($N131:AH131)+SUM($N1010:AH1010))*AI$960*AI981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ981,AJ131/AJ981)-AJ131,0)+(SUM($N131:AI131)+SUM($N1010:AI1010))*AJ$960*AJ981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK981,AK131/AK981)-AK131,0)+(SUM($N131:AJ131)+SUM($N1010:AJ1010))*AK$960*AK981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL981,AL131/AL981)-AL131,0)+(SUM($N131:AK131)+SUM($N1010:AK1010))*AL$960*AL981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM981,AM131/AM981)-AM131,0)+(SUM($N131:AL131)+SUM($N1010:AL1010))*AM$960*AM981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN981,AN131/AN981)-AN131,0)+(SUM($N131:AM131)+SUM($N1010:AM1010))*AN$960*AN981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO981,AO131/AO981)-AO131,0)+(SUM($N131:AN131)+SUM($N1010:AN1010))*AO$960*AO981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP981,AP131/AP981)-AP131,0)+(SUM($N131:AO131)+SUM($N1010:AO1010))*AP$960*AP981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ981,AQ131/AQ981)-AQ131,0)+(SUM($N131:AP131)+SUM($N1010:AP1010))*AQ$960*AQ981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR981,AR131/AR981)-AR131,0)+(SUM($N131:AQ131)+SUM($N1010:AQ1010))*AR$960*AR981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS981,AS131/AS981)-AS131,0)+(SUM($N131:AR131)+SUM($N1010:AR1010))*AS$960*AS981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT981,AT131/AT981)-AT131,0)+(SUM($N131:AS131)+SUM($N1010:AS1010))*AT$960*AT981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU981,AU131/AU981)-AU131,0)+(SUM($N131:AT131)+SUM($N1010:AT1010))*AU$960*AU981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV981,AV131/AV981)-AV131,0)+(SUM($N131:AU131)+SUM($N1010:AU1010))*AV$960*AV981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW981,AW131/AW981)-AW131,0)+(SUM($N131:AV131)+SUM($N1010:AV1010))*AW$960*AW981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX981,AX131/AX981)-AX131,0)+(SUM($N131:AW131)+SUM($N1010:AW1010))*AX$960*AX981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY981,AY131/AY981)-AY131,0)+(SUM($N131:AX131)+SUM($N1010:AX1010))*AY$960*AY981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ981,AZ131/AZ981)-AZ131,0)+(SUM($N131:AY131)+SUM($N1010:AY1010))*AZ$960*AZ981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA981,BA131/BA981)-BA131,0)+(SUM($N131:AZ131)+SUM($N1010:AZ1010))*BA$960*BA981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB981,BB131/BB981)-BB131,0)+(SUM($N131:BA131)+SUM($N1010:BA1010))*BB$960*BB981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC981,BC131/BC981)-BC131,0)+(SUM($N131:BB131)+SUM($N1010:BB1010))*BC$960*BC981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD981,BD131/BD981)-BD131,0)+(SUM($N131:BC131)+SUM($N1010:BC1010))*BD$960*BD981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE981,BE131/BE981)-BE131,0)+(SUM($N131:BD131)+SUM($N1010:BD1010))*BE$960*BE981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF981,BF131/BF981)-BF131,0)+(SUM($N131:BE131)+SUM($N1010:BE1010))*BF$960*BF981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG981,BG131/BG981)-BG131,0)+(SUM($N131:BF131)+SUM($N1010:BF1010))*BG$960*BG981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH981,BH131/BH981)-BH131,0)+(SUM($N131:BG131)+SUM($N1010:BG1010))*BH$960*BH981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI981,BI131/BI981)-BI131,0)+(SUM($N131:BH131)+SUM($N1010:BH1010))*BI$960*BI981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ981,BJ131/BJ981)-BJ131,0)+(SUM($N131:BI131)+SUM($N1010:BI1010))*BJ$960*BJ981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK981,BK131/BK981)-BK131,0)+(SUM($N131:BJ131)+SUM($N1010:BJ1010))*BK$960*BK981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL981,BL131/BL981)-BL131,0)+(SUM($N131:BK131)+SUM($N1010:BK1010))*BL$960*BL981)*($F1010=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM981,BM131/BM981)-BM131,0)+(SUM($N131:BL131)+SUM($N1010:BL1010))*BM$960*BM981)*($F1010=5)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O982,O132/O982)-O132,0)+(SUM($N132:N132)+SUM($N1011:N1011))*O$960*O982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P982,P132/P982)-P132,0)+(SUM($N132:O132)+SUM($N1011:O1011))*P$960*P982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q982,Q132/Q982)-Q132,0)+(SUM($N132:P132)+SUM($N1011:P1011))*Q$960*Q982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R982,R132/R982)-R132,0)+(SUM($N132:Q132)+SUM($N1011:Q1011))*R$960*R982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S982,S132/S982)-S132,0)+(SUM($N132:R132)+SUM($N1011:R1011))*S$960*S982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T982,T132/T982)-T132,0)+(SUM($N132:S132)+SUM($N1011:S1011))*T$960*T982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U982,U132/U982)-U132,0)+(SUM($N132:T132)+SUM($N1011:T1011))*U$960*U982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V982,V132/V982)-V132,0)+(SUM($N132:U132)+SUM($N1011:U1011))*V$960*V982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W982,W132/W982)-W132,0)+(SUM($N132:V132)+SUM($N1011:V1011))*W$960*W982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X982,X132/X982)-X132,0)+(SUM($N132:W132)+SUM($N1011:W1011))*X$960*X982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y982,Y132/Y982)-Y132,0)+(SUM($N132:X132)+SUM($N1011:X1011))*Y$960*Y982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z982,Z132/Z982)-Z132,0)+(SUM($N132:Y132)+SUM($N1011:Y1011))*Z$960*Z982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA982,AA132/AA982)-AA132,0)+(SUM($N132:Z132)+SUM($N1011:Z1011))*AA$960*AA982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB982,AB132/AB982)-AB132,0)+(SUM($N132:AA132)+SUM($N1011:AA1011))*AB$960*AB982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC982,AC132/AC982)-AC132,0)+(SUM($N132:AB132)+SUM($N1011:AB1011))*AC$960*AC982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD982,AD132/AD982)-AD132,0)+(SUM($N132:AC132)+SUM($N1011:AC1011))*AD$960*AD982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE982,AE132/AE982)-AE132,0)+(SUM($N132:AD132)+SUM($N1011:AD1011))*AE$960*AE982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF982,AF132/AF982)-AF132,0)+(SUM($N132:AE132)+SUM($N1011:AE1011))*AF$960*AF982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG982,AG132/AG982)-AG132,0)+(SUM($N132:AF132)+SUM($N1011:AF1011))*AG$960*AG982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH982,AH132/AH982)-AH132,0)+(SUM($N132:AG132)+SUM($N1011:AG1011))*AH$960*AH982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI982,AI132/AI982)-AI132,0)+(SUM($N132:AH132)+SUM($N1011:AH1011))*AI$960*AI982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ982,AJ132/AJ982)-AJ132,0)+(SUM($N132:AI132)+SUM($N1011:AI1011))*AJ$960*AJ982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK982,AK132/AK982)-AK132,0)+(SUM($N132:AJ132)+SUM($N1011:AJ1011))*AK$960*AK982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL982,AL132/AL982)-AL132,0)+(SUM($N132:AK132)+SUM($N1011:AK1011))*AL$960*AL982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM982,AM132/AM982)-AM132,0)+(SUM($N132:AL132)+SUM($N1011:AL1011))*AM$960*AM982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN982,AN132/AN982)-AN132,0)+(SUM($N132:AM132)+SUM($N1011:AM1011))*AN$960*AN982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO982,AO132/AO982)-AO132,0)+(SUM($N132:AN132)+SUM($N1011:AN1011))*AO$960*AO982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP982,AP132/AP982)-AP132,0)+(SUM($N132:AO132)+SUM($N1011:AO1011))*AP$960*AP982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ982,AQ132/AQ982)-AQ132,0)+(SUM($N132:AP132)+SUM($N1011:AP1011))*AQ$960*AQ982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR982,AR132/AR982)-AR132,0)+(SUM($N132:AQ132)+SUM($N1011:AQ1011))*AR$960*AR982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS982,AS132/AS982)-AS132,0)+(SUM($N132:AR132)+SUM($N1011:AR1011))*AS$960*AS982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT982,AT132/AT982)-AT132,0)+(SUM($N132:AS132)+SUM($N1011:AS1011))*AT$960*AT982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU982,AU132/AU982)-AU132,0)+(SUM($N132:AT132)+SUM($N1011:AT1011))*AU$960*AU982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV982,AV132/AV982)-AV132,0)+(SUM($N132:AU132)+SUM($N1011:AU1011))*AV$960*AV982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW982,AW132/AW982)-AW132,0)+(SUM($N132:AV132)+SUM($N1011:AV1011))*AW$960*AW982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX982,AX132/AX982)-AX132,0)+(SUM($N132:AW132)+SUM($N1011:AW1011))*AX$960*AX982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY982,AY132/AY982)-AY132,0)+(SUM($N132:AX132)+SUM($N1011:AX1011))*AY$960*AY982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ982,AZ132/AZ982)-AZ132,0)+(SUM($N132:AY132)+SUM($N1011:AY1011))*AZ$960*AZ982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA982,BA132/BA982)-BA132,0)+(SUM($N132:AZ132)+SUM($N1011:AZ1011))*BA$960*BA982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB982,BB132/BB982)-BB132,0)+(SUM($N132:BA132)+SUM($N1011:BA1011))*BB$960*BB982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC982,BC132/BC982)-BC132,0)+(SUM($N132:BB132)+SUM($N1011:BB1011))*BC$960*BC982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD982,BD132/BD982)-BD132,0)+(SUM($N132:BC132)+SUM($N1011:BC1011))*BD$960*BD982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE982,BE132/BE982)-BE132,0)+(SUM($N132:BD132)+SUM($N1011:BD1011))*BE$960*BE982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF982,BF132/BF982)-BF132,0)+(SUM($N132:BE132)+SUM($N1011:BE1011))*BF$960*BF982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG982,BG132/BG982)-BG132,0)+(SUM($N132:BF132)+SUM($N1011:BF1011))*BG$960*BG982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH982,BH132/BH982)-BH132,0)+(SUM($N132:BG132)+SUM($N1011:BG1011))*BH$960*BH982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI982,BI132/BI982)-BI132,0)+(SUM($N132:BH132)+SUM($N1011:BH1011))*BI$960*BI982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ982,BJ132/BJ982)-BJ132,0)+(SUM($N132:BI132)+SUM($N1011:BI1011))*BJ$960*BJ982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK982,BK132/BK982)-BK132,0)+(SUM($N132:BJ132)+SUM($N1011:BJ1011))*BK$960*BK982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL982,BL132/BL982)-BL132,0)+(SUM($N132:BK132)+SUM($N1011:BK1011))*BL$960*BL982)*($F1011=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM982,BM132/BM982)-BM132,0)+(SUM($N132:BL132)+SUM($N1011:BL1011))*BM$960*BM982)*($F1011=5)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O983,O133/O983)-O133,0)+(SUM($N133:N133)+SUM($N1012:N1012))*O$960*O983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P983,P133/P983)-P133,0)+(SUM($N133:O133)+SUM($N1012:O1012))*P$960*P983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q983,Q133/Q983)-Q133,0)+(SUM($N133:P133)+SUM($N1012:P1012))*Q$960*Q983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R983,R133/R983)-R133,0)+(SUM($N133:Q133)+SUM($N1012:Q1012))*R$960*R983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S983,S133/S983)-S133,0)+(SUM($N133:R133)+SUM($N1012:R1012))*S$960*S983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T983,T133/T983)-T133,0)+(SUM($N133:S133)+SUM($N1012:S1012))*T$960*T983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U983,U133/U983)-U133,0)+(SUM($N133:T133)+SUM($N1012:T1012))*U$960*U983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V983,V133/V983)-V133,0)+(SUM($N133:U133)+SUM($N1012:U1012))*V$960*V983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W983,W133/W983)-W133,0)+(SUM($N133:V133)+SUM($N1012:V1012))*W$960*W983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X983,X133/X983)-X133,0)+(SUM($N133:W133)+SUM($N1012:W1012))*X$960*X983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y983,Y133/Y983)-Y133,0)+(SUM($N133:X133)+SUM($N1012:X1012))*Y$960*Y983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z983,Z133/Z983)-Z133,0)+(SUM($N133:Y133)+SUM($N1012:Y1012))*Z$960*Z983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA983,AA133/AA983)-AA133,0)+(SUM($N133:Z133)+SUM($N1012:Z1012))*AA$960*AA983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB983,AB133/AB983)-AB133,0)+(SUM($N133:AA133)+SUM($N1012:AA1012))*AB$960*AB983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC983,AC133/AC983)-AC133,0)+(SUM($N133:AB133)+SUM($N1012:AB1012))*AC$960*AC983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD983,AD133/AD983)-AD133,0)+(SUM($N133:AC133)+SUM($N1012:AC1012))*AD$960*AD983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE983,AE133/AE983)-AE133,0)+(SUM($N133:AD133)+SUM($N1012:AD1012))*AE$960*AE983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF983,AF133/AF983)-AF133,0)+(SUM($N133:AE133)+SUM($N1012:AE1012))*AF$960*AF983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG983,AG133/AG983)-AG133,0)+(SUM($N133:AF133)+SUM($N1012:AF1012))*AG$960*AG983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH983,AH133/AH983)-AH133,0)+(SUM($N133:AG133)+SUM($N1012:AG1012))*AH$960*AH983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI983,AI133/AI983)-AI133,0)+(SUM($N133:AH133)+SUM($N1012:AH1012))*AI$960*AI983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ983,AJ133/AJ983)-AJ133,0)+(SUM($N133:AI133)+SUM($N1012:AI1012))*AJ$960*AJ983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK983,AK133/AK983)-AK133,0)+(SUM($N133:AJ133)+SUM($N1012:AJ1012))*AK$960*AK983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL983,AL133/AL983)-AL133,0)+(SUM($N133:AK133)+SUM($N1012:AK1012))*AL$960*AL983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM983,AM133/AM983)-AM133,0)+(SUM($N133:AL133)+SUM($N1012:AL1012))*AM$960*AM983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN983,AN133/AN983)-AN133,0)+(SUM($N133:AM133)+SUM($N1012:AM1012))*AN$960*AN983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO983,AO133/AO983)-AO133,0)+(SUM($N133:AN133)+SUM($N1012:AN1012))*AO$960*AO983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP983,AP133/AP983)-AP133,0)+(SUM($N133:AO133)+SUM($N1012:AO1012))*AP$960*AP983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ983,AQ133/AQ983)-AQ133,0)+(SUM($N133:AP133)+SUM($N1012:AP1012))*AQ$960*AQ983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR983,AR133/AR983)-AR133,0)+(SUM($N133:AQ133)+SUM($N1012:AQ1012))*AR$960*AR983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS983,AS133/AS983)-AS133,0)+(SUM($N133:AR133)+SUM($N1012:AR1012))*AS$960*AS983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT983,AT133/AT983)-AT133,0)+(SUM($N133:AS133)+SUM($N1012:AS1012))*AT$960*AT983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU983,AU133/AU983)-AU133,0)+(SUM($N133:AT133)+SUM($N1012:AT1012))*AU$960*AU983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV983,AV133/AV983)-AV133,0)+(SUM($N133:AU133)+SUM($N1012:AU1012))*AV$960*AV983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW983,AW133/AW983)-AW133,0)+(SUM($N133:AV133)+SUM($N1012:AV1012))*AW$960*AW983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX983,AX133/AX983)-AX133,0)+(SUM($N133:AW133)+SUM($N1012:AW1012))*AX$960*AX983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY983,AY133/AY983)-AY133,0)+(SUM($N133:AX133)+SUM($N1012:AX1012))*AY$960*AY983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ983,AZ133/AZ983)-AZ133,0)+(SUM($N133:AY133)+SUM($N1012:AY1012))*AZ$960*AZ983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA983,BA133/BA983)-BA133,0)+(SUM($N133:AZ133)+SUM($N1012:AZ1012))*BA$960*BA983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB983,BB133/BB983)-BB133,0)+(SUM($N133:BA133)+SUM($N1012:BA1012))*BB$960*BB983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC983,BC133/BC983)-BC133,0)+(SUM($N133:BB133)+SUM($N1012:BB1012))*BC$960*BC983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD983,BD133/BD983)-BD133,0)+(SUM($N133:BC133)+SUM($N1012:BC1012))*BD$960*BD983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE983,BE133/BE983)-BE133,0)+(SUM($N133:BD133)+SUM($N1012:BD1012))*BE$960*BE983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF983,BF133/BF983)-BF133,0)+(SUM($N133:BE133)+SUM($N1012:BE1012))*BF$960*BF983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG983,BG133/BG983)-BG133,0)+(SUM($N133:BF133)+SUM($N1012:BF1012))*BG$960*BG983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH983,BH133/BH983)-BH133,0)+(SUM($N133:BG133)+SUM($N1012:BG1012))*BH$960*BH983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI983,BI133/BI983)-BI133,0)+(SUM($N133:BH133)+SUM($N1012:BH1012))*BI$960*BI983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ983,BJ133/BJ983)-BJ133,0)+(SUM($N133:BI133)+SUM($N1012:BI1012))*BJ$960*BJ983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK983,BK133/BK983)-BK133,0)+(SUM($N133:BJ133)+SUM($N1012:BJ1012))*BK$960*BK983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL983,BL133/BL983)-BL133,0)+(SUM($N133:BK133)+SUM($N1012:BK1012))*BL$960*BL983)*($F1012=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM983,BM133/BM983)-BM133,0)+(SUM($N133:BL133)+SUM($N1012:BL1012))*BM$960*BM983)*($F1012=5)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O984,O134/O984)-O134,0)+(SUM($N134:N134)+SUM($N1013:N1013))*O$960*O984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P984,P134/P984)-P134,0)+(SUM($N134:O134)+SUM($N1013:O1013))*P$960*P984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q984,Q134/Q984)-Q134,0)+(SUM($N134:P134)+SUM($N1013:P1013))*Q$960*Q984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R984,R134/R984)-R134,0)+(SUM($N134:Q134)+SUM($N1013:Q1013))*R$960*R984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S984,S134/S984)-S134,0)+(SUM($N134:R134)+SUM($N1013:R1013))*S$960*S984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T984,T134/T984)-T134,0)+(SUM($N134:S134)+SUM($N1013:S1013))*T$960*T984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U984,U134/U984)-U134,0)+(SUM($N134:T134)+SUM($N1013:T1013))*U$960*U984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V984,V134/V984)-V134,0)+(SUM($N134:U134)+SUM($N1013:U1013))*V$960*V984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W984,W134/W984)-W134,0)+(SUM($N134:V134)+SUM($N1013:V1013))*W$960*W984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X984,X134/X984)-X134,0)+(SUM($N134:W134)+SUM($N1013:W1013))*X$960*X984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y984,Y134/Y984)-Y134,0)+(SUM($N134:X134)+SUM($N1013:X1013))*Y$960*Y984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z984,Z134/Z984)-Z134,0)+(SUM($N134:Y134)+SUM($N1013:Y1013))*Z$960*Z984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA984,AA134/AA984)-AA134,0)+(SUM($N134:Z134)+SUM($N1013:Z1013))*AA$960*AA984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB984,AB134/AB984)-AB134,0)+(SUM($N134:AA134)+SUM($N1013:AA1013))*AB$960*AB984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC984,AC134/AC984)-AC134,0)+(SUM($N134:AB134)+SUM($N1013:AB1013))*AC$960*AC984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD984,AD134/AD984)-AD134,0)+(SUM($N134:AC134)+SUM($N1013:AC1013))*AD$960*AD984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE984,AE134/AE984)-AE134,0)+(SUM($N134:AD134)+SUM($N1013:AD1013))*AE$960*AE984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF984,AF134/AF984)-AF134,0)+(SUM($N134:AE134)+SUM($N1013:AE1013))*AF$960*AF984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG984,AG134/AG984)-AG134,0)+(SUM($N134:AF134)+SUM($N1013:AF1013))*AG$960*AG984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH984,AH134/AH984)-AH134,0)+(SUM($N134:AG134)+SUM($N1013:AG1013))*AH$960*AH984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI984,AI134/AI984)-AI134,0)+(SUM($N134:AH134)+SUM($N1013:AH1013))*AI$960*AI984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ984,AJ134/AJ984)-AJ134,0)+(SUM($N134:AI134)+SUM($N1013:AI1013))*AJ$960*AJ984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK984,AK134/AK984)-AK134,0)+(SUM($N134:AJ134)+SUM($N1013:AJ1013))*AK$960*AK984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL984,AL134/AL984)-AL134,0)+(SUM($N134:AK134)+SUM($N1013:AK1013))*AL$960*AL984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM984,AM134/AM984)-AM134,0)+(SUM($N134:AL134)+SUM($N1013:AL1013))*AM$960*AM984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN984,AN134/AN984)-AN134,0)+(SUM($N134:AM134)+SUM($N1013:AM1013))*AN$960*AN984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO984,AO134/AO984)-AO134,0)+(SUM($N134:AN134)+SUM($N1013:AN1013))*AO$960*AO984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP984,AP134/AP984)-AP134,0)+(SUM($N134:AO134)+SUM($N1013:AO1013))*AP$960*AP984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ984,AQ134/AQ984)-AQ134,0)+(SUM($N134:AP134)+SUM($N1013:AP1013))*AQ$960*AQ984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR984,AR134/AR984)-AR134,0)+(SUM($N134:AQ134)+SUM($N1013:AQ1013))*AR$960*AR984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS984,AS134/AS984)-AS134,0)+(SUM($N134:AR134)+SUM($N1013:AR1013))*AS$960*AS984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT984,AT134/AT984)-AT134,0)+(SUM($N134:AS134)+SUM($N1013:AS1013))*AT$960*AT984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU984,AU134/AU984)-AU134,0)+(SUM($N134:AT134)+SUM($N1013:AT1013))*AU$960*AU984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV984,AV134/AV984)-AV134,0)+(SUM($N134:AU134)+SUM($N1013:AU1013))*AV$960*AV984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW984,AW134/AW984)-AW134,0)+(SUM($N134:AV134)+SUM($N1013:AV1013))*AW$960*AW984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX984,AX134/AX984)-AX134,0)+(SUM($N134:AW134)+SUM($N1013:AW1013))*AX$960*AX984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY984,AY134/AY984)-AY134,0)+(SUM($N134:AX134)+SUM($N1013:AX1013))*AY$960*AY984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ984,AZ134/AZ984)-AZ134,0)+(SUM($N134:AY134)+SUM($N1013:AY1013))*AZ$960*AZ984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA984,BA134/BA984)-BA134,0)+(SUM($N134:AZ134)+SUM($N1013:AZ1013))*BA$960*BA984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB984,BB134/BB984)-BB134,0)+(SUM($N134:BA134)+SUM($N1013:BA1013))*BB$960*BB984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC984,BC134/BC984)-BC134,0)+(SUM($N134:BB134)+SUM($N1013:BB1013))*BC$960*BC984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD984,BD134/BD984)-BD134,0)+(SUM($N134:BC134)+SUM($N1013:BC1013))*BD$960*BD984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE984,BE134/BE984)-BE134,0)+(SUM($N134:BD134)+SUM($N1013:BD1013))*BE$960*BE984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF984,BF134/BF984)-BF134,0)+(SUM($N134:BE134)+SUM($N1013:BE1013))*BF$960*BF984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG984,BG134/BG984)-BG134,0)+(SUM($N134:BF134)+SUM($N1013:BF1013))*BG$960*BG984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH984,BH134/BH984)-BH134,0)+(SUM($N134:BG134)+SUM($N1013:BG1013))*BH$960*BH984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI984,BI134/BI984)-BI134,0)+(SUM($N134:BH134)+SUM($N1013:BH1013))*BI$960*BI984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ984,BJ134/BJ984)-BJ134,0)+(SUM($N134:BI134)+SUM($N1013:BI1013))*BJ$960*BJ984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK984,BK134/BK984)-BK134,0)+(SUM($N134:BJ134)+SUM($N1013:BJ1013))*BK$960*BK984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL984,BL134/BL984)-BL134,0)+(SUM($N134:BK134)+SUM($N1013:BK1013))*BL$960*BL984)*($F1013=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM984,BM134/BM984)-BM134,0)+(SUM($N134:BL134)+SUM($N1013:BL1013))*BM$960*BM984)*($F1013=5)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O985,O135/O985)-O135,0)+(SUM($N135:N135)+SUM($N1014:N1014))*O$960*O985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P985,P135/P985)-P135,0)+(SUM($N135:O135)+SUM($N1014:O1014))*P$960*P985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q985,Q135/Q985)-Q135,0)+(SUM($N135:P135)+SUM($N1014:P1014))*Q$960*Q985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R985,R135/R985)-R135,0)+(SUM($N135:Q135)+SUM($N1014:Q1014))*R$960*R985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S985,S135/S985)-S135,0)+(SUM($N135:R135)+SUM($N1014:R1014))*S$960*S985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T985,T135/T985)-T135,0)+(SUM($N135:S135)+SUM($N1014:S1014))*T$960*T985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U985,U135/U985)-U135,0)+(SUM($N135:T135)+SUM($N1014:T1014))*U$960*U985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V985,V135/V985)-V135,0)+(SUM($N135:U135)+SUM($N1014:U1014))*V$960*V985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W985,W135/W985)-W135,0)+(SUM($N135:V135)+SUM($N1014:V1014))*W$960*W985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X985,X135/X985)-X135,0)+(SUM($N135:W135)+SUM($N1014:W1014))*X$960*X985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y985,Y135/Y985)-Y135,0)+(SUM($N135:X135)+SUM($N1014:X1014))*Y$960*Y985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z985,Z135/Z985)-Z135,0)+(SUM($N135:Y135)+SUM($N1014:Y1014))*Z$960*Z985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA985,AA135/AA985)-AA135,0)+(SUM($N135:Z135)+SUM($N1014:Z1014))*AA$960*AA985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB985,AB135/AB985)-AB135,0)+(SUM($N135:AA135)+SUM($N1014:AA1014))*AB$960*AB985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC985,AC135/AC985)-AC135,0)+(SUM($N135:AB135)+SUM($N1014:AB1014))*AC$960*AC985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD985,AD135/AD985)-AD135,0)+(SUM($N135:AC135)+SUM($N1014:AC1014))*AD$960*AD985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE985,AE135/AE985)-AE135,0)+(SUM($N135:AD135)+SUM($N1014:AD1014))*AE$960*AE985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF985,AF135/AF985)-AF135,0)+(SUM($N135:AE135)+SUM($N1014:AE1014))*AF$960*AF985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG985,AG135/AG985)-AG135,0)+(SUM($N135:AF135)+SUM($N1014:AF1014))*AG$960*AG985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH985,AH135/AH985)-AH135,0)+(SUM($N135:AG135)+SUM($N1014:AG1014))*AH$960*AH985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI985,AI135/AI985)-AI135,0)+(SUM($N135:AH135)+SUM($N1014:AH1014))*AI$960*AI985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ985,AJ135/AJ985)-AJ135,0)+(SUM($N135:AI135)+SUM($N1014:AI1014))*AJ$960*AJ985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK985,AK135/AK985)-AK135,0)+(SUM($N135:AJ135)+SUM($N1014:AJ1014))*AK$960*AK985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL985,AL135/AL985)-AL135,0)+(SUM($N135:AK135)+SUM($N1014:AK1014))*AL$960*AL985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM985,AM135/AM985)-AM135,0)+(SUM($N135:AL135)+SUM($N1014:AL1014))*AM$960*AM985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN985,AN135/AN985)-AN135,0)+(SUM($N135:AM135)+SUM($N1014:AM1014))*AN$960*AN985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO985,AO135/AO985)-AO135,0)+(SUM($N135:AN135)+SUM($N1014:AN1014))*AO$960*AO985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP985,AP135/AP985)-AP135,0)+(SUM($N135:AO135)+SUM($N1014:AO1014))*AP$960*AP985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ985,AQ135/AQ985)-AQ135,0)+(SUM($N135:AP135)+SUM($N1014:AP1014))*AQ$960*AQ985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR985,AR135/AR985)-AR135,0)+(SUM($N135:AQ135)+SUM($N1014:AQ1014))*AR$960*AR985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS985,AS135/AS985)-AS135,0)+(SUM($N135:AR135)+SUM($N1014:AR1014))*AS$960*AS985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT985,AT135/AT985)-AT135,0)+(SUM($N135:AS135)+SUM($N1014:AS1014))*AT$960*AT985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU985,AU135/AU985)-AU135,0)+(SUM($N135:AT135)+SUM($N1014:AT1014))*AU$960*AU985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV985,AV135/AV985)-AV135,0)+(SUM($N135:AU135)+SUM($N1014:AU1014))*AV$960*AV985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW985,AW135/AW985)-AW135,0)+(SUM($N135:AV135)+SUM($N1014:AV1014))*AW$960*AW985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX985,AX135/AX985)-AX135,0)+(SUM($N135:AW135)+SUM($N1014:AW1014))*AX$960*AX985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY985,AY135/AY985)-AY135,0)+(SUM($N135:AX135)+SUM($N1014:AX1014))*AY$960*AY985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ985,AZ135/AZ985)-AZ135,0)+(SUM($N135:AY135)+SUM($N1014:AY1014))*AZ$960*AZ985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA985,BA135/BA985)-BA135,0)+(SUM($N135:AZ135)+SUM($N1014:AZ1014))*BA$960*BA985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB985,BB135/BB985)-BB135,0)+(SUM($N135:BA135)+SUM($N1014:BA1014))*BB$960*BB985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC985,BC135/BC985)-BC135,0)+(SUM($N135:BB135)+SUM($N1014:BB1014))*BC$960*BC985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD985,BD135/BD985)-BD135,0)+(SUM($N135:BC135)+SUM($N1014:BC1014))*BD$960*BD985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE985,BE135/BE985)-BE135,0)+(SUM($N135:BD135)+SUM($N1014:BD1014))*BE$960*BE985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF985,BF135/BF985)-BF135,0)+(SUM($N135:BE135)+SUM($N1014:BE1014))*BF$960*BF985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG985,BG135/BG985)-BG135,0)+(SUM($N135:BF135)+SUM($N1014:BF1014))*BG$960*BG985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH985,BH135/BH985)-BH135,0)+(SUM($N135:BG135)+SUM($N1014:BG1014))*BH$960*BH985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI985,BI135/BI985)-BI135,0)+(SUM($N135:BH135)+SUM($N1014:BH1014))*BI$960*BI985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ985,BJ135/BJ985)-BJ135,0)+(SUM($N135:BI135)+SUM($N1014:BI1014))*BJ$960*BJ985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK985,BK135/BK985)-BK135,0)+(SUM($N135:BJ135)+SUM($N1014:BJ1014))*BK$960*BK985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL985,BL135/BL985)-BL135,0)+(SUM($N135:BK135)+SUM($N1014:BK1014))*BL$960*BL985)*($F1014=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM985,BM135/BM985)-BM135,0)+(SUM($N135:BL135)+SUM($N1014:BL1014))*BM$960*BM985)*($F1014=5)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O986,O136/O986)-O136,0)+(SUM($N136:N136)+SUM($N1015:N1015))*O$960*O986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P986,P136/P986)-P136,0)+(SUM($N136:O136)+SUM($N1015:O1015))*P$960*P986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q986,Q136/Q986)-Q136,0)+(SUM($N136:P136)+SUM($N1015:P1015))*Q$960*Q986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R986,R136/R986)-R136,0)+(SUM($N136:Q136)+SUM($N1015:Q1015))*R$960*R986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S986,S136/S986)-S136,0)+(SUM($N136:R136)+SUM($N1015:R1015))*S$960*S986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T986,T136/T986)-T136,0)+(SUM($N136:S136)+SUM($N1015:S1015))*T$960*T986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U986,U136/U986)-U136,0)+(SUM($N136:T136)+SUM($N1015:T1015))*U$960*U986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V986,V136/V986)-V136,0)+(SUM($N136:U136)+SUM($N1015:U1015))*V$960*V986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W986,W136/W986)-W136,0)+(SUM($N136:V136)+SUM($N1015:V1015))*W$960*W986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X986,X136/X986)-X136,0)+(SUM($N136:W136)+SUM($N1015:W1015))*X$960*X986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y986,Y136/Y986)-Y136,0)+(SUM($N136:X136)+SUM($N1015:X1015))*Y$960*Y986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z986,Z136/Z986)-Z136,0)+(SUM($N136:Y136)+SUM($N1015:Y1015))*Z$960*Z986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA986,AA136/AA986)-AA136,0)+(SUM($N136:Z136)+SUM($N1015:Z1015))*AA$960*AA986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB986,AB136/AB986)-AB136,0)+(SUM($N136:AA136)+SUM($N1015:AA1015))*AB$960*AB986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC986,AC136/AC986)-AC136,0)+(SUM($N136:AB136)+SUM($N1015:AB1015))*AC$960*AC986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD986,AD136/AD986)-AD136,0)+(SUM($N136:AC136)+SUM($N1015:AC1015))*AD$960*AD986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE986,AE136/AE986)-AE136,0)+(SUM($N136:AD136)+SUM($N1015:AD1015))*AE$960*AE986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF986,AF136/AF986)-AF136,0)+(SUM($N136:AE136)+SUM($N1015:AE1015))*AF$960*AF986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG986,AG136/AG986)-AG136,0)+(SUM($N136:AF136)+SUM($N1015:AF1015))*AG$960*AG986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH986,AH136/AH986)-AH136,0)+(SUM($N136:AG136)+SUM($N1015:AG1015))*AH$960*AH986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI986,AI136/AI986)-AI136,0)+(SUM($N136:AH136)+SUM($N1015:AH1015))*AI$960*AI986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ986,AJ136/AJ986)-AJ136,0)+(SUM($N136:AI136)+SUM($N1015:AI1015))*AJ$960*AJ986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK986,AK136/AK986)-AK136,0)+(SUM($N136:AJ136)+SUM($N1015:AJ1015))*AK$960*AK986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL986,AL136/AL986)-AL136,0)+(SUM($N136:AK136)+SUM($N1015:AK1015))*AL$960*AL986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM986,AM136/AM986)-AM136,0)+(SUM($N136:AL136)+SUM($N1015:AL1015))*AM$960*AM986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN986,AN136/AN986)-AN136,0)+(SUM($N136:AM136)+SUM($N1015:AM1015))*AN$960*AN986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO986,AO136/AO986)-AO136,0)+(SUM($N136:AN136)+SUM($N1015:AN1015))*AO$960*AO986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP986,AP136/AP986)-AP136,0)+(SUM($N136:AO136)+SUM($N1015:AO1015))*AP$960*AP986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ986,AQ136/AQ986)-AQ136,0)+(SUM($N136:AP136)+SUM($N1015:AP1015))*AQ$960*AQ986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR986,AR136/AR986)-AR136,0)+(SUM($N136:AQ136)+SUM($N1015:AQ1015))*AR$960*AR986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS986,AS136/AS986)-AS136,0)+(SUM($N136:AR136)+SUM($N1015:AR1015))*AS$960*AS986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT986,AT136/AT986)-AT136,0)+(SUM($N136:AS136)+SUM($N1015:AS1015))*AT$960*AT986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU986,AU136/AU986)-AU136,0)+(SUM($N136:AT136)+SUM($N1015:AT1015))*AU$960*AU986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV986,AV136/AV986)-AV136,0)+(SUM($N136:AU136)+SUM($N1015:AU1015))*AV$960*AV986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW986,AW136/AW986)-AW136,0)+(SUM($N136:AV136)+SUM($N1015:AV1015))*AW$960*AW986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX986,AX136/AX986)-AX136,0)+(SUM($N136:AW136)+SUM($N1015:AW1015))*AX$960*AX986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY986,AY136/AY986)-AY136,0)+(SUM($N136:AX136)+SUM($N1015:AX1015))*AY$960*AY986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ986,AZ136/AZ986)-AZ136,0)+(SUM($N136:AY136)+SUM($N1015:AY1015))*AZ$960*AZ986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA986,BA136/BA986)-BA136,0)+(SUM($N136:AZ136)+SUM($N1015:AZ1015))*BA$960*BA986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB986,BB136/BB986)-BB136,0)+(SUM($N136:BA136)+SUM($N1015:BA1015))*BB$960*BB986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC986,BC136/BC986)-BC136,0)+(SUM($N136:BB136)+SUM($N1015:BB1015))*BC$960*BC986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD986,BD136/BD986)-BD136,0)+(SUM($N136:BC136)+SUM($N1015:BC1015))*BD$960*BD986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE986,BE136/BE986)-BE136,0)+(SUM($N136:BD136)+SUM($N1015:BD1015))*BE$960*BE986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF986,BF136/BF986)-BF136,0)+(SUM($N136:BE136)+SUM($N1015:BE1015))*BF$960*BF986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG986,BG136/BG986)-BG136,0)+(SUM($N136:BF136)+SUM($N1015:BF1015))*BG$960*BG986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH986,BH136/BH986)-BH136,0)+(SUM($N136:BG136)+SUM($N1015:BG1015))*BH$960*BH986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI986,BI136/BI986)-BI136,0)+(SUM($N136:BH136)+SUM($N1015:BH1015))*BI$960*BI986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ986,BJ136/BJ986)-BJ136,0)+(SUM($N136:BI136)+SUM($N1015:BI1015))*BJ$960*BJ986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK986,BK136/BK986)-BK136,0)+(SUM($N136:BJ136)+SUM($N1015:BJ1015))*BK$960*BK986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL986,BL136/BL986)-BL136,0)+(SUM($N136:BK136)+SUM($N1015:BK1015))*BL$960*BL986)*($F1015=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM986,BM136/BM986)-BM136,0)+(SUM($N136:BL136)+SUM($N1015:BL1015))*BM$960*BM986)*($F1015=5)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O987,O137/O987)-O137,0)+(SUM($N137:N137)+SUM($N1016:N1016))*O$960*O987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P987,P137/P987)-P137,0)+(SUM($N137:O137)+SUM($N1016:O1016))*P$960*P987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q987,Q137/Q987)-Q137,0)+(SUM($N137:P137)+SUM($N1016:P1016))*Q$960*Q987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R987,R137/R987)-R137,0)+(SUM($N137:Q137)+SUM($N1016:Q1016))*R$960*R987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S987,S137/S987)-S137,0)+(SUM($N137:R137)+SUM($N1016:R1016))*S$960*S987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T987,T137/T987)-T137,0)+(SUM($N137:S137)+SUM($N1016:S1016))*T$960*T987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U987,U137/U987)-U137,0)+(SUM($N137:T137)+SUM($N1016:T1016))*U$960*U987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V987,V137/V987)-V137,0)+(SUM($N137:U137)+SUM($N1016:U1016))*V$960*V987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W987,W137/W987)-W137,0)+(SUM($N137:V137)+SUM($N1016:V1016))*W$960*W987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X987,X137/X987)-X137,0)+(SUM($N137:W137)+SUM($N1016:W1016))*X$960*X987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y987,Y137/Y987)-Y137,0)+(SUM($N137:X137)+SUM($N1016:X1016))*Y$960*Y987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z987,Z137/Z987)-Z137,0)+(SUM($N137:Y137)+SUM($N1016:Y1016))*Z$960*Z987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA987,AA137/AA987)-AA137,0)+(SUM($N137:Z137)+SUM($N1016:Z1016))*AA$960*AA987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB987,AB137/AB987)-AB137,0)+(SUM($N137:AA137)+SUM($N1016:AA1016))*AB$960*AB987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC987,AC137/AC987)-AC137,0)+(SUM($N137:AB137)+SUM($N1016:AB1016))*AC$960*AC987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD987,AD137/AD987)-AD137,0)+(SUM($N137:AC137)+SUM($N1016:AC1016))*AD$960*AD987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE987,AE137/AE987)-AE137,0)+(SUM($N137:AD137)+SUM($N1016:AD1016))*AE$960*AE987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF987,AF137/AF987)-AF137,0)+(SUM($N137:AE137)+SUM($N1016:AE1016))*AF$960*AF987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG987,AG137/AG987)-AG137,0)+(SUM($N137:AF137)+SUM($N1016:AF1016))*AG$960*AG987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH987,AH137/AH987)-AH137,0)+(SUM($N137:AG137)+SUM($N1016:AG1016))*AH$960*AH987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI987,AI137/AI987)-AI137,0)+(SUM($N137:AH137)+SUM($N1016:AH1016))*AI$960*AI987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ987,AJ137/AJ987)-AJ137,0)+(SUM($N137:AI137)+SUM($N1016:AI1016))*AJ$960*AJ987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK987,AK137/AK987)-AK137,0)+(SUM($N137:AJ137)+SUM($N1016:AJ1016))*AK$960*AK987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL987,AL137/AL987)-AL137,0)+(SUM($N137:AK137)+SUM($N1016:AK1016))*AL$960*AL987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM987,AM137/AM987)-AM137,0)+(SUM($N137:AL137)+SUM($N1016:AL1016))*AM$960*AM987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN987,AN137/AN987)-AN137,0)+(SUM($N137:AM137)+SUM($N1016:AM1016))*AN$960*AN987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO987,AO137/AO987)-AO137,0)+(SUM($N137:AN137)+SUM($N1016:AN1016))*AO$960*AO987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP987,AP137/AP987)-AP137,0)+(SUM($N137:AO137)+SUM($N1016:AO1016))*AP$960*AP987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ987,AQ137/AQ987)-AQ137,0)+(SUM($N137:AP137)+SUM($N1016:AP1016))*AQ$960*AQ987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR987,AR137/AR987)-AR137,0)+(SUM($N137:AQ137)+SUM($N1016:AQ1016))*AR$960*AR987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS987,AS137/AS987)-AS137,0)+(SUM($N137:AR137)+SUM($N1016:AR1016))*AS$960*AS987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT987,AT137/AT987)-AT137,0)+(SUM($N137:AS137)+SUM($N1016:AS1016))*AT$960*AT987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU987,AU137/AU987)-AU137,0)+(SUM($N137:AT137)+SUM($N1016:AT1016))*AU$960*AU987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV987,AV137/AV987)-AV137,0)+(SUM($N137:AU137)+SUM($N1016:AU1016))*AV$960*AV987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW987,AW137/AW987)-AW137,0)+(SUM($N137:AV137)+SUM($N1016:AV1016))*AW$960*AW987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX987,AX137/AX987)-AX137,0)+(SUM($N137:AW137)+SUM($N1016:AW1016))*AX$960*AX987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY987,AY137/AY987)-AY137,0)+(SUM($N137:AX137)+SUM($N1016:AX1016))*AY$960*AY987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ987,AZ137/AZ987)-AZ137,0)+(SUM($N137:AY137)+SUM($N1016:AY1016))*AZ$960*AZ987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA987,BA137/BA987)-BA137,0)+(SUM($N137:AZ137)+SUM($N1016:AZ1016))*BA$960*BA987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB987,BB137/BB987)-BB137,0)+(SUM($N137:BA137)+SUM($N1016:BA1016))*BB$960*BB987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC987,BC137/BC987)-BC137,0)+(SUM($N137:BB137)+SUM($N1016:BB1016))*BC$960*BC987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD987,BD137/BD987)-BD137,0)+(SUM($N137:BC137)+SUM($N1016:BC1016))*BD$960*BD987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE987,BE137/BE987)-BE137,0)+(SUM($N137:BD137)+SUM($N1016:BD1016))*BE$960*BE987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF987,BF137/BF987)-BF137,0)+(SUM($N137:BE137)+SUM($N1016:BE1016))*BF$960*BF987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG987,BG137/BG987)-BG137,0)+(SUM($N137:BF137)+SUM($N1016:BF1016))*BG$960*BG987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH987,BH137/BH987)-BH137,0)+(SUM($N137:BG137)+SUM($N1016:BG1016))*BH$960*BH987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI987,BI137/BI987)-BI137,0)+(SUM($N137:BH137)+SUM($N1016:BH1016))*BI$960*BI987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ987,BJ137/BJ987)-BJ137,0)+(SUM($N137:BI137)+SUM($N1016:BI1016))*BJ$960*BJ987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK987,BK137/BK987)-BK137,0)+(SUM($N137:BJ137)+SUM($N1016:BJ1016))*BK$960*BK987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL987,BL137/BL987)-BL137,0)+(SUM($N137:BK137)+SUM($N1016:BK1016))*BL$960*BL987)*($F1016=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM987,BM137/BM987)-BM137,0)+(SUM($N137:BL137)+SUM($N1016:BL1016))*BM$960*BM987)*($F1016=5)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O988,O138/O988)-O138,0)+(SUM($N138:N138)+SUM($N1017:N1017))*O$960*O988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P988,P138/P988)-P138,0)+(SUM($N138:O138)+SUM($N1017:O1017))*P$960*P988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q988,Q138/Q988)-Q138,0)+(SUM($N138:P138)+SUM($N1017:P1017))*Q$960*Q988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R988,R138/R988)-R138,0)+(SUM($N138:Q138)+SUM($N1017:Q1017))*R$960*R988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S988,S138/S988)-S138,0)+(SUM($N138:R138)+SUM($N1017:R1017))*S$960*S988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T988,T138/T988)-T138,0)+(SUM($N138:S138)+SUM($N1017:S1017))*T$960*T988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U988,U138/U988)-U138,0)+(SUM($N138:T138)+SUM($N1017:T1017))*U$960*U988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V988,V138/V988)-V138,0)+(SUM($N138:U138)+SUM($N1017:U1017))*V$960*V988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W988,W138/W988)-W138,0)+(SUM($N138:V138)+SUM($N1017:V1017))*W$960*W988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X988,X138/X988)-X138,0)+(SUM($N138:W138)+SUM($N1017:W1017))*X$960*X988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y988,Y138/Y988)-Y138,0)+(SUM($N138:X138)+SUM($N1017:X1017))*Y$960*Y988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z988,Z138/Z988)-Z138,0)+(SUM($N138:Y138)+SUM($N1017:Y1017))*Z$960*Z988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA988,AA138/AA988)-AA138,0)+(SUM($N138:Z138)+SUM($N1017:Z1017))*AA$960*AA988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB988,AB138/AB988)-AB138,0)+(SUM($N138:AA138)+SUM($N1017:AA1017))*AB$960*AB988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC988,AC138/AC988)-AC138,0)+(SUM($N138:AB138)+SUM($N1017:AB1017))*AC$960*AC988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD988,AD138/AD988)-AD138,0)+(SUM($N138:AC138)+SUM($N1017:AC1017))*AD$960*AD988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE988,AE138/AE988)-AE138,0)+(SUM($N138:AD138)+SUM($N1017:AD1017))*AE$960*AE988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF988,AF138/AF988)-AF138,0)+(SUM($N138:AE138)+SUM($N1017:AE1017))*AF$960*AF988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG988,AG138/AG988)-AG138,0)+(SUM($N138:AF138)+SUM($N1017:AF1017))*AG$960*AG988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH988,AH138/AH988)-AH138,0)+(SUM($N138:AG138)+SUM($N1017:AG1017))*AH$960*AH988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI988,AI138/AI988)-AI138,0)+(SUM($N138:AH138)+SUM($N1017:AH1017))*AI$960*AI988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ988,AJ138/AJ988)-AJ138,0)+(SUM($N138:AI138)+SUM($N1017:AI1017))*AJ$960*AJ988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK988,AK138/AK988)-AK138,0)+(SUM($N138:AJ138)+SUM($N1017:AJ1017))*AK$960*AK988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL988,AL138/AL988)-AL138,0)+(SUM($N138:AK138)+SUM($N1017:AK1017))*AL$960*AL988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM988,AM138/AM988)-AM138,0)+(SUM($N138:AL138)+SUM($N1017:AL1017))*AM$960*AM988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN988,AN138/AN988)-AN138,0)+(SUM($N138:AM138)+SUM($N1017:AM1017))*AN$960*AN988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO988,AO138/AO988)-AO138,0)+(SUM($N138:AN138)+SUM($N1017:AN1017))*AO$960*AO988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP988,AP138/AP988)-AP138,0)+(SUM($N138:AO138)+SUM($N1017:AO1017))*AP$960*AP988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ988,AQ138/AQ988)-AQ138,0)+(SUM($N138:AP138)+SUM($N1017:AP1017))*AQ$960*AQ988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR988,AR138/AR988)-AR138,0)+(SUM($N138:AQ138)+SUM($N1017:AQ1017))*AR$960*AR988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS988,AS138/AS988)-AS138,0)+(SUM($N138:AR138)+SUM($N1017:AR1017))*AS$960*AS988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT988,AT138/AT988)-AT138,0)+(SUM($N138:AS138)+SUM($N1017:AS1017))*AT$960*AT988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU988,AU138/AU988)-AU138,0)+(SUM($N138:AT138)+SUM($N1017:AT1017))*AU$960*AU988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV988,AV138/AV988)-AV138,0)+(SUM($N138:AU138)+SUM($N1017:AU1017))*AV$960*AV988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW988,AW138/AW988)-AW138,0)+(SUM($N138:AV138)+SUM($N1017:AV1017))*AW$960*AW988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX988,AX138/AX988)-AX138,0)+(SUM($N138:AW138)+SUM($N1017:AW1017))*AX$960*AX988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY988,AY138/AY988)-AY138,0)+(SUM($N138:AX138)+SUM($N1017:AX1017))*AY$960*AY988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ988,AZ138/AZ988)-AZ138,0)+(SUM($N138:AY138)+SUM($N1017:AY1017))*AZ$960*AZ988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA988,BA138/BA988)-BA138,0)+(SUM($N138:AZ138)+SUM($N1017:AZ1017))*BA$960*BA988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB988,BB138/BB988)-BB138,0)+(SUM($N138:BA138)+SUM($N1017:BA1017))*BB$960*BB988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC988,BC138/BC988)-BC138,0)+(SUM($N138:BB138)+SUM($N1017:BB1017))*BC$960*BC988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD988,BD138/BD988)-BD138,0)+(SUM($N138:BC138)+SUM($N1017:BC1017))*BD$960*BD988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE988,BE138/BE988)-BE138,0)+(SUM($N138:BD138)+SUM($N1017:BD1017))*BE$960*BE988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF988,BF138/BF988)-BF138,0)+(SUM($N138:BE138)+SUM($N1017:BE1017))*BF$960*BF988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG988,BG138/BG988)-BG138,0)+(SUM($N138:BF138)+SUM($N1017:BF1017))*BG$960*BG988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH988,BH138/BH988)-BH138,0)+(SUM($N138:BG138)+SUM($N1017:BG1017))*BH$960*BH988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI988,BI138/BI988)-BI138,0)+(SUM($N138:BH138)+SUM($N1017:BH1017))*BI$960*BI988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ988,BJ138/BJ988)-BJ138,0)+(SUM($N138:BI138)+SUM($N1017:BI1017))*BJ$960*BJ988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK988,BK138/BK988)-BK138,0)+(SUM($N138:BJ138)+SUM($N1017:BJ1017))*BK$960*BK988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL988,BL138/BL988)-BL138,0)+(SUM($N138:BK138)+SUM($N1017:BK1017))*BL$960*BL988)*($F1017=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM988,BM138/BM988)-BM138,0)+(SUM($N138:BL138)+SUM($N1017:BL1017))*BM$960*BM988)*($F1017=5)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O989,O139/O989)-O139,0)+(SUM($N139:N139)+SUM($N1018:N1018))*O$960*O989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P989,P139/P989)-P139,0)+(SUM($N139:O139)+SUM($N1018:O1018))*P$960*P989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q989,Q139/Q989)-Q139,0)+(SUM($N139:P139)+SUM($N1018:P1018))*Q$960*Q989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R989,R139/R989)-R139,0)+(SUM($N139:Q139)+SUM($N1018:Q1018))*R$960*R989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S989,S139/S989)-S139,0)+(SUM($N139:R139)+SUM($N1018:R1018))*S$960*S989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T989,T139/T989)-T139,0)+(SUM($N139:S139)+SUM($N1018:S1018))*T$960*T989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U989,U139/U989)-U139,0)+(SUM($N139:T139)+SUM($N1018:T1018))*U$960*U989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V989,V139/V989)-V139,0)+(SUM($N139:U139)+SUM($N1018:U1018))*V$960*V989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W989,W139/W989)-W139,0)+(SUM($N139:V139)+SUM($N1018:V1018))*W$960*W989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X989,X139/X989)-X139,0)+(SUM($N139:W139)+SUM($N1018:W1018))*X$960*X989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y989,Y139/Y989)-Y139,0)+(SUM($N139:X139)+SUM($N1018:X1018))*Y$960*Y989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z989,Z139/Z989)-Z139,0)+(SUM($N139:Y139)+SUM($N1018:Y1018))*Z$960*Z989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA989,AA139/AA989)-AA139,0)+(SUM($N139:Z139)+SUM($N1018:Z1018))*AA$960*AA989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB989,AB139/AB989)-AB139,0)+(SUM($N139:AA139)+SUM($N1018:AA1018))*AB$960*AB989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC989,AC139/AC989)-AC139,0)+(SUM($N139:AB139)+SUM($N1018:AB1018))*AC$960*AC989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD989,AD139/AD989)-AD139,0)+(SUM($N139:AC139)+SUM($N1018:AC1018))*AD$960*AD989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE989,AE139/AE989)-AE139,0)+(SUM($N139:AD139)+SUM($N1018:AD1018))*AE$960*AE989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF989,AF139/AF989)-AF139,0)+(SUM($N139:AE139)+SUM($N1018:AE1018))*AF$960*AF989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG989,AG139/AG989)-AG139,0)+(SUM($N139:AF139)+SUM($N1018:AF1018))*AG$960*AG989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH989,AH139/AH989)-AH139,0)+(SUM($N139:AG139)+SUM($N1018:AG1018))*AH$960*AH989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI989,AI139/AI989)-AI139,0)+(SUM($N139:AH139)+SUM($N1018:AH1018))*AI$960*AI989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ989,AJ139/AJ989)-AJ139,0)+(SUM($N139:AI139)+SUM($N1018:AI1018))*AJ$960*AJ989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK989,AK139/AK989)-AK139,0)+(SUM($N139:AJ139)+SUM($N1018:AJ1018))*AK$960*AK989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL989,AL139/AL989)-AL139,0)+(SUM($N139:AK139)+SUM($N1018:AK1018))*AL$960*AL989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM989,AM139/AM989)-AM139,0)+(SUM($N139:AL139)+SUM($N1018:AL1018))*AM$960*AM989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN989,AN139/AN989)-AN139,0)+(SUM($N139:AM139)+SUM($N1018:AM1018))*AN$960*AN989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO989,AO139/AO989)-AO139,0)+(SUM($N139:AN139)+SUM($N1018:AN1018))*AO$960*AO989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP989,AP139/AP989)-AP139,0)+(SUM($N139:AO139)+SUM($N1018:AO1018))*AP$960*AP989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ989,AQ139/AQ989)-AQ139,0)+(SUM($N139:AP139)+SUM($N1018:AP1018))*AQ$960*AQ989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR989,AR139/AR989)-AR139,0)+(SUM($N139:AQ139)+SUM($N1018:AQ1018))*AR$960*AR989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS989,AS139/AS989)-AS139,0)+(SUM($N139:AR139)+SUM($N1018:AR1018))*AS$960*AS989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT989,AT139/AT989)-AT139,0)+(SUM($N139:AS139)+SUM($N1018:AS1018))*AT$960*AT989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU989,AU139/AU989)-AU139,0)+(SUM($N139:AT139)+SUM($N1018:AT1018))*AU$960*AU989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV989,AV139/AV989)-AV139,0)+(SUM($N139:AU139)+SUM($N1018:AU1018))*AV$960*AV989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW989,AW139/AW989)-AW139,0)+(SUM($N139:AV139)+SUM($N1018:AV1018))*AW$960*AW989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX989,AX139/AX989)-AX139,0)+(SUM($N139:AW139)+SUM($N1018:AW1018))*AX$960*AX989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY989,AY139/AY989)-AY139,0)+(SUM($N139:AX139)+SUM($N1018:AX1018))*AY$960*AY989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ989,AZ139/AZ989)-AZ139,0)+(SUM($N139:AY139)+SUM($N1018:AY1018))*AZ$960*AZ989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA989,BA139/BA989)-BA139,0)+(SUM($N139:AZ139)+SUM($N1018:AZ1018))*BA$960*BA989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB989,BB139/BB989)-BB139,0)+(SUM($N139:BA139)+SUM($N1018:BA1018))*BB$960*BB989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC989,BC139/BC989)-BC139,0)+(SUM($N139:BB139)+SUM($N1018:BB1018))*BC$960*BC989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD989,BD139/BD989)-BD139,0)+(SUM($N139:BC139)+SUM($N1018:BC1018))*BD$960*BD989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE989,BE139/BE989)-BE139,0)+(SUM($N139:BD139)+SUM($N1018:BD1018))*BE$960*BE989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF989,BF139/BF989)-BF139,0)+(SUM($N139:BE139)+SUM($N1018:BE1018))*BF$960*BF989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG989,BG139/BG989)-BG139,0)+(SUM($N139:BF139)+SUM($N1018:BF1018))*BG$960*BG989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH989,BH139/BH989)-BH139,0)+(SUM($N139:BG139)+SUM($N1018:BG1018))*BH$960*BH989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI989,BI139/BI989)-BI139,0)+(SUM($N139:BH139)+SUM($N1018:BH1018))*BI$960*BI989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ989,BJ139/BJ989)-BJ139,0)+(SUM($N139:BI139)+SUM($N1018:BI1018))*BJ$960*BJ989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK989,BK139/BK989)-BK139,0)+(SUM($N139:BJ139)+SUM($N1018:BJ1018))*BK$960*BK989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL989,BL139/BL989)-BL139,0)+(SUM($N139:BK139)+SUM($N1018:BK1018))*BL$960*BL989)*($F1018=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM989,BM139/BM989)-BM139,0)+(SUM($N139:BL139)+SUM($N1018:BL1018))*BM$960*BM989)*($F1018=5)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O990,O140/O990)-O140,0)+(SUM($N140:N140)+SUM($N1019:N1019))*O$960*O990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P990,P140/P990)-P140,0)+(SUM($N140:O140)+SUM($N1019:O1019))*P$960*P990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q990,Q140/Q990)-Q140,0)+(SUM($N140:P140)+SUM($N1019:P1019))*Q$960*Q990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R990,R140/R990)-R140,0)+(SUM($N140:Q140)+SUM($N1019:Q1019))*R$960*R990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S990,S140/S990)-S140,0)+(SUM($N140:R140)+SUM($N1019:R1019))*S$960*S990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T990,T140/T990)-T140,0)+(SUM($N140:S140)+SUM($N1019:S1019))*T$960*T990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U990,U140/U990)-U140,0)+(SUM($N140:T140)+SUM($N1019:T1019))*U$960*U990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V990,V140/V990)-V140,0)+(SUM($N140:U140)+SUM($N1019:U1019))*V$960*V990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W990,W140/W990)-W140,0)+(SUM($N140:V140)+SUM($N1019:V1019))*W$960*W990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X990,X140/X990)-X140,0)+(SUM($N140:W140)+SUM($N1019:W1019))*X$960*X990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y990,Y140/Y990)-Y140,0)+(SUM($N140:X140)+SUM($N1019:X1019))*Y$960*Y990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z990,Z140/Z990)-Z140,0)+(SUM($N140:Y140)+SUM($N1019:Y1019))*Z$960*Z990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA990,AA140/AA990)-AA140,0)+(SUM($N140:Z140)+SUM($N1019:Z1019))*AA$960*AA990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB990,AB140/AB990)-AB140,0)+(SUM($N140:AA140)+SUM($N1019:AA1019))*AB$960*AB990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC990,AC140/AC990)-AC140,0)+(SUM($N140:AB140)+SUM($N1019:AB1019))*AC$960*AC990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD990,AD140/AD990)-AD140,0)+(SUM($N140:AC140)+SUM($N1019:AC1019))*AD$960*AD990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE990,AE140/AE990)-AE140,0)+(SUM($N140:AD140)+SUM($N1019:AD1019))*AE$960*AE990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF990,AF140/AF990)-AF140,0)+(SUM($N140:AE140)+SUM($N1019:AE1019))*AF$960*AF990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG990,AG140/AG990)-AG140,0)+(SUM($N140:AF140)+SUM($N1019:AF1019))*AG$960*AG990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH990,AH140/AH990)-AH140,0)+(SUM($N140:AG140)+SUM($N1019:AG1019))*AH$960*AH990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI990,AI140/AI990)-AI140,0)+(SUM($N140:AH140)+SUM($N1019:AH1019))*AI$960*AI990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ990,AJ140/AJ990)-AJ140,0)+(SUM($N140:AI140)+SUM($N1019:AI1019))*AJ$960*AJ990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK990,AK140/AK990)-AK140,0)+(SUM($N140:AJ140)+SUM($N1019:AJ1019))*AK$960*AK990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL990,AL140/AL990)-AL140,0)+(SUM($N140:AK140)+SUM($N1019:AK1019))*AL$960*AL990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM990,AM140/AM990)-AM140,0)+(SUM($N140:AL140)+SUM($N1019:AL1019))*AM$960*AM990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN990,AN140/AN990)-AN140,0)+(SUM($N140:AM140)+SUM($N1019:AM1019))*AN$960*AN990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO990,AO140/AO990)-AO140,0)+(SUM($N140:AN140)+SUM($N1019:AN1019))*AO$960*AO990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP990,AP140/AP990)-AP140,0)+(SUM($N140:AO140)+SUM($N1019:AO1019))*AP$960*AP990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ990,AQ140/AQ990)-AQ140,0)+(SUM($N140:AP140)+SUM($N1019:AP1019))*AQ$960*AQ990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR990,AR140/AR990)-AR140,0)+(SUM($N140:AQ140)+SUM($N1019:AQ1019))*AR$960*AR990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS990,AS140/AS990)-AS140,0)+(SUM($N140:AR140)+SUM($N1019:AR1019))*AS$960*AS990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT990,AT140/AT990)-AT140,0)+(SUM($N140:AS140)+SUM($N1019:AS1019))*AT$960*AT990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU990,AU140/AU990)-AU140,0)+(SUM($N140:AT140)+SUM($N1019:AT1019))*AU$960*AU990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV990,AV140/AV990)-AV140,0)+(SUM($N140:AU140)+SUM($N1019:AU1019))*AV$960*AV990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW990,AW140/AW990)-AW140,0)+(SUM($N140:AV140)+SUM($N1019:AV1019))*AW$960*AW990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX990,AX140/AX990)-AX140,0)+(SUM($N140:AW140)+SUM($N1019:AW1019))*AX$960*AX990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY990,AY140/AY990)-AY140,0)+(SUM($N140:AX140)+SUM($N1019:AX1019))*AY$960*AY990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ990,AZ140/AZ990)-AZ140,0)+(SUM($N140:AY140)+SUM($N1019:AY1019))*AZ$960*AZ990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA990,BA140/BA990)-BA140,0)+(SUM($N140:AZ140)+SUM($N1019:AZ1019))*BA$960*BA990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB990,BB140/BB990)-BB140,0)+(SUM($N140:BA140)+SUM($N1019:BA1019))*BB$960*BB990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC990,BC140/BC990)-BC140,0)+(SUM($N140:BB140)+SUM($N1019:BB1019))*BC$960*BC990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD990,BD140/BD990)-BD140,0)+(SUM($N140:BC140)+SUM($N1019:BC1019))*BD$960*BD990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE990,BE140/BE990)-BE140,0)+(SUM($N140:BD140)+SUM($N1019:BD1019))*BE$960*BE990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF990,BF140/BF990)-BF140,0)+(SUM($N140:BE140)+SUM($N1019:BE1019))*BF$960*BF990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG990,BG140/BG990)-BG140,0)+(SUM($N140:BF140)+SUM($N1019:BF1019))*BG$960*BG990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH990,BH140/BH990)-BH140,0)+(SUM($N140:BG140)+SUM($N1019:BG1019))*BH$960*BH990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI990,BI140/BI990)-BI140,0)+(SUM($N140:BH140)+SUM($N1019:BH1019))*BI$960*BI990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ990,BJ140/BJ990)-BJ140,0)+(SUM($N140:BI140)+SUM($N1019:BI1019))*BJ$960*BJ990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK990,BK140/BK990)-BK140,0)+(SUM($N140:BJ140)+SUM($N1019:BJ1019))*BK$960*BK990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL990,BL140/BL990)-BL140,0)+(SUM($N140:BK140)+SUM($N1019:BK1019))*BL$960*BL990)*($F1019=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM990,BM140/BM990)-BM140,0)+(SUM($N140:BL140)+SUM($N1019:BL1019))*BM$960*BM990)*($F1019=5)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$960,O991,O141/O991)-O141,0)+(SUM($N141:N141)+SUM($N1020:N1020))*O$960*O991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(P$960,P991,P141/P991)-P141,0)+(SUM($N141:O141)+SUM($N1020:O1020))*P$960*P991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(Q$960,Q991,Q141/Q991)-Q141,0)+(SUM($N141:P141)+SUM($N1020:P1020))*Q$960*Q991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(R$960,R991,R141/R991)-R141,0)+(SUM($N141:Q141)+SUM($N1020:Q1020))*R$960*R991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(S$960,S991,S141/S991)-S141,0)+(SUM($N141:R141)+SUM($N1020:R1020))*S$960*S991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(T$960,T991,T141/T991)-T141,0)+(SUM($N141:S141)+SUM($N1020:S1020))*T$960*T991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(U$960,U991,U141/U991)-U141,0)+(SUM($N141:T141)+SUM($N1020:T1020))*U$960*U991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(V$960,V991,V141/V991)-V141,0)+(SUM($N141:U141)+SUM($N1020:U1020))*V$960*V991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(W$960,W991,W141/W991)-W141,0)+(SUM($N141:V141)+SUM($N1020:V1020))*W$960*W991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(X$960,X991,X141/X991)-X141,0)+(SUM($N141:W141)+SUM($N1020:W1020))*X$960*X991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(Y$960,Y991,Y141/Y991)-Y141,0)+(SUM($N141:X141)+SUM($N1020:X1020))*Y$960*Y991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(Z$960,Z991,Z141/Z991)-Z141,0)+(SUM($N141:Y141)+SUM($N1020:Y1020))*Z$960*Z991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AA$960,AA991,AA141/AA991)-AA141,0)+(SUM($N141:Z141)+SUM($N1020:Z1020))*AA$960*AA991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AB$960,AB991,AB141/AB991)-AB141,0)+(SUM($N141:AA141)+SUM($N1020:AA1020))*AB$960*AB991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AC$960,AC991,AC141/AC991)-AC141,0)+(SUM($N141:AB141)+SUM($N1020:AB1020))*AC$960*AC991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AD$960,AD991,AD141/AD991)-AD141,0)+(SUM($N141:AC141)+SUM($N1020:AC1020))*AD$960*AD991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AE$960,AE991,AE141/AE991)-AE141,0)+(SUM($N141:AD141)+SUM($N1020:AD1020))*AE$960*AE991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AF$960,AF991,AF141/AF991)-AF141,0)+(SUM($N141:AE141)+SUM($N1020:AE1020))*AF$960*AF991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AG$960,AG991,AG141/AG991)-AG141,0)+(SUM($N141:AF141)+SUM($N1020:AF1020))*AG$960*AG991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AH$960,AH991,AH141/AH991)-AH141,0)+(SUM($N141:AG141)+SUM($N1020:AG1020))*AH$960*AH991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AI$960,AI991,AI141/AI991)-AI141,0)+(SUM($N141:AH141)+SUM($N1020:AH1020))*AI$960*AI991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AJ$960,AJ991,AJ141/AJ991)-AJ141,0)+(SUM($N141:AI141)+SUM($N1020:AI1020))*AJ$960*AJ991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AK$960,AK991,AK141/AK991)-AK141,0)+(SUM($N141:AJ141)+SUM($N1020:AJ1020))*AK$960*AK991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AL$960,AL991,AL141/AL991)-AL141,0)+(SUM($N141:AK141)+SUM($N1020:AK1020))*AL$960*AL991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AM$960,AM991,AM141/AM991)-AM141,0)+(SUM($N141:AL141)+SUM($N1020:AL1020))*AM$960*AM991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AN$960,AN991,AN141/AN991)-AN141,0)+(SUM($N141:AM141)+SUM($N1020:AM1020))*AN$960*AN991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AO$960,AO991,AO141/AO991)-AO141,0)+(SUM($N141:AN141)+SUM($N1020:AN1020))*AO$960*AO991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AP$960,AP991,AP141/AP991)-AP141,0)+(SUM($N141:AO141)+SUM($N1020:AO1020))*AP$960*AP991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AQ$960,AQ991,AQ141/AQ991)-AQ141,0)+(SUM($N141:AP141)+SUM($N1020:AP1020))*AQ$960*AQ991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AR$960,AR991,AR141/AR991)-AR141,0)+(SUM($N141:AQ141)+SUM($N1020:AQ1020))*AR$960*AR991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AS$960,AS991,AS141/AS991)-AS141,0)+(SUM($N141:AR141)+SUM($N1020:AR1020))*AS$960*AS991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AT$960,AT991,AT141/AT991)-AT141,0)+(SUM($N141:AS141)+SUM($N1020:AS1020))*AT$960*AT991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AU$960,AU991,AU141/AU991)-AU141,0)+(SUM($N141:AT141)+SUM($N1020:AT1020))*AU$960*AU991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AV$960,AV991,AV141/AV991)-AV141,0)+(SUM($N141:AU141)+SUM($N1020:AU1020))*AV$960*AV991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AW$960,AW991,AW141/AW991)-AW141,0)+(SUM($N141:AV141)+SUM($N1020:AV1020))*AW$960*AW991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AX$960,AX991,AX141/AX991)-AX141,0)+(SUM($N141:AW141)+SUM($N1020:AW1020))*AX$960*AX991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AY$960,AY991,AY141/AY991)-AY141,0)+(SUM($N141:AX141)+SUM($N1020:AX1020))*AY$960*AY991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(AZ$960,AZ991,AZ141/AZ991)-AZ141,0)+(SUM($N141:AY141)+SUM($N1020:AY1020))*AZ$960*AZ991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BA$960,BA991,BA141/BA991)-BA141,0)+(SUM($N141:AZ141)+SUM($N1020:AZ1020))*BA$960*BA991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BB$960,BB991,BB141/BB991)-BB141,0)+(SUM($N141:BA141)+SUM($N1020:BA1020))*BB$960*BB991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BC$960,BC991,BC141/BC991)-BC141,0)+(SUM($N141:BB141)+SUM($N1020:BB1020))*BC$960*BC991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BD$960,BD991,BD141/BD991)-BD141,0)+(SUM($N141:BC141)+SUM($N1020:BC1020))*BD$960*BD991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BE$960,BE991,BE141/BE991)-BE141,0)+(SUM($N141:BD141)+SUM($N1020:BD1020))*BE$960*BE991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BF$960,BF991,BF141/BF991)-BF141,0)+(SUM($N141:BE141)+SUM($N1020:BE1020))*BF$960*BF991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BG$960,BG991,BG141/BG991)-BG141,0)+(SUM($N141:BF141)+SUM($N1020:BF1020))*BG$960*BG991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BH$960,BH991,BH141/BH991)-BH141,0)+(SUM($N141:BG141)+SUM($N1020:BG1020))*BH$960*BH991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BI$960,BI991,BI141/BI991)-BI141,0)+(SUM($N141:BH141)+SUM($N1020:BH1020))*BI$960*BI991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BJ$960,BJ991,BJ141/BJ991)-BJ141,0)+(SUM($N141:BI141)+SUM($N1020:BI1020))*BJ$960*BJ991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BK$960,BK991,BK141/BK991)-BK141,0)+(SUM($N141:BJ141)+SUM($N1020:BJ1020))*BK$960*BK991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BL$960,BL991,BL141/BL991)-BL141,0)+(SUM($N141:BK141)+SUM($N1020:BK1020))*BL$960*BL991)*($F1020=5)","v":0},{"$f":"(IFERROR(-FV(BM$960,BM991,BM141/BM991)-BM141,0)+(SUM($N141:BL141)+SUM($N1020:BL1020))*BM$960*BM991)*($F1020=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D995","v":"Total Total AFUDC Accrued"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O996:O1020)","v":0},{"$f":"SUM(P996:P1020)","v":0},{"$f":"SUM(Q996:Q1020)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt AFUDC Accrued"]
[null,null,{"$f":"C1024+1","v":1},{"$f":"INDEX(D$59:D$83,$C1025,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C1025,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O1025:BM1025,$O$7:$BM$7)","v":0},{"$f":"SUM(O1025:BM1025)","v":0},null,null,{"$f":"(IFERROR(-FV(O$958,O967,O117/O967)-O117,0)+(SUM($N117:N117)+SUM($N996:N996))*O$958*O967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P967,P117/P967)-P117,0)+(SUM($N117:O117)+SUM($N996:O996))*P$958*P967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q967,Q117/Q967)-Q117,0)+(SUM($N117:P117)+SUM($N996:P996))*Q$958*Q967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R967,R117/R967)-R117,0)+(SUM($N117:Q117)+SUM($N996:Q996))*R$958*R967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S967,S117/S967)-S117,0)+(SUM($N117:R117)+SUM($N996:R996))*S$958*S967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T967,T117/T967)-T117,0)+(SUM($N117:S117)+SUM($N996:S996))*T$958*T967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U967,U117/U967)-U117,0)+(SUM($N117:T117)+SUM($N996:T996))*U$958*U967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V967,V117/V967)-V117,0)+(SUM($N117:U117)+SUM($N996:U996))*V$958*V967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W967,W117/W967)-W117,0)+(SUM($N117:V117)+SUM($N996:V996))*W$958*W967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X967,X117/X967)-X117,0)+(SUM($N117:W117)+SUM($N996:W996))*X$958*X967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y967,Y117/Y967)-Y117,0)+(SUM($N117:X117)+SUM($N996:X996))*Y$958*Y967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z967,Z117/Z967)-Z117,0)+(SUM($N117:Y117)+SUM($N996:Y996))*Z$958*Z967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA967,AA117/AA967)-AA117,0)+(SUM($N117:Z117)+SUM($N996:Z996))*AA$958*AA967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB967,AB117/AB967)-AB117,0)+(SUM($N117:AA117)+SUM($N996:AA996))*AB$958*AB967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC967,AC117/AC967)-AC117,0)+(SUM($N117:AB117)+SUM($N996:AB996))*AC$958*AC967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD967,AD117/AD967)-AD117,0)+(SUM($N117:AC117)+SUM($N996:AC996))*AD$958*AD967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE967,AE117/AE967)-AE117,0)+(SUM($N117:AD117)+SUM($N996:AD996))*AE$958*AE967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF967,AF117/AF967)-AF117,0)+(SUM($N117:AE117)+SUM($N996:AE996))*AF$958*AF967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG967,AG117/AG967)-AG117,0)+(SUM($N117:AF117)+SUM($N996:AF996))*AG$958*AG967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH967,AH117/AH967)-AH117,0)+(SUM($N117:AG117)+SUM($N996:AG996))*AH$958*AH967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI967,AI117/AI967)-AI117,0)+(SUM($N117:AH117)+SUM($N996:AH996))*AI$958*AI967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ967,AJ117/AJ967)-AJ117,0)+(SUM($N117:AI117)+SUM($N996:AI996))*AJ$958*AJ967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK967,AK117/AK967)-AK117,0)+(SUM($N117:AJ117)+SUM($N996:AJ996))*AK$958*AK967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL967,AL117/AL967)-AL117,0)+(SUM($N117:AK117)+SUM($N996:AK996))*AL$958*AL967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM967,AM117/AM967)-AM117,0)+(SUM($N117:AL117)+SUM($N996:AL996))*AM$958*AM967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN967,AN117/AN967)-AN117,0)+(SUM($N117:AM117)+SUM($N996:AM996))*AN$958*AN967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO967,AO117/AO967)-AO117,0)+(SUM($N117:AN117)+SUM($N996:AN996))*AO$958*AO967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP967,AP117/AP967)-AP117,0)+(SUM($N117:AO117)+SUM($N996:AO996))*AP$958*AP967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ967,AQ117/AQ967)-AQ117,0)+(SUM($N117:AP117)+SUM($N996:AP996))*AQ$958*AQ967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR967,AR117/AR967)-AR117,0)+(SUM($N117:AQ117)+SUM($N996:AQ996))*AR$958*AR967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS967,AS117/AS967)-AS117,0)+(SUM($N117:AR117)+SUM($N996:AR996))*AS$958*AS967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT967,AT117/AT967)-AT117,0)+(SUM($N117:AS117)+SUM($N996:AS996))*AT$958*AT967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU967,AU117/AU967)-AU117,0)+(SUM($N117:AT117)+SUM($N996:AT996))*AU$958*AU967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV967,AV117/AV967)-AV117,0)+(SUM($N117:AU117)+SUM($N996:AU996))*AV$958*AV967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW967,AW117/AW967)-AW117,0)+(SUM($N117:AV117)+SUM($N996:AV996))*AW$958*AW967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX967,AX117/AX967)-AX117,0)+(SUM($N117:AW117)+SUM($N996:AW996))*AX$958*AX967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY967,AY117/AY967)-AY117,0)+(SUM($N117:AX117)+SUM($N996:AX996))*AY$958*AY967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ967,AZ117/AZ967)-AZ117,0)+(SUM($N117:AY117)+SUM($N996:AY996))*AZ$958*AZ967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA967,BA117/BA967)-BA117,0)+(SUM($N117:AZ117)+SUM($N996:AZ996))*BA$958*BA967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB967,BB117/BB967)-BB117,0)+(SUM($N117:BA117)+SUM($N996:BA996))*BB$958*BB967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC967,BC117/BC967)-BC117,0)+(SUM($N117:BB117)+SUM($N996:BB996))*BC$958*BC967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD967,BD117/BD967)-BD117,0)+(SUM($N117:BC117)+SUM($N996:BC996))*BD$958*BD967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE967,BE117/BE967)-BE117,0)+(SUM($N117:BD117)+SUM($N996:BD996))*BE$958*BE967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF967,BF117/BF967)-BF117,0)+(SUM($N117:BE117)+SUM($N996:BE996))*BF$958*BF967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG967,BG117/BG967)-BG117,0)+(SUM($N117:BF117)+SUM($N996:BF996))*BG$958*BG967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH967,BH117/BH967)-BH117,0)+(SUM($N117:BG117)+SUM($N996:BG996))*BH$958*BH967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI967,BI117/BI967)-BI117,0)+(SUM($N117:BH117)+SUM($N996:BH996))*BI$958*BI967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ967,BJ117/BJ967)-BJ117,0)+(SUM($N117:BI117)+SUM($N996:BI996))*BJ$958*BJ967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK967,BK117/BK967)-BK117,0)+(SUM($N117:BJ117)+SUM($N996:BJ996))*BK$958*BK967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL967,BL117/BL967)-BL117,0)+(SUM($N117:BK117)+SUM($N996:BK996))*BL$958*BL967)*($F1025=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM967,BM117/BM967)-BM117,0)+(SUM($N117:BL117)+SUM($N996:BL996))*BM$958*BM967)*($F1025=5)","v":0}]
[null,null,{"$f":"C1025+1","v":2},{"$f":"INDEX(D$59:D$83,$C1026,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O1026:BM1026,$O$7:$BM$7)","v":0},{"$f":"SUM(O1026:BM1026)","v":0},null,null,{"$f":"(IFERROR(-FV(O$958,O968,O118/O968)-O118,0)+(SUM($N118:N118)+SUM($N997:N997))*O$958*O968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P968,P118/P968)-P118,0)+(SUM($N118:O118)+SUM($N997:O997))*P$958*P968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q968,Q118/Q968)-Q118,0)+(SUM($N118:P118)+SUM($N997:P997))*Q$958*Q968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R968,R118/R968)-R118,0)+(SUM($N118:Q118)+SUM($N997:Q997))*R$958*R968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S968,S118/S968)-S118,0)+(SUM($N118:R118)+SUM($N997:R997))*S$958*S968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T968,T118/T968)-T118,0)+(SUM($N118:S118)+SUM($N997:S997))*T$958*T968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U968,U118/U968)-U118,0)+(SUM($N118:T118)+SUM($N997:T997))*U$958*U968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V968,V118/V968)-V118,0)+(SUM($N118:U118)+SUM($N997:U997))*V$958*V968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W968,W118/W968)-W118,0)+(SUM($N118:V118)+SUM($N997:V997))*W$958*W968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X968,X118/X968)-X118,0)+(SUM($N118:W118)+SUM($N997:W997))*X$958*X968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y968,Y118/Y968)-Y118,0)+(SUM($N118:X118)+SUM($N997:X997))*Y$958*Y968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z968,Z118/Z968)-Z118,0)+(SUM($N118:Y118)+SUM($N997:Y997))*Z$958*Z968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA968,AA118/AA968)-AA118,0)+(SUM($N118:Z118)+SUM($N997:Z997))*AA$958*AA968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB968,AB118/AB968)-AB118,0)+(SUM($N118:AA118)+SUM($N997:AA997))*AB$958*AB968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC968,AC118/AC968)-AC118,0)+(SUM($N118:AB118)+SUM($N997:AB997))*AC$958*AC968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD968,AD118/AD968)-AD118,0)+(SUM($N118:AC118)+SUM($N997:AC997))*AD$958*AD968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE968,AE118/AE968)-AE118,0)+(SUM($N118:AD118)+SUM($N997:AD997))*AE$958*AE968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF968,AF118/AF968)-AF118,0)+(SUM($N118:AE118)+SUM($N997:AE997))*AF$958*AF968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG968,AG118/AG968)-AG118,0)+(SUM($N118:AF118)+SUM($N997:AF997))*AG$958*AG968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH968,AH118/AH968)-AH118,0)+(SUM($N118:AG118)+SUM($N997:AG997))*AH$958*AH968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI968,AI118/AI968)-AI118,0)+(SUM($N118:AH118)+SUM($N997:AH997))*AI$958*AI968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ968,AJ118/AJ968)-AJ118,0)+(SUM($N118:AI118)+SUM($N997:AI997))*AJ$958*AJ968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK968,AK118/AK968)-AK118,0)+(SUM($N118:AJ118)+SUM($N997:AJ997))*AK$958*AK968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL968,AL118/AL968)-AL118,0)+(SUM($N118:AK118)+SUM($N997:AK997))*AL$958*AL968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM968,AM118/AM968)-AM118,0)+(SUM($N118:AL118)+SUM($N997:AL997))*AM$958*AM968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN968,AN118/AN968)-AN118,0)+(SUM($N118:AM118)+SUM($N997:AM997))*AN$958*AN968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO968,AO118/AO968)-AO118,0)+(SUM($N118:AN118)+SUM($N997:AN997))*AO$958*AO968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP968,AP118/AP968)-AP118,0)+(SUM($N118:AO118)+SUM($N997:AO997))*AP$958*AP968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ968,AQ118/AQ968)-AQ118,0)+(SUM($N118:AP118)+SUM($N997:AP997))*AQ$958*AQ968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR968,AR118/AR968)-AR118,0)+(SUM($N118:AQ118)+SUM($N997:AQ997))*AR$958*AR968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS968,AS118/AS968)-AS118,0)+(SUM($N118:AR118)+SUM($N997:AR997))*AS$958*AS968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT968,AT118/AT968)-AT118,0)+(SUM($N118:AS118)+SUM($N997:AS997))*AT$958*AT968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU968,AU118/AU968)-AU118,0)+(SUM($N118:AT118)+SUM($N997:AT997))*AU$958*AU968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV968,AV118/AV968)-AV118,0)+(SUM($N118:AU118)+SUM($N997:AU997))*AV$958*AV968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW968,AW118/AW968)-AW118,0)+(SUM($N118:AV118)+SUM($N997:AV997))*AW$958*AW968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX968,AX118/AX968)-AX118,0)+(SUM($N118:AW118)+SUM($N997:AW997))*AX$958*AX968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY968,AY118/AY968)-AY118,0)+(SUM($N118:AX118)+SUM($N997:AX997))*AY$958*AY968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ968,AZ118/AZ968)-AZ118,0)+(SUM($N118:AY118)+SUM($N997:AY997))*AZ$958*AZ968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA968,BA118/BA968)-BA118,0)+(SUM($N118:AZ118)+SUM($N997:AZ997))*BA$958*BA968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB968,BB118/BB968)-BB118,0)+(SUM($N118:BA118)+SUM($N997:BA997))*BB$958*BB968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC968,BC118/BC968)-BC118,0)+(SUM($N118:BB118)+SUM($N997:BB997))*BC$958*BC968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD968,BD118/BD968)-BD118,0)+(SUM($N118:BC118)+SUM($N997:BC997))*BD$958*BD968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE968,BE118/BE968)-BE118,0)+(SUM($N118:BD118)+SUM($N997:BD997))*BE$958*BE968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF968,BF118/BF968)-BF118,0)+(SUM($N118:BE118)+SUM($N997:BE997))*BF$958*BF968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG968,BG118/BG968)-BG118,0)+(SUM($N118:BF118)+SUM($N997:BF997))*BG$958*BG968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH968,BH118/BH968)-BH118,0)+(SUM($N118:BG118)+SUM($N997:BG997))*BH$958*BH968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI968,BI118/BI968)-BI118,0)+(SUM($N118:BH118)+SUM($N997:BH997))*BI$958*BI968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ968,BJ118/BJ968)-BJ118,0)+(SUM($N118:BI118)+SUM($N997:BI997))*BJ$958*BJ968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK968,BK118/BK968)-BK118,0)+(SUM($N118:BJ118)+SUM($N997:BJ997))*BK$958*BK968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL968,BL118/BL968)-BL118,0)+(SUM($N118:BK118)+SUM($N997:BK997))*BL$958*BL968)*($F1026=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM968,BM118/BM968)-BM118,0)+(SUM($N118:BL118)+SUM($N997:BL997))*BM$958*BM968)*($F1026=5)","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O969,O119/O969)-O119,0)+(SUM($N119:N119)+SUM($N998:N998))*O$958*O969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P969,P119/P969)-P119,0)+(SUM($N119:O119)+SUM($N998:O998))*P$958*P969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q969,Q119/Q969)-Q119,0)+(SUM($N119:P119)+SUM($N998:P998))*Q$958*Q969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R969,R119/R969)-R119,0)+(SUM($N119:Q119)+SUM($N998:Q998))*R$958*R969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S969,S119/S969)-S119,0)+(SUM($N119:R119)+SUM($N998:R998))*S$958*S969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T969,T119/T969)-T119,0)+(SUM($N119:S119)+SUM($N998:S998))*T$958*T969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U969,U119/U969)-U119,0)+(SUM($N119:T119)+SUM($N998:T998))*U$958*U969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V969,V119/V969)-V119,0)+(SUM($N119:U119)+SUM($N998:U998))*V$958*V969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W969,W119/W969)-W119,0)+(SUM($N119:V119)+SUM($N998:V998))*W$958*W969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X969,X119/X969)-X119,0)+(SUM($N119:W119)+SUM($N998:W998))*X$958*X969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y969,Y119/Y969)-Y119,0)+(SUM($N119:X119)+SUM($N998:X998))*Y$958*Y969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z969,Z119/Z969)-Z119,0)+(SUM($N119:Y119)+SUM($N998:Y998))*Z$958*Z969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA969,AA119/AA969)-AA119,0)+(SUM($N119:Z119)+SUM($N998:Z998))*AA$958*AA969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB969,AB119/AB969)-AB119,0)+(SUM($N119:AA119)+SUM($N998:AA998))*AB$958*AB969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC969,AC119/AC969)-AC119,0)+(SUM($N119:AB119)+SUM($N998:AB998))*AC$958*AC969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD969,AD119/AD969)-AD119,0)+(SUM($N119:AC119)+SUM($N998:AC998))*AD$958*AD969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE969,AE119/AE969)-AE119,0)+(SUM($N119:AD119)+SUM($N998:AD998))*AE$958*AE969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF969,AF119/AF969)-AF119,0)+(SUM($N119:AE119)+SUM($N998:AE998))*AF$958*AF969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG969,AG119/AG969)-AG119,0)+(SUM($N119:AF119)+SUM($N998:AF998))*AG$958*AG969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH969,AH119/AH969)-AH119,0)+(SUM($N119:AG119)+SUM($N998:AG998))*AH$958*AH969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI969,AI119/AI969)-AI119,0)+(SUM($N119:AH119)+SUM($N998:AH998))*AI$958*AI969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ969,AJ119/AJ969)-AJ119,0)+(SUM($N119:AI119)+SUM($N998:AI998))*AJ$958*AJ969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK969,AK119/AK969)-AK119,0)+(SUM($N119:AJ119)+SUM($N998:AJ998))*AK$958*AK969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL969,AL119/AL969)-AL119,0)+(SUM($N119:AK119)+SUM($N998:AK998))*AL$958*AL969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM969,AM119/AM969)-AM119,0)+(SUM($N119:AL119)+SUM($N998:AL998))*AM$958*AM969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN969,AN119/AN969)-AN119,0)+(SUM($N119:AM119)+SUM($N998:AM998))*AN$958*AN969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO969,AO119/AO969)-AO119,0)+(SUM($N119:AN119)+SUM($N998:AN998))*AO$958*AO969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP969,AP119/AP969)-AP119,0)+(SUM($N119:AO119)+SUM($N998:AO998))*AP$958*AP969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ969,AQ119/AQ969)-AQ119,0)+(SUM($N119:AP119)+SUM($N998:AP998))*AQ$958*AQ969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR969,AR119/AR969)-AR119,0)+(SUM($N119:AQ119)+SUM($N998:AQ998))*AR$958*AR969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS969,AS119/AS969)-AS119,0)+(SUM($N119:AR119)+SUM($N998:AR998))*AS$958*AS969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT969,AT119/AT969)-AT119,0)+(SUM($N119:AS119)+SUM($N998:AS998))*AT$958*AT969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU969,AU119/AU969)-AU119,0)+(SUM($N119:AT119)+SUM($N998:AT998))*AU$958*AU969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV969,AV119/AV969)-AV119,0)+(SUM($N119:AU119)+SUM($N998:AU998))*AV$958*AV969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW969,AW119/AW969)-AW119,0)+(SUM($N119:AV119)+SUM($N998:AV998))*AW$958*AW969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX969,AX119/AX969)-AX119,0)+(SUM($N119:AW119)+SUM($N998:AW998))*AX$958*AX969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY969,AY119/AY969)-AY119,0)+(SUM($N119:AX119)+SUM($N998:AX998))*AY$958*AY969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ969,AZ119/AZ969)-AZ119,0)+(SUM($N119:AY119)+SUM($N998:AY998))*AZ$958*AZ969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA969,BA119/BA969)-BA119,0)+(SUM($N119:AZ119)+SUM($N998:AZ998))*BA$958*BA969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB969,BB119/BB969)-BB119,0)+(SUM($N119:BA119)+SUM($N998:BA998))*BB$958*BB969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC969,BC119/BC969)-BC119,0)+(SUM($N119:BB119)+SUM($N998:BB998))*BC$958*BC969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD969,BD119/BD969)-BD119,0)+(SUM($N119:BC119)+SUM($N998:BC998))*BD$958*BD969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE969,BE119/BE969)-BE119,0)+(SUM($N119:BD119)+SUM($N998:BD998))*BE$958*BE969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF969,BF119/BF969)-BF119,0)+(SUM($N119:BE119)+SUM($N998:BE998))*BF$958*BF969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG969,BG119/BG969)-BG119,0)+(SUM($N119:BF119)+SUM($N998:BF998))*BG$958*BG969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH969,BH119/BH969)-BH119,0)+(SUM($N119:BG119)+SUM($N998:BG998))*BH$958*BH969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI969,BI119/BI969)-BI119,0)+(SUM($N119:BH119)+SUM($N998:BH998))*BI$958*BI969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ969,BJ119/BJ969)-BJ119,0)+(SUM($N119:BI119)+SUM($N998:BI998))*BJ$958*BJ969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK969,BK119/BK969)-BK119,0)+(SUM($N119:BJ119)+SUM($N998:BJ998))*BK$958*BK969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL969,BL119/BL969)-BL119,0)+(SUM($N119:BK119)+SUM($N998:BK998))*BL$958*BL969)*($F1027=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM969,BM119/BM969)-BM119,0)+(SUM($N119:BL119)+SUM($N998:BL998))*BM$958*BM969)*($F1027=5)","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O970,O120/O970)-O120,0)+(SUM($N120:N120)+SUM($N999:N999))*O$958*O970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P970,P120/P970)-P120,0)+(SUM($N120:O120)+SUM($N999:O999))*P$958*P970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q970,Q120/Q970)-Q120,0)+(SUM($N120:P120)+SUM($N999:P999))*Q$958*Q970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R970,R120/R970)-R120,0)+(SUM($N120:Q120)+SUM($N999:Q999))*R$958*R970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S970,S120/S970)-S120,0)+(SUM($N120:R120)+SUM($N999:R999))*S$958*S970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T970,T120/T970)-T120,0)+(SUM($N120:S120)+SUM($N999:S999))*T$958*T970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U970,U120/U970)-U120,0)+(SUM($N120:T120)+SUM($N999:T999))*U$958*U970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V970,V120/V970)-V120,0)+(SUM($N120:U120)+SUM($N999:U999))*V$958*V970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W970,W120/W970)-W120,0)+(SUM($N120:V120)+SUM($N999:V999))*W$958*W970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X970,X120/X970)-X120,0)+(SUM($N120:W120)+SUM($N999:W999))*X$958*X970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y970,Y120/Y970)-Y120,0)+(SUM($N120:X120)+SUM($N999:X999))*Y$958*Y970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z970,Z120/Z970)-Z120,0)+(SUM($N120:Y120)+SUM($N999:Y999))*Z$958*Z970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA970,AA120/AA970)-AA120,0)+(SUM($N120:Z120)+SUM($N999:Z999))*AA$958*AA970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB970,AB120/AB970)-AB120,0)+(SUM($N120:AA120)+SUM($N999:AA999))*AB$958*AB970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC970,AC120/AC970)-AC120,0)+(SUM($N120:AB120)+SUM($N999:AB999))*AC$958*AC970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD970,AD120/AD970)-AD120,0)+(SUM($N120:AC120)+SUM($N999:AC999))*AD$958*AD970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE970,AE120/AE970)-AE120,0)+(SUM($N120:AD120)+SUM($N999:AD999))*AE$958*AE970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF970,AF120/AF970)-AF120,0)+(SUM($N120:AE120)+SUM($N999:AE999))*AF$958*AF970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG970,AG120/AG970)-AG120,0)+(SUM($N120:AF120)+SUM($N999:AF999))*AG$958*AG970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH970,AH120/AH970)-AH120,0)+(SUM($N120:AG120)+SUM($N999:AG999))*AH$958*AH970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI970,AI120/AI970)-AI120,0)+(SUM($N120:AH120)+SUM($N999:AH999))*AI$958*AI970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ970,AJ120/AJ970)-AJ120,0)+(SUM($N120:AI120)+SUM($N999:AI999))*AJ$958*AJ970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK970,AK120/AK970)-AK120,0)+(SUM($N120:AJ120)+SUM($N999:AJ999))*AK$958*AK970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL970,AL120/AL970)-AL120,0)+(SUM($N120:AK120)+SUM($N999:AK999))*AL$958*AL970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM970,AM120/AM970)-AM120,0)+(SUM($N120:AL120)+SUM($N999:AL999))*AM$958*AM970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN970,AN120/AN970)-AN120,0)+(SUM($N120:AM120)+SUM($N999:AM999))*AN$958*AN970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO970,AO120/AO970)-AO120,0)+(SUM($N120:AN120)+SUM($N999:AN999))*AO$958*AO970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP970,AP120/AP970)-AP120,0)+(SUM($N120:AO120)+SUM($N999:AO999))*AP$958*AP970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ970,AQ120/AQ970)-AQ120,0)+(SUM($N120:AP120)+SUM($N999:AP999))*AQ$958*AQ970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR970,AR120/AR970)-AR120,0)+(SUM($N120:AQ120)+SUM($N999:AQ999))*AR$958*AR970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS970,AS120/AS970)-AS120,0)+(SUM($N120:AR120)+SUM($N999:AR999))*AS$958*AS970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT970,AT120/AT970)-AT120,0)+(SUM($N120:AS120)+SUM($N999:AS999))*AT$958*AT970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU970,AU120/AU970)-AU120,0)+(SUM($N120:AT120)+SUM($N999:AT999))*AU$958*AU970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV970,AV120/AV970)-AV120,0)+(SUM($N120:AU120)+SUM($N999:AU999))*AV$958*AV970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW970,AW120/AW970)-AW120,0)+(SUM($N120:AV120)+SUM($N999:AV999))*AW$958*AW970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX970,AX120/AX970)-AX120,0)+(SUM($N120:AW120)+SUM($N999:AW999))*AX$958*AX970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY970,AY120/AY970)-AY120,0)+(SUM($N120:AX120)+SUM($N999:AX999))*AY$958*AY970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ970,AZ120/AZ970)-AZ120,0)+(SUM($N120:AY120)+SUM($N999:AY999))*AZ$958*AZ970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA970,BA120/BA970)-BA120,0)+(SUM($N120:AZ120)+SUM($N999:AZ999))*BA$958*BA970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB970,BB120/BB970)-BB120,0)+(SUM($N120:BA120)+SUM($N999:BA999))*BB$958*BB970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC970,BC120/BC970)-BC120,0)+(SUM($N120:BB120)+SUM($N999:BB999))*BC$958*BC970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD970,BD120/BD970)-BD120,0)+(SUM($N120:BC120)+SUM($N999:BC999))*BD$958*BD970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE970,BE120/BE970)-BE120,0)+(SUM($N120:BD120)+SUM($N999:BD999))*BE$958*BE970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF970,BF120/BF970)-BF120,0)+(SUM($N120:BE120)+SUM($N999:BE999))*BF$958*BF970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG970,BG120/BG970)-BG120,0)+(SUM($N120:BF120)+SUM($N999:BF999))*BG$958*BG970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH970,BH120/BH970)-BH120,0)+(SUM($N120:BG120)+SUM($N999:BG999))*BH$958*BH970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI970,BI120/BI970)-BI120,0)+(SUM($N120:BH120)+SUM($N999:BH999))*BI$958*BI970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ970,BJ120/BJ970)-BJ120,0)+(SUM($N120:BI120)+SUM($N999:BI999))*BJ$958*BJ970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK970,BK120/BK970)-BK120,0)+(SUM($N120:BJ120)+SUM($N999:BJ999))*BK$958*BK970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL970,BL120/BL970)-BL120,0)+(SUM($N120:BK120)+SUM($N999:BK999))*BL$958*BL970)*($F1028=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM970,BM120/BM970)-BM120,0)+(SUM($N120:BL120)+SUM($N999:BL999))*BM$958*BM970)*($F1028=5)","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O971,O121/O971)-O121,0)+(SUM($N121:N121)+SUM($N1000:N1000))*O$958*O971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P971,P121/P971)-P121,0)+(SUM($N121:O121)+SUM($N1000:O1000))*P$958*P971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q971,Q121/Q971)-Q121,0)+(SUM($N121:P121)+SUM($N1000:P1000))*Q$958*Q971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R971,R121/R971)-R121,0)+(SUM($N121:Q121)+SUM($N1000:Q1000))*R$958*R971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S971,S121/S971)-S121,0)+(SUM($N121:R121)+SUM($N1000:R1000))*S$958*S971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T971,T121/T971)-T121,0)+(SUM($N121:S121)+SUM($N1000:S1000))*T$958*T971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U971,U121/U971)-U121,0)+(SUM($N121:T121)+SUM($N1000:T1000))*U$958*U971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V971,V121/V971)-V121,0)+(SUM($N121:U121)+SUM($N1000:U1000))*V$958*V971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W971,W121/W971)-W121,0)+(SUM($N121:V121)+SUM($N1000:V1000))*W$958*W971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X971,X121/X971)-X121,0)+(SUM($N121:W121)+SUM($N1000:W1000))*X$958*X971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y971,Y121/Y971)-Y121,0)+(SUM($N121:X121)+SUM($N1000:X1000))*Y$958*Y971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z971,Z121/Z971)-Z121,0)+(SUM($N121:Y121)+SUM($N1000:Y1000))*Z$958*Z971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA971,AA121/AA971)-AA121,0)+(SUM($N121:Z121)+SUM($N1000:Z1000))*AA$958*AA971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB971,AB121/AB971)-AB121,0)+(SUM($N121:AA121)+SUM($N1000:AA1000))*AB$958*AB971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC971,AC121/AC971)-AC121,0)+(SUM($N121:AB121)+SUM($N1000:AB1000))*AC$958*AC971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD971,AD121/AD971)-AD121,0)+(SUM($N121:AC121)+SUM($N1000:AC1000))*AD$958*AD971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE971,AE121/AE971)-AE121,0)+(SUM($N121:AD121)+SUM($N1000:AD1000))*AE$958*AE971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF971,AF121/AF971)-AF121,0)+(SUM($N121:AE121)+SUM($N1000:AE1000))*AF$958*AF971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG971,AG121/AG971)-AG121,0)+(SUM($N121:AF121)+SUM($N1000:AF1000))*AG$958*AG971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH971,AH121/AH971)-AH121,0)+(SUM($N121:AG121)+SUM($N1000:AG1000))*AH$958*AH971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI971,AI121/AI971)-AI121,0)+(SUM($N121:AH121)+SUM($N1000:AH1000))*AI$958*AI971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ971,AJ121/AJ971)-AJ121,0)+(SUM($N121:AI121)+SUM($N1000:AI1000))*AJ$958*AJ971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK971,AK121/AK971)-AK121,0)+(SUM($N121:AJ121)+SUM($N1000:AJ1000))*AK$958*AK971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL971,AL121/AL971)-AL121,0)+(SUM($N121:AK121)+SUM($N1000:AK1000))*AL$958*AL971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM971,AM121/AM971)-AM121,0)+(SUM($N121:AL121)+SUM($N1000:AL1000))*AM$958*AM971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN971,AN121/AN971)-AN121,0)+(SUM($N121:AM121)+SUM($N1000:AM1000))*AN$958*AN971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO971,AO121/AO971)-AO121,0)+(SUM($N121:AN121)+SUM($N1000:AN1000))*AO$958*AO971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP971,AP121/AP971)-AP121,0)+(SUM($N121:AO121)+SUM($N1000:AO1000))*AP$958*AP971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ971,AQ121/AQ971)-AQ121,0)+(SUM($N121:AP121)+SUM($N1000:AP1000))*AQ$958*AQ971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR971,AR121/AR971)-AR121,0)+(SUM($N121:AQ121)+SUM($N1000:AQ1000))*AR$958*AR971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS971,AS121/AS971)-AS121,0)+(SUM($N121:AR121)+SUM($N1000:AR1000))*AS$958*AS971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT971,AT121/AT971)-AT121,0)+(SUM($N121:AS121)+SUM($N1000:AS1000))*AT$958*AT971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU971,AU121/AU971)-AU121,0)+(SUM($N121:AT121)+SUM($N1000:AT1000))*AU$958*AU971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV971,AV121/AV971)-AV121,0)+(SUM($N121:AU121)+SUM($N1000:AU1000))*AV$958*AV971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW971,AW121/AW971)-AW121,0)+(SUM($N121:AV121)+SUM($N1000:AV1000))*AW$958*AW971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX971,AX121/AX971)-AX121,0)+(SUM($N121:AW121)+SUM($N1000:AW1000))*AX$958*AX971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY971,AY121/AY971)-AY121,0)+(SUM($N121:AX121)+SUM($N1000:AX1000))*AY$958*AY971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ971,AZ121/AZ971)-AZ121,0)+(SUM($N121:AY121)+SUM($N1000:AY1000))*AZ$958*AZ971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA971,BA121/BA971)-BA121,0)+(SUM($N121:AZ121)+SUM($N1000:AZ1000))*BA$958*BA971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB971,BB121/BB971)-BB121,0)+(SUM($N121:BA121)+SUM($N1000:BA1000))*BB$958*BB971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC971,BC121/BC971)-BC121,0)+(SUM($N121:BB121)+SUM($N1000:BB1000))*BC$958*BC971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD971,BD121/BD971)-BD121,0)+(SUM($N121:BC121)+SUM($N1000:BC1000))*BD$958*BD971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE971,BE121/BE971)-BE121,0)+(SUM($N121:BD121)+SUM($N1000:BD1000))*BE$958*BE971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF971,BF121/BF971)-BF121,0)+(SUM($N121:BE121)+SUM($N1000:BE1000))*BF$958*BF971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG971,BG121/BG971)-BG121,0)+(SUM($N121:BF121)+SUM($N1000:BF1000))*BG$958*BG971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH971,BH121/BH971)-BH121,0)+(SUM($N121:BG121)+SUM($N1000:BG1000))*BH$958*BH971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI971,BI121/BI971)-BI121,0)+(SUM($N121:BH121)+SUM($N1000:BH1000))*BI$958*BI971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ971,BJ121/BJ971)-BJ121,0)+(SUM($N121:BI121)+SUM($N1000:BI1000))*BJ$958*BJ971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK971,BK121/BK971)-BK121,0)+(SUM($N121:BJ121)+SUM($N1000:BJ1000))*BK$958*BK971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL971,BL121/BL971)-BL121,0)+(SUM($N121:BK121)+SUM($N1000:BK1000))*BL$958*BL971)*($F1029=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM971,BM121/BM971)-BM121,0)+(SUM($N121:BL121)+SUM($N1000:BL1000))*BM$958*BM971)*($F1029=5)","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O972,O122/O972)-O122,0)+(SUM($N122:N122)+SUM($N1001:N1001))*O$958*O972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P972,P122/P972)-P122,0)+(SUM($N122:O122)+SUM($N1001:O1001))*P$958*P972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q972,Q122/Q972)-Q122,0)+(SUM($N122:P122)+SUM($N1001:P1001))*Q$958*Q972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R972,R122/R972)-R122,0)+(SUM($N122:Q122)+SUM($N1001:Q1001))*R$958*R972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S972,S122/S972)-S122,0)+(SUM($N122:R122)+SUM($N1001:R1001))*S$958*S972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T972,T122/T972)-T122,0)+(SUM($N122:S122)+SUM($N1001:S1001))*T$958*T972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U972,U122/U972)-U122,0)+(SUM($N122:T122)+SUM($N1001:T1001))*U$958*U972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V972,V122/V972)-V122,0)+(SUM($N122:U122)+SUM($N1001:U1001))*V$958*V972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W972,W122/W972)-W122,0)+(SUM($N122:V122)+SUM($N1001:V1001))*W$958*W972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X972,X122/X972)-X122,0)+(SUM($N122:W122)+SUM($N1001:W1001))*X$958*X972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y972,Y122/Y972)-Y122,0)+(SUM($N122:X122)+SUM($N1001:X1001))*Y$958*Y972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z972,Z122/Z972)-Z122,0)+(SUM($N122:Y122)+SUM($N1001:Y1001))*Z$958*Z972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA972,AA122/AA972)-AA122,0)+(SUM($N122:Z122)+SUM($N1001:Z1001))*AA$958*AA972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB972,AB122/AB972)-AB122,0)+(SUM($N122:AA122)+SUM($N1001:AA1001))*AB$958*AB972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC972,AC122/AC972)-AC122,0)+(SUM($N122:AB122)+SUM($N1001:AB1001))*AC$958*AC972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD972,AD122/AD972)-AD122,0)+(SUM($N122:AC122)+SUM($N1001:AC1001))*AD$958*AD972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE972,AE122/AE972)-AE122,0)+(SUM($N122:AD122)+SUM($N1001:AD1001))*AE$958*AE972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF972,AF122/AF972)-AF122,0)+(SUM($N122:AE122)+SUM($N1001:AE1001))*AF$958*AF972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG972,AG122/AG972)-AG122,0)+(SUM($N122:AF122)+SUM($N1001:AF1001))*AG$958*AG972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH972,AH122/AH972)-AH122,0)+(SUM($N122:AG122)+SUM($N1001:AG1001))*AH$958*AH972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI972,AI122/AI972)-AI122,0)+(SUM($N122:AH122)+SUM($N1001:AH1001))*AI$958*AI972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ972,AJ122/AJ972)-AJ122,0)+(SUM($N122:AI122)+SUM($N1001:AI1001))*AJ$958*AJ972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK972,AK122/AK972)-AK122,0)+(SUM($N122:AJ122)+SUM($N1001:AJ1001))*AK$958*AK972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL972,AL122/AL972)-AL122,0)+(SUM($N122:AK122)+SUM($N1001:AK1001))*AL$958*AL972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM972,AM122/AM972)-AM122,0)+(SUM($N122:AL122)+SUM($N1001:AL1001))*AM$958*AM972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN972,AN122/AN972)-AN122,0)+(SUM($N122:AM122)+SUM($N1001:AM1001))*AN$958*AN972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO972,AO122/AO972)-AO122,0)+(SUM($N122:AN122)+SUM($N1001:AN1001))*AO$958*AO972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP972,AP122/AP972)-AP122,0)+(SUM($N122:AO122)+SUM($N1001:AO1001))*AP$958*AP972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ972,AQ122/AQ972)-AQ122,0)+(SUM($N122:AP122)+SUM($N1001:AP1001))*AQ$958*AQ972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR972,AR122/AR972)-AR122,0)+(SUM($N122:AQ122)+SUM($N1001:AQ1001))*AR$958*AR972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS972,AS122/AS972)-AS122,0)+(SUM($N122:AR122)+SUM($N1001:AR1001))*AS$958*AS972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT972,AT122/AT972)-AT122,0)+(SUM($N122:AS122)+SUM($N1001:AS1001))*AT$958*AT972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU972,AU122/AU972)-AU122,0)+(SUM($N122:AT122)+SUM($N1001:AT1001))*AU$958*AU972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV972,AV122/AV972)-AV122,0)+(SUM($N122:AU122)+SUM($N1001:AU1001))*AV$958*AV972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW972,AW122/AW972)-AW122,0)+(SUM($N122:AV122)+SUM($N1001:AV1001))*AW$958*AW972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX972,AX122/AX972)-AX122,0)+(SUM($N122:AW122)+SUM($N1001:AW1001))*AX$958*AX972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY972,AY122/AY972)-AY122,0)+(SUM($N122:AX122)+SUM($N1001:AX1001))*AY$958*AY972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ972,AZ122/AZ972)-AZ122,0)+(SUM($N122:AY122)+SUM($N1001:AY1001))*AZ$958*AZ972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA972,BA122/BA972)-BA122,0)+(SUM($N122:AZ122)+SUM($N1001:AZ1001))*BA$958*BA972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB972,BB122/BB972)-BB122,0)+(SUM($N122:BA122)+SUM($N1001:BA1001))*BB$958*BB972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC972,BC122/BC972)-BC122,0)+(SUM($N122:BB122)+SUM($N1001:BB1001))*BC$958*BC972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD972,BD122/BD972)-BD122,0)+(SUM($N122:BC122)+SUM($N1001:BC1001))*BD$958*BD972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE972,BE122/BE972)-BE122,0)+(SUM($N122:BD122)+SUM($N1001:BD1001))*BE$958*BE972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF972,BF122/BF972)-BF122,0)+(SUM($N122:BE122)+SUM($N1001:BE1001))*BF$958*BF972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG972,BG122/BG972)-BG122,0)+(SUM($N122:BF122)+SUM($N1001:BF1001))*BG$958*BG972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH972,BH122/BH972)-BH122,0)+(SUM($N122:BG122)+SUM($N1001:BG1001))*BH$958*BH972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI972,BI122/BI972)-BI122,0)+(SUM($N122:BH122)+SUM($N1001:BH1001))*BI$958*BI972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ972,BJ122/BJ972)-BJ122,0)+(SUM($N122:BI122)+SUM($N1001:BI1001))*BJ$958*BJ972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK972,BK122/BK972)-BK122,0)+(SUM($N122:BJ122)+SUM($N1001:BJ1001))*BK$958*BK972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL972,BL122/BL972)-BL122,0)+(SUM($N122:BK122)+SUM($N1001:BK1001))*BL$958*BL972)*($F1030=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM972,BM122/BM972)-BM122,0)+(SUM($N122:BL122)+SUM($N1001:BL1001))*BM$958*BM972)*($F1030=5)","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O973,O123/O973)-O123,0)+(SUM($N123:N123)+SUM($N1002:N1002))*O$958*O973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P973,P123/P973)-P123,0)+(SUM($N123:O123)+SUM($N1002:O1002))*P$958*P973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q973,Q123/Q973)-Q123,0)+(SUM($N123:P123)+SUM($N1002:P1002))*Q$958*Q973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R973,R123/R973)-R123,0)+(SUM($N123:Q123)+SUM($N1002:Q1002))*R$958*R973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S973,S123/S973)-S123,0)+(SUM($N123:R123)+SUM($N1002:R1002))*S$958*S973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T973,T123/T973)-T123,0)+(SUM($N123:S123)+SUM($N1002:S1002))*T$958*T973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U973,U123/U973)-U123,0)+(SUM($N123:T123)+SUM($N1002:T1002))*U$958*U973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V973,V123/V973)-V123,0)+(SUM($N123:U123)+SUM($N1002:U1002))*V$958*V973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W973,W123/W973)-W123,0)+(SUM($N123:V123)+SUM($N1002:V1002))*W$958*W973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X973,X123/X973)-X123,0)+(SUM($N123:W123)+SUM($N1002:W1002))*X$958*X973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y973,Y123/Y973)-Y123,0)+(SUM($N123:X123)+SUM($N1002:X1002))*Y$958*Y973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z973,Z123/Z973)-Z123,0)+(SUM($N123:Y123)+SUM($N1002:Y1002))*Z$958*Z973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA973,AA123/AA973)-AA123,0)+(SUM($N123:Z123)+SUM($N1002:Z1002))*AA$958*AA973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB973,AB123/AB973)-AB123,0)+(SUM($N123:AA123)+SUM($N1002:AA1002))*AB$958*AB973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC973,AC123/AC973)-AC123,0)+(SUM($N123:AB123)+SUM($N1002:AB1002))*AC$958*AC973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD973,AD123/AD973)-AD123,0)+(SUM($N123:AC123)+SUM($N1002:AC1002))*AD$958*AD973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE973,AE123/AE973)-AE123,0)+(SUM($N123:AD123)+SUM($N1002:AD1002))*AE$958*AE973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF973,AF123/AF973)-AF123,0)+(SUM($N123:AE123)+SUM($N1002:AE1002))*AF$958*AF973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG973,AG123/AG973)-AG123,0)+(SUM($N123:AF123)+SUM($N1002:AF1002))*AG$958*AG973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH973,AH123/AH973)-AH123,0)+(SUM($N123:AG123)+SUM($N1002:AG1002))*AH$958*AH973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI973,AI123/AI973)-AI123,0)+(SUM($N123:AH123)+SUM($N1002:AH1002))*AI$958*AI973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ973,AJ123/AJ973)-AJ123,0)+(SUM($N123:AI123)+SUM($N1002:AI1002))*AJ$958*AJ973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK973,AK123/AK973)-AK123,0)+(SUM($N123:AJ123)+SUM($N1002:AJ1002))*AK$958*AK973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL973,AL123/AL973)-AL123,0)+(SUM($N123:AK123)+SUM($N1002:AK1002))*AL$958*AL973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM973,AM123/AM973)-AM123,0)+(SUM($N123:AL123)+SUM($N1002:AL1002))*AM$958*AM973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN973,AN123/AN973)-AN123,0)+(SUM($N123:AM123)+SUM($N1002:AM1002))*AN$958*AN973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO973,AO123/AO973)-AO123,0)+(SUM($N123:AN123)+SUM($N1002:AN1002))*AO$958*AO973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP973,AP123/AP973)-AP123,0)+(SUM($N123:AO123)+SUM($N1002:AO1002))*AP$958*AP973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ973,AQ123/AQ973)-AQ123,0)+(SUM($N123:AP123)+SUM($N1002:AP1002))*AQ$958*AQ973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR973,AR123/AR973)-AR123,0)+(SUM($N123:AQ123)+SUM($N1002:AQ1002))*AR$958*AR973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS973,AS123/AS973)-AS123,0)+(SUM($N123:AR123)+SUM($N1002:AR1002))*AS$958*AS973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT973,AT123/AT973)-AT123,0)+(SUM($N123:AS123)+SUM($N1002:AS1002))*AT$958*AT973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU973,AU123/AU973)-AU123,0)+(SUM($N123:AT123)+SUM($N1002:AT1002))*AU$958*AU973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV973,AV123/AV973)-AV123,0)+(SUM($N123:AU123)+SUM($N1002:AU1002))*AV$958*AV973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW973,AW123/AW973)-AW123,0)+(SUM($N123:AV123)+SUM($N1002:AV1002))*AW$958*AW973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX973,AX123/AX973)-AX123,0)+(SUM($N123:AW123)+SUM($N1002:AW1002))*AX$958*AX973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY973,AY123/AY973)-AY123,0)+(SUM($N123:AX123)+SUM($N1002:AX1002))*AY$958*AY973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ973,AZ123/AZ973)-AZ123,0)+(SUM($N123:AY123)+SUM($N1002:AY1002))*AZ$958*AZ973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA973,BA123/BA973)-BA123,0)+(SUM($N123:AZ123)+SUM($N1002:AZ1002))*BA$958*BA973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB973,BB123/BB973)-BB123,0)+(SUM($N123:BA123)+SUM($N1002:BA1002))*BB$958*BB973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC973,BC123/BC973)-BC123,0)+(SUM($N123:BB123)+SUM($N1002:BB1002))*BC$958*BC973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD973,BD123/BD973)-BD123,0)+(SUM($N123:BC123)+SUM($N1002:BC1002))*BD$958*BD973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE973,BE123/BE973)-BE123,0)+(SUM($N123:BD123)+SUM($N1002:BD1002))*BE$958*BE973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF973,BF123/BF973)-BF123,0)+(SUM($N123:BE123)+SUM($N1002:BE1002))*BF$958*BF973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG973,BG123/BG973)-BG123,0)+(SUM($N123:BF123)+SUM($N1002:BF1002))*BG$958*BG973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH973,BH123/BH973)-BH123,0)+(SUM($N123:BG123)+SUM($N1002:BG1002))*BH$958*BH973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI973,BI123/BI973)-BI123,0)+(SUM($N123:BH123)+SUM($N1002:BH1002))*BI$958*BI973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ973,BJ123/BJ973)-BJ123,0)+(SUM($N123:BI123)+SUM($N1002:BI1002))*BJ$958*BJ973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK973,BK123/BK973)-BK123,0)+(SUM($N123:BJ123)+SUM($N1002:BJ1002))*BK$958*BK973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL973,BL123/BL973)-BL123,0)+(SUM($N123:BK123)+SUM($N1002:BK1002))*BL$958*BL973)*($F1031=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM973,BM123/BM973)-BM123,0)+(SUM($N123:BL123)+SUM($N1002:BL1002))*BM$958*BM973)*($F1031=5)","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O974,O124/O974)-O124,0)+(SUM($N124:N124)+SUM($N1003:N1003))*O$958*O974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P974,P124/P974)-P124,0)+(SUM($N124:O124)+SUM($N1003:O1003))*P$958*P974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q974,Q124/Q974)-Q124,0)+(SUM($N124:P124)+SUM($N1003:P1003))*Q$958*Q974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R974,R124/R974)-R124,0)+(SUM($N124:Q124)+SUM($N1003:Q1003))*R$958*R974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S974,S124/S974)-S124,0)+(SUM($N124:R124)+SUM($N1003:R1003))*S$958*S974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T974,T124/T974)-T124,0)+(SUM($N124:S124)+SUM($N1003:S1003))*T$958*T974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U974,U124/U974)-U124,0)+(SUM($N124:T124)+SUM($N1003:T1003))*U$958*U974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V974,V124/V974)-V124,0)+(SUM($N124:U124)+SUM($N1003:U1003))*V$958*V974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W974,W124/W974)-W124,0)+(SUM($N124:V124)+SUM($N1003:V1003))*W$958*W974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X974,X124/X974)-X124,0)+(SUM($N124:W124)+SUM($N1003:W1003))*X$958*X974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y974,Y124/Y974)-Y124,0)+(SUM($N124:X124)+SUM($N1003:X1003))*Y$958*Y974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z974,Z124/Z974)-Z124,0)+(SUM($N124:Y124)+SUM($N1003:Y1003))*Z$958*Z974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA974,AA124/AA974)-AA124,0)+(SUM($N124:Z124)+SUM($N1003:Z1003))*AA$958*AA974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB974,AB124/AB974)-AB124,0)+(SUM($N124:AA124)+SUM($N1003:AA1003))*AB$958*AB974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC974,AC124/AC974)-AC124,0)+(SUM($N124:AB124)+SUM($N1003:AB1003))*AC$958*AC974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD974,AD124/AD974)-AD124,0)+(SUM($N124:AC124)+SUM($N1003:AC1003))*AD$958*AD974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE974,AE124/AE974)-AE124,0)+(SUM($N124:AD124)+SUM($N1003:AD1003))*AE$958*AE974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF974,AF124/AF974)-AF124,0)+(SUM($N124:AE124)+SUM($N1003:AE1003))*AF$958*AF974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG974,AG124/AG974)-AG124,0)+(SUM($N124:AF124)+SUM($N1003:AF1003))*AG$958*AG974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH974,AH124/AH974)-AH124,0)+(SUM($N124:AG124)+SUM($N1003:AG1003))*AH$958*AH974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI974,AI124/AI974)-AI124,0)+(SUM($N124:AH124)+SUM($N1003:AH1003))*AI$958*AI974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ974,AJ124/AJ974)-AJ124,0)+(SUM($N124:AI124)+SUM($N1003:AI1003))*AJ$958*AJ974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK974,AK124/AK974)-AK124,0)+(SUM($N124:AJ124)+SUM($N1003:AJ1003))*AK$958*AK974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL974,AL124/AL974)-AL124,0)+(SUM($N124:AK124)+SUM($N1003:AK1003))*AL$958*AL974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM974,AM124/AM974)-AM124,0)+(SUM($N124:AL124)+SUM($N1003:AL1003))*AM$958*AM974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN974,AN124/AN974)-AN124,0)+(SUM($N124:AM124)+SUM($N1003:AM1003))*AN$958*AN974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO974,AO124/AO974)-AO124,0)+(SUM($N124:AN124)+SUM($N1003:AN1003))*AO$958*AO974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP974,AP124/AP974)-AP124,0)+(SUM($N124:AO124)+SUM($N1003:AO1003))*AP$958*AP974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ974,AQ124/AQ974)-AQ124,0)+(SUM($N124:AP124)+SUM($N1003:AP1003))*AQ$958*AQ974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR974,AR124/AR974)-AR124,0)+(SUM($N124:AQ124)+SUM($N1003:AQ1003))*AR$958*AR974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS974,AS124/AS974)-AS124,0)+(SUM($N124:AR124)+SUM($N1003:AR1003))*AS$958*AS974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT974,AT124/AT974)-AT124,0)+(SUM($N124:AS124)+SUM($N1003:AS1003))*AT$958*AT974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU974,AU124/AU974)-AU124,0)+(SUM($N124:AT124)+SUM($N1003:AT1003))*AU$958*AU974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV974,AV124/AV974)-AV124,0)+(SUM($N124:AU124)+SUM($N1003:AU1003))*AV$958*AV974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW974,AW124/AW974)-AW124,0)+(SUM($N124:AV124)+SUM($N1003:AV1003))*AW$958*AW974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX974,AX124/AX974)-AX124,0)+(SUM($N124:AW124)+SUM($N1003:AW1003))*AX$958*AX974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY974,AY124/AY974)-AY124,0)+(SUM($N124:AX124)+SUM($N1003:AX1003))*AY$958*AY974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ974,AZ124/AZ974)-AZ124,0)+(SUM($N124:AY124)+SUM($N1003:AY1003))*AZ$958*AZ974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA974,BA124/BA974)-BA124,0)+(SUM($N124:AZ124)+SUM($N1003:AZ1003))*BA$958*BA974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB974,BB124/BB974)-BB124,0)+(SUM($N124:BA124)+SUM($N1003:BA1003))*BB$958*BB974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC974,BC124/BC974)-BC124,0)+(SUM($N124:BB124)+SUM($N1003:BB1003))*BC$958*BC974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD974,BD124/BD974)-BD124,0)+(SUM($N124:BC124)+SUM($N1003:BC1003))*BD$958*BD974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE974,BE124/BE974)-BE124,0)+(SUM($N124:BD124)+SUM($N1003:BD1003))*BE$958*BE974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF974,BF124/BF974)-BF124,0)+(SUM($N124:BE124)+SUM($N1003:BE1003))*BF$958*BF974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG974,BG124/BG974)-BG124,0)+(SUM($N124:BF124)+SUM($N1003:BF1003))*BG$958*BG974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH974,BH124/BH974)-BH124,0)+(SUM($N124:BG124)+SUM($N1003:BG1003))*BH$958*BH974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI974,BI124/BI974)-BI124,0)+(SUM($N124:BH124)+SUM($N1003:BH1003))*BI$958*BI974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ974,BJ124/BJ974)-BJ124,0)+(SUM($N124:BI124)+SUM($N1003:BI1003))*BJ$958*BJ974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK974,BK124/BK974)-BK124,0)+(SUM($N124:BJ124)+SUM($N1003:BJ1003))*BK$958*BK974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL974,BL124/BL974)-BL124,0)+(SUM($N124:BK124)+SUM($N1003:BK1003))*BL$958*BL974)*($F1032=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM974,BM124/BM974)-BM124,0)+(SUM($N124:BL124)+SUM($N1003:BL1003))*BM$958*BM974)*($F1032=5)","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O975,O125/O975)-O125,0)+(SUM($N125:N125)+SUM($N1004:N1004))*O$958*O975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P975,P125/P975)-P125,0)+(SUM($N125:O125)+SUM($N1004:O1004))*P$958*P975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q975,Q125/Q975)-Q125,0)+(SUM($N125:P125)+SUM($N1004:P1004))*Q$958*Q975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R975,R125/R975)-R125,0)+(SUM($N125:Q125)+SUM($N1004:Q1004))*R$958*R975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S975,S125/S975)-S125,0)+(SUM($N125:R125)+SUM($N1004:R1004))*S$958*S975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T975,T125/T975)-T125,0)+(SUM($N125:S125)+SUM($N1004:S1004))*T$958*T975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U975,U125/U975)-U125,0)+(SUM($N125:T125)+SUM($N1004:T1004))*U$958*U975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V975,V125/V975)-V125,0)+(SUM($N125:U125)+SUM($N1004:U1004))*V$958*V975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W975,W125/W975)-W125,0)+(SUM($N125:V125)+SUM($N1004:V1004))*W$958*W975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X975,X125/X975)-X125,0)+(SUM($N125:W125)+SUM($N1004:W1004))*X$958*X975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y975,Y125/Y975)-Y125,0)+(SUM($N125:X125)+SUM($N1004:X1004))*Y$958*Y975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z975,Z125/Z975)-Z125,0)+(SUM($N125:Y125)+SUM($N1004:Y1004))*Z$958*Z975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA975,AA125/AA975)-AA125,0)+(SUM($N125:Z125)+SUM($N1004:Z1004))*AA$958*AA975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB975,AB125/AB975)-AB125,0)+(SUM($N125:AA125)+SUM($N1004:AA1004))*AB$958*AB975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC975,AC125/AC975)-AC125,0)+(SUM($N125:AB125)+SUM($N1004:AB1004))*AC$958*AC975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD975,AD125/AD975)-AD125,0)+(SUM($N125:AC125)+SUM($N1004:AC1004))*AD$958*AD975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE975,AE125/AE975)-AE125,0)+(SUM($N125:AD125)+SUM($N1004:AD1004))*AE$958*AE975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF975,AF125/AF975)-AF125,0)+(SUM($N125:AE125)+SUM($N1004:AE1004))*AF$958*AF975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG975,AG125/AG975)-AG125,0)+(SUM($N125:AF125)+SUM($N1004:AF1004))*AG$958*AG975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH975,AH125/AH975)-AH125,0)+(SUM($N125:AG125)+SUM($N1004:AG1004))*AH$958*AH975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI975,AI125/AI975)-AI125,0)+(SUM($N125:AH125)+SUM($N1004:AH1004))*AI$958*AI975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ975,AJ125/AJ975)-AJ125,0)+(SUM($N125:AI125)+SUM($N1004:AI1004))*AJ$958*AJ975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK975,AK125/AK975)-AK125,0)+(SUM($N125:AJ125)+SUM($N1004:AJ1004))*AK$958*AK975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL975,AL125/AL975)-AL125,0)+(SUM($N125:AK125)+SUM($N1004:AK1004))*AL$958*AL975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM975,AM125/AM975)-AM125,0)+(SUM($N125:AL125)+SUM($N1004:AL1004))*AM$958*AM975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN975,AN125/AN975)-AN125,0)+(SUM($N125:AM125)+SUM($N1004:AM1004))*AN$958*AN975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO975,AO125/AO975)-AO125,0)+(SUM($N125:AN125)+SUM($N1004:AN1004))*AO$958*AO975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP975,AP125/AP975)-AP125,0)+(SUM($N125:AO125)+SUM($N1004:AO1004))*AP$958*AP975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ975,AQ125/AQ975)-AQ125,0)+(SUM($N125:AP125)+SUM($N1004:AP1004))*AQ$958*AQ975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR975,AR125/AR975)-AR125,0)+(SUM($N125:AQ125)+SUM($N1004:AQ1004))*AR$958*AR975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS975,AS125/AS975)-AS125,0)+(SUM($N125:AR125)+SUM($N1004:AR1004))*AS$958*AS975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT975,AT125/AT975)-AT125,0)+(SUM($N125:AS125)+SUM($N1004:AS1004))*AT$958*AT975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU975,AU125/AU975)-AU125,0)+(SUM($N125:AT125)+SUM($N1004:AT1004))*AU$958*AU975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV975,AV125/AV975)-AV125,0)+(SUM($N125:AU125)+SUM($N1004:AU1004))*AV$958*AV975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW975,AW125/AW975)-AW125,0)+(SUM($N125:AV125)+SUM($N1004:AV1004))*AW$958*AW975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX975,AX125/AX975)-AX125,0)+(SUM($N125:AW125)+SUM($N1004:AW1004))*AX$958*AX975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY975,AY125/AY975)-AY125,0)+(SUM($N125:AX125)+SUM($N1004:AX1004))*AY$958*AY975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ975,AZ125/AZ975)-AZ125,0)+(SUM($N125:AY125)+SUM($N1004:AY1004))*AZ$958*AZ975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA975,BA125/BA975)-BA125,0)+(SUM($N125:AZ125)+SUM($N1004:AZ1004))*BA$958*BA975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB975,BB125/BB975)-BB125,0)+(SUM($N125:BA125)+SUM($N1004:BA1004))*BB$958*BB975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC975,BC125/BC975)-BC125,0)+(SUM($N125:BB125)+SUM($N1004:BB1004))*BC$958*BC975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD975,BD125/BD975)-BD125,0)+(SUM($N125:BC125)+SUM($N1004:BC1004))*BD$958*BD975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE975,BE125/BE975)-BE125,0)+(SUM($N125:BD125)+SUM($N1004:BD1004))*BE$958*BE975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF975,BF125/BF975)-BF125,0)+(SUM($N125:BE125)+SUM($N1004:BE1004))*BF$958*BF975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG975,BG125/BG975)-BG125,0)+(SUM($N125:BF125)+SUM($N1004:BF1004))*BG$958*BG975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH975,BH125/BH975)-BH125,0)+(SUM($N125:BG125)+SUM($N1004:BG1004))*BH$958*BH975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI975,BI125/BI975)-BI125,0)+(SUM($N125:BH125)+SUM($N1004:BH1004))*BI$958*BI975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ975,BJ125/BJ975)-BJ125,0)+(SUM($N125:BI125)+SUM($N1004:BI1004))*BJ$958*BJ975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK975,BK125/BK975)-BK125,0)+(SUM($N125:BJ125)+SUM($N1004:BJ1004))*BK$958*BK975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL975,BL125/BL975)-BL125,0)+(SUM($N125:BK125)+SUM($N1004:BK1004))*BL$958*BL975)*($F1033=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM975,BM125/BM975)-BM125,0)+(SUM($N125:BL125)+SUM($N1004:BL1004))*BM$958*BM975)*($F1033=5)","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O976,O126/O976)-O126,0)+(SUM($N126:N126)+SUM($N1005:N1005))*O$958*O976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P976,P126/P976)-P126,0)+(SUM($N126:O126)+SUM($N1005:O1005))*P$958*P976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q976,Q126/Q976)-Q126,0)+(SUM($N126:P126)+SUM($N1005:P1005))*Q$958*Q976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R976,R126/R976)-R126,0)+(SUM($N126:Q126)+SUM($N1005:Q1005))*R$958*R976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S976,S126/S976)-S126,0)+(SUM($N126:R126)+SUM($N1005:R1005))*S$958*S976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T976,T126/T976)-T126,0)+(SUM($N126:S126)+SUM($N1005:S1005))*T$958*T976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U976,U126/U976)-U126,0)+(SUM($N126:T126)+SUM($N1005:T1005))*U$958*U976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V976,V126/V976)-V126,0)+(SUM($N126:U126)+SUM($N1005:U1005))*V$958*V976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W976,W126/W976)-W126,0)+(SUM($N126:V126)+SUM($N1005:V1005))*W$958*W976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X976,X126/X976)-X126,0)+(SUM($N126:W126)+SUM($N1005:W1005))*X$958*X976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y976,Y126/Y976)-Y126,0)+(SUM($N126:X126)+SUM($N1005:X1005))*Y$958*Y976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z976,Z126/Z976)-Z126,0)+(SUM($N126:Y126)+SUM($N1005:Y1005))*Z$958*Z976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA976,AA126/AA976)-AA126,0)+(SUM($N126:Z126)+SUM($N1005:Z1005))*AA$958*AA976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB976,AB126/AB976)-AB126,0)+(SUM($N126:AA126)+SUM($N1005:AA1005))*AB$958*AB976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC976,AC126/AC976)-AC126,0)+(SUM($N126:AB126)+SUM($N1005:AB1005))*AC$958*AC976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD976,AD126/AD976)-AD126,0)+(SUM($N126:AC126)+SUM($N1005:AC1005))*AD$958*AD976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE976,AE126/AE976)-AE126,0)+(SUM($N126:AD126)+SUM($N1005:AD1005))*AE$958*AE976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF976,AF126/AF976)-AF126,0)+(SUM($N126:AE126)+SUM($N1005:AE1005))*AF$958*AF976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG976,AG126/AG976)-AG126,0)+(SUM($N126:AF126)+SUM($N1005:AF1005))*AG$958*AG976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH976,AH126/AH976)-AH126,0)+(SUM($N126:AG126)+SUM($N1005:AG1005))*AH$958*AH976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI976,AI126/AI976)-AI126,0)+(SUM($N126:AH126)+SUM($N1005:AH1005))*AI$958*AI976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ976,AJ126/AJ976)-AJ126,0)+(SUM($N126:AI126)+SUM($N1005:AI1005))*AJ$958*AJ976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK976,AK126/AK976)-AK126,0)+(SUM($N126:AJ126)+SUM($N1005:AJ1005))*AK$958*AK976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL976,AL126/AL976)-AL126,0)+(SUM($N126:AK126)+SUM($N1005:AK1005))*AL$958*AL976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM976,AM126/AM976)-AM126,0)+(SUM($N126:AL126)+SUM($N1005:AL1005))*AM$958*AM976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN976,AN126/AN976)-AN126,0)+(SUM($N126:AM126)+SUM($N1005:AM1005))*AN$958*AN976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO976,AO126/AO976)-AO126,0)+(SUM($N126:AN126)+SUM($N1005:AN1005))*AO$958*AO976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP976,AP126/AP976)-AP126,0)+(SUM($N126:AO126)+SUM($N1005:AO1005))*AP$958*AP976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ976,AQ126/AQ976)-AQ126,0)+(SUM($N126:AP126)+SUM($N1005:AP1005))*AQ$958*AQ976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR976,AR126/AR976)-AR126,0)+(SUM($N126:AQ126)+SUM($N1005:AQ1005))*AR$958*AR976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS976,AS126/AS976)-AS126,0)+(SUM($N126:AR126)+SUM($N1005:AR1005))*AS$958*AS976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT976,AT126/AT976)-AT126,0)+(SUM($N126:AS126)+SUM($N1005:AS1005))*AT$958*AT976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU976,AU126/AU976)-AU126,0)+(SUM($N126:AT126)+SUM($N1005:AT1005))*AU$958*AU976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV976,AV126/AV976)-AV126,0)+(SUM($N126:AU126)+SUM($N1005:AU1005))*AV$958*AV976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW976,AW126/AW976)-AW126,0)+(SUM($N126:AV126)+SUM($N1005:AV1005))*AW$958*AW976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX976,AX126/AX976)-AX126,0)+(SUM($N126:AW126)+SUM($N1005:AW1005))*AX$958*AX976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY976,AY126/AY976)-AY126,0)+(SUM($N126:AX126)+SUM($N1005:AX1005))*AY$958*AY976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ976,AZ126/AZ976)-AZ126,0)+(SUM($N126:AY126)+SUM($N1005:AY1005))*AZ$958*AZ976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA976,BA126/BA976)-BA126,0)+(SUM($N126:AZ126)+SUM($N1005:AZ1005))*BA$958*BA976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB976,BB126/BB976)-BB126,0)+(SUM($N126:BA126)+SUM($N1005:BA1005))*BB$958*BB976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC976,BC126/BC976)-BC126,0)+(SUM($N126:BB126)+SUM($N1005:BB1005))*BC$958*BC976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD976,BD126/BD976)-BD126,0)+(SUM($N126:BC126)+SUM($N1005:BC1005))*BD$958*BD976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE976,BE126/BE976)-BE126,0)+(SUM($N126:BD126)+SUM($N1005:BD1005))*BE$958*BE976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF976,BF126/BF976)-BF126,0)+(SUM($N126:BE126)+SUM($N1005:BE1005))*BF$958*BF976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG976,BG126/BG976)-BG126,0)+(SUM($N126:BF126)+SUM($N1005:BF1005))*BG$958*BG976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH976,BH126/BH976)-BH126,0)+(SUM($N126:BG126)+SUM($N1005:BG1005))*BH$958*BH976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI976,BI126/BI976)-BI126,0)+(SUM($N126:BH126)+SUM($N1005:BH1005))*BI$958*BI976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ976,BJ126/BJ976)-BJ126,0)+(SUM($N126:BI126)+SUM($N1005:BI1005))*BJ$958*BJ976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK976,BK126/BK976)-BK126,0)+(SUM($N126:BJ126)+SUM($N1005:BJ1005))*BK$958*BK976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL976,BL126/BL976)-BL126,0)+(SUM($N126:BK126)+SUM($N1005:BK1005))*BL$958*BL976)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM976,BM126/BM976)-BM126,0)+(SUM($N126:BL126)+SUM($N1005:BL1005))*BM$958*BM976)*($F1034=5)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O977,O127/O977)-O127,0)+(SUM($N127:N127)+SUM($N1006:N1006))*O$958*O977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P977,P127/P977)-P127,0)+(SUM($N127:O127)+SUM($N1006:O1006))*P$958*P977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q977,Q127/Q977)-Q127,0)+(SUM($N127:P127)+SUM($N1006:P1006))*Q$958*Q977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R977,R127/R977)-R127,0)+(SUM($N127:Q127)+SUM($N1006:Q1006))*R$958*R977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S977,S127/S977)-S127,0)+(SUM($N127:R127)+SUM($N1006:R1006))*S$958*S977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T977,T127/T977)-T127,0)+(SUM($N127:S127)+SUM($N1006:S1006))*T$958*T977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U977,U127/U977)-U127,0)+(SUM($N127:T127)+SUM($N1006:T1006))*U$958*U977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V977,V127/V977)-V127,0)+(SUM($N127:U127)+SUM($N1006:U1006))*V$958*V977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W977,W127/W977)-W127,0)+(SUM($N127:V127)+SUM($N1006:V1006))*W$958*W977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X977,X127/X977)-X127,0)+(SUM($N127:W127)+SUM($N1006:W1006))*X$958*X977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y977,Y127/Y977)-Y127,0)+(SUM($N127:X127)+SUM($N1006:X1006))*Y$958*Y977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z977,Z127/Z977)-Z127,0)+(SUM($N127:Y127)+SUM($N1006:Y1006))*Z$958*Z977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA977,AA127/AA977)-AA127,0)+(SUM($N127:Z127)+SUM($N1006:Z1006))*AA$958*AA977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB977,AB127/AB977)-AB127,0)+(SUM($N127:AA127)+SUM($N1006:AA1006))*AB$958*AB977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC977,AC127/AC977)-AC127,0)+(SUM($N127:AB127)+SUM($N1006:AB1006))*AC$958*AC977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD977,AD127/AD977)-AD127,0)+(SUM($N127:AC127)+SUM($N1006:AC1006))*AD$958*AD977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE977,AE127/AE977)-AE127,0)+(SUM($N127:AD127)+SUM($N1006:AD1006))*AE$958*AE977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF977,AF127/AF977)-AF127,0)+(SUM($N127:AE127)+SUM($N1006:AE1006))*AF$958*AF977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG977,AG127/AG977)-AG127,0)+(SUM($N127:AF127)+SUM($N1006:AF1006))*AG$958*AG977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH977,AH127/AH977)-AH127,0)+(SUM($N127:AG127)+SUM($N1006:AG1006))*AH$958*AH977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI977,AI127/AI977)-AI127,0)+(SUM($N127:AH127)+SUM($N1006:AH1006))*AI$958*AI977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ977,AJ127/AJ977)-AJ127,0)+(SUM($N127:AI127)+SUM($N1006:AI1006))*AJ$958*AJ977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK977,AK127/AK977)-AK127,0)+(SUM($N127:AJ127)+SUM($N1006:AJ1006))*AK$958*AK977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL977,AL127/AL977)-AL127,0)+(SUM($N127:AK127)+SUM($N1006:AK1006))*AL$958*AL977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM977,AM127/AM977)-AM127,0)+(SUM($N127:AL127)+SUM($N1006:AL1006))*AM$958*AM977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN977,AN127/AN977)-AN127,0)+(SUM($N127:AM127)+SUM($N1006:AM1006))*AN$958*AN977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO977,AO127/AO977)-AO127,0)+(SUM($N127:AN127)+SUM($N1006:AN1006))*AO$958*AO977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP977,AP127/AP977)-AP127,0)+(SUM($N127:AO127)+SUM($N1006:AO1006))*AP$958*AP977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ977,AQ127/AQ977)-AQ127,0)+(SUM($N127:AP127)+SUM($N1006:AP1006))*AQ$958*AQ977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR977,AR127/AR977)-AR127,0)+(SUM($N127:AQ127)+SUM($N1006:AQ1006))*AR$958*AR977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS977,AS127/AS977)-AS127,0)+(SUM($N127:AR127)+SUM($N1006:AR1006))*AS$958*AS977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT977,AT127/AT977)-AT127,0)+(SUM($N127:AS127)+SUM($N1006:AS1006))*AT$958*AT977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU977,AU127/AU977)-AU127,0)+(SUM($N127:AT127)+SUM($N1006:AT1006))*AU$958*AU977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV977,AV127/AV977)-AV127,0)+(SUM($N127:AU127)+SUM($N1006:AU1006))*AV$958*AV977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW977,AW127/AW977)-AW127,0)+(SUM($N127:AV127)+SUM($N1006:AV1006))*AW$958*AW977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX977,AX127/AX977)-AX127,0)+(SUM($N127:AW127)+SUM($N1006:AW1006))*AX$958*AX977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY977,AY127/AY977)-AY127,0)+(SUM($N127:AX127)+SUM($N1006:AX1006))*AY$958*AY977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ977,AZ127/AZ977)-AZ127,0)+(SUM($N127:AY127)+SUM($N1006:AY1006))*AZ$958*AZ977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA977,BA127/BA977)-BA127,0)+(SUM($N127:AZ127)+SUM($N1006:AZ1006))*BA$958*BA977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB977,BB127/BB977)-BB127,0)+(SUM($N127:BA127)+SUM($N1006:BA1006))*BB$958*BB977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC977,BC127/BC977)-BC127,0)+(SUM($N127:BB127)+SUM($N1006:BB1006))*BC$958*BC977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD977,BD127/BD977)-BD127,0)+(SUM($N127:BC127)+SUM($N1006:BC1006))*BD$958*BD977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE977,BE127/BE977)-BE127,0)+(SUM($N127:BD127)+SUM($N1006:BD1006))*BE$958*BE977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF977,BF127/BF977)-BF127,0)+(SUM($N127:BE127)+SUM($N1006:BE1006))*BF$958*BF977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG977,BG127/BG977)-BG127,0)+(SUM($N127:BF127)+SUM($N1006:BF1006))*BG$958*BG977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH977,BH127/BH977)-BH127,0)+(SUM($N127:BG127)+SUM($N1006:BG1006))*BH$958*BH977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI977,BI127/BI977)-BI127,0)+(SUM($N127:BH127)+SUM($N1006:BH1006))*BI$958*BI977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ977,BJ127/BJ977)-BJ127,0)+(SUM($N127:BI127)+SUM($N1006:BI1006))*BJ$958*BJ977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK977,BK127/BK977)-BK127,0)+(SUM($N127:BJ127)+SUM($N1006:BJ1006))*BK$958*BK977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL977,BL127/BL977)-BL127,0)+(SUM($N127:BK127)+SUM($N1006:BK1006))*BL$958*BL977)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM977,BM127/BM977)-BM127,0)+(SUM($N127:BL127)+SUM($N1006:BL1006))*BM$958*BM977)*($F1035=5)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O978,O128/O978)-O128,0)+(SUM($N128:N128)+SUM($N1007:N1007))*O$958*O978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P978,P128/P978)-P128,0)+(SUM($N128:O128)+SUM($N1007:O1007))*P$958*P978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q978,Q128/Q978)-Q128,0)+(SUM($N128:P128)+SUM($N1007:P1007))*Q$958*Q978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R978,R128/R978)-R128,0)+(SUM($N128:Q128)+SUM($N1007:Q1007))*R$958*R978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S978,S128/S978)-S128,0)+(SUM($N128:R128)+SUM($N1007:R1007))*S$958*S978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T978,T128/T978)-T128,0)+(SUM($N128:S128)+SUM($N1007:S1007))*T$958*T978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U978,U128/U978)-U128,0)+(SUM($N128:T128)+SUM($N1007:T1007))*U$958*U978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V978,V128/V978)-V128,0)+(SUM($N128:U128)+SUM($N1007:U1007))*V$958*V978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W978,W128/W978)-W128,0)+(SUM($N128:V128)+SUM($N1007:V1007))*W$958*W978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X978,X128/X978)-X128,0)+(SUM($N128:W128)+SUM($N1007:W1007))*X$958*X978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y978,Y128/Y978)-Y128,0)+(SUM($N128:X128)+SUM($N1007:X1007))*Y$958*Y978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z978,Z128/Z978)-Z128,0)+(SUM($N128:Y128)+SUM($N1007:Y1007))*Z$958*Z978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA978,AA128/AA978)-AA128,0)+(SUM($N128:Z128)+SUM($N1007:Z1007))*AA$958*AA978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB978,AB128/AB978)-AB128,0)+(SUM($N128:AA128)+SUM($N1007:AA1007))*AB$958*AB978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC978,AC128/AC978)-AC128,0)+(SUM($N128:AB128)+SUM($N1007:AB1007))*AC$958*AC978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD978,AD128/AD978)-AD128,0)+(SUM($N128:AC128)+SUM($N1007:AC1007))*AD$958*AD978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE978,AE128/AE978)-AE128,0)+(SUM($N128:AD128)+SUM($N1007:AD1007))*AE$958*AE978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF978,AF128/AF978)-AF128,0)+(SUM($N128:AE128)+SUM($N1007:AE1007))*AF$958*AF978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG978,AG128/AG978)-AG128,0)+(SUM($N128:AF128)+SUM($N1007:AF1007))*AG$958*AG978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH978,AH128/AH978)-AH128,0)+(SUM($N128:AG128)+SUM($N1007:AG1007))*AH$958*AH978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI978,AI128/AI978)-AI128,0)+(SUM($N128:AH128)+SUM($N1007:AH1007))*AI$958*AI978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ978,AJ128/AJ978)-AJ128,0)+(SUM($N128:AI128)+SUM($N1007:AI1007))*AJ$958*AJ978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK978,AK128/AK978)-AK128,0)+(SUM($N128:AJ128)+SUM($N1007:AJ1007))*AK$958*AK978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL978,AL128/AL978)-AL128,0)+(SUM($N128:AK128)+SUM($N1007:AK1007))*AL$958*AL978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM978,AM128/AM978)-AM128,0)+(SUM($N128:AL128)+SUM($N1007:AL1007))*AM$958*AM978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN978,AN128/AN978)-AN128,0)+(SUM($N128:AM128)+SUM($N1007:AM1007))*AN$958*AN978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO978,AO128/AO978)-AO128,0)+(SUM($N128:AN128)+SUM($N1007:AN1007))*AO$958*AO978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP978,AP128/AP978)-AP128,0)+(SUM($N128:AO128)+SUM($N1007:AO1007))*AP$958*AP978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ978,AQ128/AQ978)-AQ128,0)+(SUM($N128:AP128)+SUM($N1007:AP1007))*AQ$958*AQ978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR978,AR128/AR978)-AR128,0)+(SUM($N128:AQ128)+SUM($N1007:AQ1007))*AR$958*AR978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS978,AS128/AS978)-AS128,0)+(SUM($N128:AR128)+SUM($N1007:AR1007))*AS$958*AS978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT978,AT128/AT978)-AT128,0)+(SUM($N128:AS128)+SUM($N1007:AS1007))*AT$958*AT978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU978,AU128/AU978)-AU128,0)+(SUM($N128:AT128)+SUM($N1007:AT1007))*AU$958*AU978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV978,AV128/AV978)-AV128,0)+(SUM($N128:AU128)+SUM($N1007:AU1007))*AV$958*AV978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW978,AW128/AW978)-AW128,0)+(SUM($N128:AV128)+SUM($N1007:AV1007))*AW$958*AW978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX978,AX128/AX978)-AX128,0)+(SUM($N128:AW128)+SUM($N1007:AW1007))*AX$958*AX978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY978,AY128/AY978)-AY128,0)+(SUM($N128:AX128)+SUM($N1007:AX1007))*AY$958*AY978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ978,AZ128/AZ978)-AZ128,0)+(SUM($N128:AY128)+SUM($N1007:AY1007))*AZ$958*AZ978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA978,BA128/BA978)-BA128,0)+(SUM($N128:AZ128)+SUM($N1007:AZ1007))*BA$958*BA978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB978,BB128/BB978)-BB128,0)+(SUM($N128:BA128)+SUM($N1007:BA1007))*BB$958*BB978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC978,BC128/BC978)-BC128,0)+(SUM($N128:BB128)+SUM($N1007:BB1007))*BC$958*BC978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD978,BD128/BD978)-BD128,0)+(SUM($N128:BC128)+SUM($N1007:BC1007))*BD$958*BD978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE978,BE128/BE978)-BE128,0)+(SUM($N128:BD128)+SUM($N1007:BD1007))*BE$958*BE978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF978,BF128/BF978)-BF128,0)+(SUM($N128:BE128)+SUM($N1007:BE1007))*BF$958*BF978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG978,BG128/BG978)-BG128,0)+(SUM($N128:BF128)+SUM($N1007:BF1007))*BG$958*BG978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH978,BH128/BH978)-BH128,0)+(SUM($N128:BG128)+SUM($N1007:BG1007))*BH$958*BH978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI978,BI128/BI978)-BI128,0)+(SUM($N128:BH128)+SUM($N1007:BH1007))*BI$958*BI978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ978,BJ128/BJ978)-BJ128,0)+(SUM($N128:BI128)+SUM($N1007:BI1007))*BJ$958*BJ978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK978,BK128/BK978)-BK128,0)+(SUM($N128:BJ128)+SUM($N1007:BJ1007))*BK$958*BK978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL978,BL128/BL978)-BL128,0)+(SUM($N128:BK128)+SUM($N1007:BK1007))*BL$958*BL978)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM978,BM128/BM978)-BM128,0)+(SUM($N128:BL128)+SUM($N1007:BL1007))*BM$958*BM978)*($F1036=5)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O979,O129/O979)-O129,0)+(SUM($N129:N129)+SUM($N1008:N1008))*O$958*O979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P979,P129/P979)-P129,0)+(SUM($N129:O129)+SUM($N1008:O1008))*P$958*P979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q979,Q129/Q979)-Q129,0)+(SUM($N129:P129)+SUM($N1008:P1008))*Q$958*Q979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R979,R129/R979)-R129,0)+(SUM($N129:Q129)+SUM($N1008:Q1008))*R$958*R979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S979,S129/S979)-S129,0)+(SUM($N129:R129)+SUM($N1008:R1008))*S$958*S979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T979,T129/T979)-T129,0)+(SUM($N129:S129)+SUM($N1008:S1008))*T$958*T979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U979,U129/U979)-U129,0)+(SUM($N129:T129)+SUM($N1008:T1008))*U$958*U979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V979,V129/V979)-V129,0)+(SUM($N129:U129)+SUM($N1008:U1008))*V$958*V979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W979,W129/W979)-W129,0)+(SUM($N129:V129)+SUM($N1008:V1008))*W$958*W979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X979,X129/X979)-X129,0)+(SUM($N129:W129)+SUM($N1008:W1008))*X$958*X979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y979,Y129/Y979)-Y129,0)+(SUM($N129:X129)+SUM($N1008:X1008))*Y$958*Y979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z979,Z129/Z979)-Z129,0)+(SUM($N129:Y129)+SUM($N1008:Y1008))*Z$958*Z979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA979,AA129/AA979)-AA129,0)+(SUM($N129:Z129)+SUM($N1008:Z1008))*AA$958*AA979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB979,AB129/AB979)-AB129,0)+(SUM($N129:AA129)+SUM($N1008:AA1008))*AB$958*AB979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC979,AC129/AC979)-AC129,0)+(SUM($N129:AB129)+SUM($N1008:AB1008))*AC$958*AC979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD979,AD129/AD979)-AD129,0)+(SUM($N129:AC129)+SUM($N1008:AC1008))*AD$958*AD979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE979,AE129/AE979)-AE129,0)+(SUM($N129:AD129)+SUM($N1008:AD1008))*AE$958*AE979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF979,AF129/AF979)-AF129,0)+(SUM($N129:AE129)+SUM($N1008:AE1008))*AF$958*AF979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG979,AG129/AG979)-AG129,0)+(SUM($N129:AF129)+SUM($N1008:AF1008))*AG$958*AG979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH979,AH129/AH979)-AH129,0)+(SUM($N129:AG129)+SUM($N1008:AG1008))*AH$958*AH979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI979,AI129/AI979)-AI129,0)+(SUM($N129:AH129)+SUM($N1008:AH1008))*AI$958*AI979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ979,AJ129/AJ979)-AJ129,0)+(SUM($N129:AI129)+SUM($N1008:AI1008))*AJ$958*AJ979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK979,AK129/AK979)-AK129,0)+(SUM($N129:AJ129)+SUM($N1008:AJ1008))*AK$958*AK979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL979,AL129/AL979)-AL129,0)+(SUM($N129:AK129)+SUM($N1008:AK1008))*AL$958*AL979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM979,AM129/AM979)-AM129,0)+(SUM($N129:AL129)+SUM($N1008:AL1008))*AM$958*AM979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN979,AN129/AN979)-AN129,0)+(SUM($N129:AM129)+SUM($N1008:AM1008))*AN$958*AN979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO979,AO129/AO979)-AO129,0)+(SUM($N129:AN129)+SUM($N1008:AN1008))*AO$958*AO979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP979,AP129/AP979)-AP129,0)+(SUM($N129:AO129)+SUM($N1008:AO1008))*AP$958*AP979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ979,AQ129/AQ979)-AQ129,0)+(SUM($N129:AP129)+SUM($N1008:AP1008))*AQ$958*AQ979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR979,AR129/AR979)-AR129,0)+(SUM($N129:AQ129)+SUM($N1008:AQ1008))*AR$958*AR979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS979,AS129/AS979)-AS129,0)+(SUM($N129:AR129)+SUM($N1008:AR1008))*AS$958*AS979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT979,AT129/AT979)-AT129,0)+(SUM($N129:AS129)+SUM($N1008:AS1008))*AT$958*AT979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU979,AU129/AU979)-AU129,0)+(SUM($N129:AT129)+SUM($N1008:AT1008))*AU$958*AU979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV979,AV129/AV979)-AV129,0)+(SUM($N129:AU129)+SUM($N1008:AU1008))*AV$958*AV979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW979,AW129/AW979)-AW129,0)+(SUM($N129:AV129)+SUM($N1008:AV1008))*AW$958*AW979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX979,AX129/AX979)-AX129,0)+(SUM($N129:AW129)+SUM($N1008:AW1008))*AX$958*AX979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY979,AY129/AY979)-AY129,0)+(SUM($N129:AX129)+SUM($N1008:AX1008))*AY$958*AY979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ979,AZ129/AZ979)-AZ129,0)+(SUM($N129:AY129)+SUM($N1008:AY1008))*AZ$958*AZ979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA979,BA129/BA979)-BA129,0)+(SUM($N129:AZ129)+SUM($N1008:AZ1008))*BA$958*BA979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB979,BB129/BB979)-BB129,0)+(SUM($N129:BA129)+SUM($N1008:BA1008))*BB$958*BB979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC979,BC129/BC979)-BC129,0)+(SUM($N129:BB129)+SUM($N1008:BB1008))*BC$958*BC979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD979,BD129/BD979)-BD129,0)+(SUM($N129:BC129)+SUM($N1008:BC1008))*BD$958*BD979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE979,BE129/BE979)-BE129,0)+(SUM($N129:BD129)+SUM($N1008:BD1008))*BE$958*BE979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF979,BF129/BF979)-BF129,0)+(SUM($N129:BE129)+SUM($N1008:BE1008))*BF$958*BF979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG979,BG129/BG979)-BG129,0)+(SUM($N129:BF129)+SUM($N1008:BF1008))*BG$958*BG979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH979,BH129/BH979)-BH129,0)+(SUM($N129:BG129)+SUM($N1008:BG1008))*BH$958*BH979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI979,BI129/BI979)-BI129,0)+(SUM($N129:BH129)+SUM($N1008:BH1008))*BI$958*BI979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ979,BJ129/BJ979)-BJ129,0)+(SUM($N129:BI129)+SUM($N1008:BI1008))*BJ$958*BJ979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK979,BK129/BK979)-BK129,0)+(SUM($N129:BJ129)+SUM($N1008:BJ1008))*BK$958*BK979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL979,BL129/BL979)-BL129,0)+(SUM($N129:BK129)+SUM($N1008:BK1008))*BL$958*BL979)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM979,BM129/BM979)-BM129,0)+(SUM($N129:BL129)+SUM($N1008:BL1008))*BM$958*BM979)*($F1037=5)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O980,O130/O980)-O130,0)+(SUM($N130:N130)+SUM($N1009:N1009))*O$958*O980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P980,P130/P980)-P130,0)+(SUM($N130:O130)+SUM($N1009:O1009))*P$958*P980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q980,Q130/Q980)-Q130,0)+(SUM($N130:P130)+SUM($N1009:P1009))*Q$958*Q980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R980,R130/R980)-R130,0)+(SUM($N130:Q130)+SUM($N1009:Q1009))*R$958*R980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S980,S130/S980)-S130,0)+(SUM($N130:R130)+SUM($N1009:R1009))*S$958*S980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T980,T130/T980)-T130,0)+(SUM($N130:S130)+SUM($N1009:S1009))*T$958*T980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U980,U130/U980)-U130,0)+(SUM($N130:T130)+SUM($N1009:T1009))*U$958*U980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V980,V130/V980)-V130,0)+(SUM($N130:U130)+SUM($N1009:U1009))*V$958*V980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W980,W130/W980)-W130,0)+(SUM($N130:V130)+SUM($N1009:V1009))*W$958*W980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X980,X130/X980)-X130,0)+(SUM($N130:W130)+SUM($N1009:W1009))*X$958*X980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y980,Y130/Y980)-Y130,0)+(SUM($N130:X130)+SUM($N1009:X1009))*Y$958*Y980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z980,Z130/Z980)-Z130,0)+(SUM($N130:Y130)+SUM($N1009:Y1009))*Z$958*Z980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA980,AA130/AA980)-AA130,0)+(SUM($N130:Z130)+SUM($N1009:Z1009))*AA$958*AA980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB980,AB130/AB980)-AB130,0)+(SUM($N130:AA130)+SUM($N1009:AA1009))*AB$958*AB980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC980,AC130/AC980)-AC130,0)+(SUM($N130:AB130)+SUM($N1009:AB1009))*AC$958*AC980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD980,AD130/AD980)-AD130,0)+(SUM($N130:AC130)+SUM($N1009:AC1009))*AD$958*AD980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE980,AE130/AE980)-AE130,0)+(SUM($N130:AD130)+SUM($N1009:AD1009))*AE$958*AE980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF980,AF130/AF980)-AF130,0)+(SUM($N130:AE130)+SUM($N1009:AE1009))*AF$958*AF980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG980,AG130/AG980)-AG130,0)+(SUM($N130:AF130)+SUM($N1009:AF1009))*AG$958*AG980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH980,AH130/AH980)-AH130,0)+(SUM($N130:AG130)+SUM($N1009:AG1009))*AH$958*AH980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI980,AI130/AI980)-AI130,0)+(SUM($N130:AH130)+SUM($N1009:AH1009))*AI$958*AI980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ980,AJ130/AJ980)-AJ130,0)+(SUM($N130:AI130)+SUM($N1009:AI1009))*AJ$958*AJ980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK980,AK130/AK980)-AK130,0)+(SUM($N130:AJ130)+SUM($N1009:AJ1009))*AK$958*AK980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL980,AL130/AL980)-AL130,0)+(SUM($N130:AK130)+SUM($N1009:AK1009))*AL$958*AL980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM980,AM130/AM980)-AM130,0)+(SUM($N130:AL130)+SUM($N1009:AL1009))*AM$958*AM980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN980,AN130/AN980)-AN130,0)+(SUM($N130:AM130)+SUM($N1009:AM1009))*AN$958*AN980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO980,AO130/AO980)-AO130,0)+(SUM($N130:AN130)+SUM($N1009:AN1009))*AO$958*AO980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP980,AP130/AP980)-AP130,0)+(SUM($N130:AO130)+SUM($N1009:AO1009))*AP$958*AP980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ980,AQ130/AQ980)-AQ130,0)+(SUM($N130:AP130)+SUM($N1009:AP1009))*AQ$958*AQ980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR980,AR130/AR980)-AR130,0)+(SUM($N130:AQ130)+SUM($N1009:AQ1009))*AR$958*AR980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS980,AS130/AS980)-AS130,0)+(SUM($N130:AR130)+SUM($N1009:AR1009))*AS$958*AS980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT980,AT130/AT980)-AT130,0)+(SUM($N130:AS130)+SUM($N1009:AS1009))*AT$958*AT980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU980,AU130/AU980)-AU130,0)+(SUM($N130:AT130)+SUM($N1009:AT1009))*AU$958*AU980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV980,AV130/AV980)-AV130,0)+(SUM($N130:AU130)+SUM($N1009:AU1009))*AV$958*AV980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW980,AW130/AW980)-AW130,0)+(SUM($N130:AV130)+SUM($N1009:AV1009))*AW$958*AW980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX980,AX130/AX980)-AX130,0)+(SUM($N130:AW130)+SUM($N1009:AW1009))*AX$958*AX980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY980,AY130/AY980)-AY130,0)+(SUM($N130:AX130)+SUM($N1009:AX1009))*AY$958*AY980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ980,AZ130/AZ980)-AZ130,0)+(SUM($N130:AY130)+SUM($N1009:AY1009))*AZ$958*AZ980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA980,BA130/BA980)-BA130,0)+(SUM($N130:AZ130)+SUM($N1009:AZ1009))*BA$958*BA980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB980,BB130/BB980)-BB130,0)+(SUM($N130:BA130)+SUM($N1009:BA1009))*BB$958*BB980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC980,BC130/BC980)-BC130,0)+(SUM($N130:BB130)+SUM($N1009:BB1009))*BC$958*BC980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD980,BD130/BD980)-BD130,0)+(SUM($N130:BC130)+SUM($N1009:BC1009))*BD$958*BD980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE980,BE130/BE980)-BE130,0)+(SUM($N130:BD130)+SUM($N1009:BD1009))*BE$958*BE980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF980,BF130/BF980)-BF130,0)+(SUM($N130:BE130)+SUM($N1009:BE1009))*BF$958*BF980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG980,BG130/BG980)-BG130,0)+(SUM($N130:BF130)+SUM($N1009:BF1009))*BG$958*BG980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH980,BH130/BH980)-BH130,0)+(SUM($N130:BG130)+SUM($N1009:BG1009))*BH$958*BH980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI980,BI130/BI980)-BI130,0)+(SUM($N130:BH130)+SUM($N1009:BH1009))*BI$958*BI980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ980,BJ130/BJ980)-BJ130,0)+(SUM($N130:BI130)+SUM($N1009:BI1009))*BJ$958*BJ980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK980,BK130/BK980)-BK130,0)+(SUM($N130:BJ130)+SUM($N1009:BJ1009))*BK$958*BK980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL980,BL130/BL980)-BL130,0)+(SUM($N130:BK130)+SUM($N1009:BK1009))*BL$958*BL980)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM980,BM130/BM980)-BM130,0)+(SUM($N130:BL130)+SUM($N1009:BL1009))*BM$958*BM980)*($F1038=5)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O981,O131/O981)-O131,0)+(SUM($N131:N131)+SUM($N1010:N1010))*O$958*O981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P981,P131/P981)-P131,0)+(SUM($N131:O131)+SUM($N1010:O1010))*P$958*P981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q981,Q131/Q981)-Q131,0)+(SUM($N131:P131)+SUM($N1010:P1010))*Q$958*Q981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R981,R131/R981)-R131,0)+(SUM($N131:Q131)+SUM($N1010:Q1010))*R$958*R981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S981,S131/S981)-S131,0)+(SUM($N131:R131)+SUM($N1010:R1010))*S$958*S981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T981,T131/T981)-T131,0)+(SUM($N131:S131)+SUM($N1010:S1010))*T$958*T981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U981,U131/U981)-U131,0)+(SUM($N131:T131)+SUM($N1010:T1010))*U$958*U981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V981,V131/V981)-V131,0)+(SUM($N131:U131)+SUM($N1010:U1010))*V$958*V981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W981,W131/W981)-W131,0)+(SUM($N131:V131)+SUM($N1010:V1010))*W$958*W981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X981,X131/X981)-X131,0)+(SUM($N131:W131)+SUM($N1010:W1010))*X$958*X981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y981,Y131/Y981)-Y131,0)+(SUM($N131:X131)+SUM($N1010:X1010))*Y$958*Y981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z981,Z131/Z981)-Z131,0)+(SUM($N131:Y131)+SUM($N1010:Y1010))*Z$958*Z981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA981,AA131/AA981)-AA131,0)+(SUM($N131:Z131)+SUM($N1010:Z1010))*AA$958*AA981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB981,AB131/AB981)-AB131,0)+(SUM($N131:AA131)+SUM($N1010:AA1010))*AB$958*AB981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC981,AC131/AC981)-AC131,0)+(SUM($N131:AB131)+SUM($N1010:AB1010))*AC$958*AC981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD981,AD131/AD981)-AD131,0)+(SUM($N131:AC131)+SUM($N1010:AC1010))*AD$958*AD981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE981,AE131/AE981)-AE131,0)+(SUM($N131:AD131)+SUM($N1010:AD1010))*AE$958*AE981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF981,AF131/AF981)-AF131,0)+(SUM($N131:AE131)+SUM($N1010:AE1010))*AF$958*AF981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG981,AG131/AG981)-AG131,0)+(SUM($N131:AF131)+SUM($N1010:AF1010))*AG$958*AG981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH981,AH131/AH981)-AH131,0)+(SUM($N131:AG131)+SUM($N1010:AG1010))*AH$958*AH981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI981,AI131/AI981)-AI131,0)+(SUM($N131:AH131)+SUM($N1010:AH1010))*AI$958*AI981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ981,AJ131/AJ981)-AJ131,0)+(SUM($N131:AI131)+SUM($N1010:AI1010))*AJ$958*AJ981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK981,AK131/AK981)-AK131,0)+(SUM($N131:AJ131)+SUM($N1010:AJ1010))*AK$958*AK981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL981,AL131/AL981)-AL131,0)+(SUM($N131:AK131)+SUM($N1010:AK1010))*AL$958*AL981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM981,AM131/AM981)-AM131,0)+(SUM($N131:AL131)+SUM($N1010:AL1010))*AM$958*AM981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN981,AN131/AN981)-AN131,0)+(SUM($N131:AM131)+SUM($N1010:AM1010))*AN$958*AN981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO981,AO131/AO981)-AO131,0)+(SUM($N131:AN131)+SUM($N1010:AN1010))*AO$958*AO981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP981,AP131/AP981)-AP131,0)+(SUM($N131:AO131)+SUM($N1010:AO1010))*AP$958*AP981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ981,AQ131/AQ981)-AQ131,0)+(SUM($N131:AP131)+SUM($N1010:AP1010))*AQ$958*AQ981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR981,AR131/AR981)-AR131,0)+(SUM($N131:AQ131)+SUM($N1010:AQ1010))*AR$958*AR981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS981,AS131/AS981)-AS131,0)+(SUM($N131:AR131)+SUM($N1010:AR1010))*AS$958*AS981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT981,AT131/AT981)-AT131,0)+(SUM($N131:AS131)+SUM($N1010:AS1010))*AT$958*AT981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU981,AU131/AU981)-AU131,0)+(SUM($N131:AT131)+SUM($N1010:AT1010))*AU$958*AU981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV981,AV131/AV981)-AV131,0)+(SUM($N131:AU131)+SUM($N1010:AU1010))*AV$958*AV981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW981,AW131/AW981)-AW131,0)+(SUM($N131:AV131)+SUM($N1010:AV1010))*AW$958*AW981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX981,AX131/AX981)-AX131,0)+(SUM($N131:AW131)+SUM($N1010:AW1010))*AX$958*AX981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY981,AY131/AY981)-AY131,0)+(SUM($N131:AX131)+SUM($N1010:AX1010))*AY$958*AY981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ981,AZ131/AZ981)-AZ131,0)+(SUM($N131:AY131)+SUM($N1010:AY1010))*AZ$958*AZ981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA981,BA131/BA981)-BA131,0)+(SUM($N131:AZ131)+SUM($N1010:AZ1010))*BA$958*BA981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB981,BB131/BB981)-BB131,0)+(SUM($N131:BA131)+SUM($N1010:BA1010))*BB$958*BB981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC981,BC131/BC981)-BC131,0)+(SUM($N131:BB131)+SUM($N1010:BB1010))*BC$958*BC981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD981,BD131/BD981)-BD131,0)+(SUM($N131:BC131)+SUM($N1010:BC1010))*BD$958*BD981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE981,BE131/BE981)-BE131,0)+(SUM($N131:BD131)+SUM($N1010:BD1010))*BE$958*BE981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF981,BF131/BF981)-BF131,0)+(SUM($N131:BE131)+SUM($N1010:BE1010))*BF$958*BF981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG981,BG131/BG981)-BG131,0)+(SUM($N131:BF131)+SUM($N1010:BF1010))*BG$958*BG981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH981,BH131/BH981)-BH131,0)+(SUM($N131:BG131)+SUM($N1010:BG1010))*BH$958*BH981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI981,BI131/BI981)-BI131,0)+(SUM($N131:BH131)+SUM($N1010:BH1010))*BI$958*BI981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ981,BJ131/BJ981)-BJ131,0)+(SUM($N131:BI131)+SUM($N1010:BI1010))*BJ$958*BJ981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK981,BK131/BK981)-BK131,0)+(SUM($N131:BJ131)+SUM($N1010:BJ1010))*BK$958*BK981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL981,BL131/BL981)-BL131,0)+(SUM($N131:BK131)+SUM($N1010:BK1010))*BL$958*BL981)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM981,BM131/BM981)-BM131,0)+(SUM($N131:BL131)+SUM($N1010:BL1010))*BM$958*BM981)*($F1039=5)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O982,O132/O982)-O132,0)+(SUM($N132:N132)+SUM($N1011:N1011))*O$958*O982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P982,P132/P982)-P132,0)+(SUM($N132:O132)+SUM($N1011:O1011))*P$958*P982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q982,Q132/Q982)-Q132,0)+(SUM($N132:P132)+SUM($N1011:P1011))*Q$958*Q982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R982,R132/R982)-R132,0)+(SUM($N132:Q132)+SUM($N1011:Q1011))*R$958*R982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S982,S132/S982)-S132,0)+(SUM($N132:R132)+SUM($N1011:R1011))*S$958*S982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T982,T132/T982)-T132,0)+(SUM($N132:S132)+SUM($N1011:S1011))*T$958*T982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U982,U132/U982)-U132,0)+(SUM($N132:T132)+SUM($N1011:T1011))*U$958*U982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V982,V132/V982)-V132,0)+(SUM($N132:U132)+SUM($N1011:U1011))*V$958*V982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W982,W132/W982)-W132,0)+(SUM($N132:V132)+SUM($N1011:V1011))*W$958*W982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X982,X132/X982)-X132,0)+(SUM($N132:W132)+SUM($N1011:W1011))*X$958*X982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y982,Y132/Y982)-Y132,0)+(SUM($N132:X132)+SUM($N1011:X1011))*Y$958*Y982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z982,Z132/Z982)-Z132,0)+(SUM($N132:Y132)+SUM($N1011:Y1011))*Z$958*Z982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA982,AA132/AA982)-AA132,0)+(SUM($N132:Z132)+SUM($N1011:Z1011))*AA$958*AA982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB982,AB132/AB982)-AB132,0)+(SUM($N132:AA132)+SUM($N1011:AA1011))*AB$958*AB982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC982,AC132/AC982)-AC132,0)+(SUM($N132:AB132)+SUM($N1011:AB1011))*AC$958*AC982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD982,AD132/AD982)-AD132,0)+(SUM($N132:AC132)+SUM($N1011:AC1011))*AD$958*AD982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE982,AE132/AE982)-AE132,0)+(SUM($N132:AD132)+SUM($N1011:AD1011))*AE$958*AE982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF982,AF132/AF982)-AF132,0)+(SUM($N132:AE132)+SUM($N1011:AE1011))*AF$958*AF982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG982,AG132/AG982)-AG132,0)+(SUM($N132:AF132)+SUM($N1011:AF1011))*AG$958*AG982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH982,AH132/AH982)-AH132,0)+(SUM($N132:AG132)+SUM($N1011:AG1011))*AH$958*AH982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI982,AI132/AI982)-AI132,0)+(SUM($N132:AH132)+SUM($N1011:AH1011))*AI$958*AI982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ982,AJ132/AJ982)-AJ132,0)+(SUM($N132:AI132)+SUM($N1011:AI1011))*AJ$958*AJ982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK982,AK132/AK982)-AK132,0)+(SUM($N132:AJ132)+SUM($N1011:AJ1011))*AK$958*AK982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL982,AL132/AL982)-AL132,0)+(SUM($N132:AK132)+SUM($N1011:AK1011))*AL$958*AL982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM982,AM132/AM982)-AM132,0)+(SUM($N132:AL132)+SUM($N1011:AL1011))*AM$958*AM982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN982,AN132/AN982)-AN132,0)+(SUM($N132:AM132)+SUM($N1011:AM1011))*AN$958*AN982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO982,AO132/AO982)-AO132,0)+(SUM($N132:AN132)+SUM($N1011:AN1011))*AO$958*AO982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP982,AP132/AP982)-AP132,0)+(SUM($N132:AO132)+SUM($N1011:AO1011))*AP$958*AP982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ982,AQ132/AQ982)-AQ132,0)+(SUM($N132:AP132)+SUM($N1011:AP1011))*AQ$958*AQ982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR982,AR132/AR982)-AR132,0)+(SUM($N132:AQ132)+SUM($N1011:AQ1011))*AR$958*AR982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS982,AS132/AS982)-AS132,0)+(SUM($N132:AR132)+SUM($N1011:AR1011))*AS$958*AS982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT982,AT132/AT982)-AT132,0)+(SUM($N132:AS132)+SUM($N1011:AS1011))*AT$958*AT982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU982,AU132/AU982)-AU132,0)+(SUM($N132:AT132)+SUM($N1011:AT1011))*AU$958*AU982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV982,AV132/AV982)-AV132,0)+(SUM($N132:AU132)+SUM($N1011:AU1011))*AV$958*AV982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW982,AW132/AW982)-AW132,0)+(SUM($N132:AV132)+SUM($N1011:AV1011))*AW$958*AW982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX982,AX132/AX982)-AX132,0)+(SUM($N132:AW132)+SUM($N1011:AW1011))*AX$958*AX982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY982,AY132/AY982)-AY132,0)+(SUM($N132:AX132)+SUM($N1011:AX1011))*AY$958*AY982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ982,AZ132/AZ982)-AZ132,0)+(SUM($N132:AY132)+SUM($N1011:AY1011))*AZ$958*AZ982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA982,BA132/BA982)-BA132,0)+(SUM($N132:AZ132)+SUM($N1011:AZ1011))*BA$958*BA982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB982,BB132/BB982)-BB132,0)+(SUM($N132:BA132)+SUM($N1011:BA1011))*BB$958*BB982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC982,BC132/BC982)-BC132,0)+(SUM($N132:BB132)+SUM($N1011:BB1011))*BC$958*BC982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD982,BD132/BD982)-BD132,0)+(SUM($N132:BC132)+SUM($N1011:BC1011))*BD$958*BD982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE982,BE132/BE982)-BE132,0)+(SUM($N132:BD132)+SUM($N1011:BD1011))*BE$958*BE982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF982,BF132/BF982)-BF132,0)+(SUM($N132:BE132)+SUM($N1011:BE1011))*BF$958*BF982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG982,BG132/BG982)-BG132,0)+(SUM($N132:BF132)+SUM($N1011:BF1011))*BG$958*BG982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH982,BH132/BH982)-BH132,0)+(SUM($N132:BG132)+SUM($N1011:BG1011))*BH$958*BH982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI982,BI132/BI982)-BI132,0)+(SUM($N132:BH132)+SUM($N1011:BH1011))*BI$958*BI982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ982,BJ132/BJ982)-BJ132,0)+(SUM($N132:BI132)+SUM($N1011:BI1011))*BJ$958*BJ982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK982,BK132/BK982)-BK132,0)+(SUM($N132:BJ132)+SUM($N1011:BJ1011))*BK$958*BK982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL982,BL132/BL982)-BL132,0)+(SUM($N132:BK132)+SUM($N1011:BK1011))*BL$958*BL982)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM982,BM132/BM982)-BM132,0)+(SUM($N132:BL132)+SUM($N1011:BL1011))*BM$958*BM982)*($F1040=5)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O983,O133/O983)-O133,0)+(SUM($N133:N133)+SUM($N1012:N1012))*O$958*O983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P983,P133/P983)-P133,0)+(SUM($N133:O133)+SUM($N1012:O1012))*P$958*P983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q983,Q133/Q983)-Q133,0)+(SUM($N133:P133)+SUM($N1012:P1012))*Q$958*Q983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R983,R133/R983)-R133,0)+(SUM($N133:Q133)+SUM($N1012:Q1012))*R$958*R983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S983,S133/S983)-S133,0)+(SUM($N133:R133)+SUM($N1012:R1012))*S$958*S983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T983,T133/T983)-T133,0)+(SUM($N133:S133)+SUM($N1012:S1012))*T$958*T983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U983,U133/U983)-U133,0)+(SUM($N133:T133)+SUM($N1012:T1012))*U$958*U983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V983,V133/V983)-V133,0)+(SUM($N133:U133)+SUM($N1012:U1012))*V$958*V983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W983,W133/W983)-W133,0)+(SUM($N133:V133)+SUM($N1012:V1012))*W$958*W983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X983,X133/X983)-X133,0)+(SUM($N133:W133)+SUM($N1012:W1012))*X$958*X983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y983,Y133/Y983)-Y133,0)+(SUM($N133:X133)+SUM($N1012:X1012))*Y$958*Y983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z983,Z133/Z983)-Z133,0)+(SUM($N133:Y133)+SUM($N1012:Y1012))*Z$958*Z983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA983,AA133/AA983)-AA133,0)+(SUM($N133:Z133)+SUM($N1012:Z1012))*AA$958*AA983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB983,AB133/AB983)-AB133,0)+(SUM($N133:AA133)+SUM($N1012:AA1012))*AB$958*AB983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC983,AC133/AC983)-AC133,0)+(SUM($N133:AB133)+SUM($N1012:AB1012))*AC$958*AC983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD983,AD133/AD983)-AD133,0)+(SUM($N133:AC133)+SUM($N1012:AC1012))*AD$958*AD983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE983,AE133/AE983)-AE133,0)+(SUM($N133:AD133)+SUM($N1012:AD1012))*AE$958*AE983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF983,AF133/AF983)-AF133,0)+(SUM($N133:AE133)+SUM($N1012:AE1012))*AF$958*AF983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG983,AG133/AG983)-AG133,0)+(SUM($N133:AF133)+SUM($N1012:AF1012))*AG$958*AG983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH983,AH133/AH983)-AH133,0)+(SUM($N133:AG133)+SUM($N1012:AG1012))*AH$958*AH983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI983,AI133/AI983)-AI133,0)+(SUM($N133:AH133)+SUM($N1012:AH1012))*AI$958*AI983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ983,AJ133/AJ983)-AJ133,0)+(SUM($N133:AI133)+SUM($N1012:AI1012))*AJ$958*AJ983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK983,AK133/AK983)-AK133,0)+(SUM($N133:AJ133)+SUM($N1012:AJ1012))*AK$958*AK983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL983,AL133/AL983)-AL133,0)+(SUM($N133:AK133)+SUM($N1012:AK1012))*AL$958*AL983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM983,AM133/AM983)-AM133,0)+(SUM($N133:AL133)+SUM($N1012:AL1012))*AM$958*AM983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN983,AN133/AN983)-AN133,0)+(SUM($N133:AM133)+SUM($N1012:AM1012))*AN$958*AN983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO983,AO133/AO983)-AO133,0)+(SUM($N133:AN133)+SUM($N1012:AN1012))*AO$958*AO983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP983,AP133/AP983)-AP133,0)+(SUM($N133:AO133)+SUM($N1012:AO1012))*AP$958*AP983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ983,AQ133/AQ983)-AQ133,0)+(SUM($N133:AP133)+SUM($N1012:AP1012))*AQ$958*AQ983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR983,AR133/AR983)-AR133,0)+(SUM($N133:AQ133)+SUM($N1012:AQ1012))*AR$958*AR983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS983,AS133/AS983)-AS133,0)+(SUM($N133:AR133)+SUM($N1012:AR1012))*AS$958*AS983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT983,AT133/AT983)-AT133,0)+(SUM($N133:AS133)+SUM($N1012:AS1012))*AT$958*AT983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU983,AU133/AU983)-AU133,0)+(SUM($N133:AT133)+SUM($N1012:AT1012))*AU$958*AU983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV983,AV133/AV983)-AV133,0)+(SUM($N133:AU133)+SUM($N1012:AU1012))*AV$958*AV983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW983,AW133/AW983)-AW133,0)+(SUM($N133:AV133)+SUM($N1012:AV1012))*AW$958*AW983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX983,AX133/AX983)-AX133,0)+(SUM($N133:AW133)+SUM($N1012:AW1012))*AX$958*AX983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY983,AY133/AY983)-AY133,0)+(SUM($N133:AX133)+SUM($N1012:AX1012))*AY$958*AY983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ983,AZ133/AZ983)-AZ133,0)+(SUM($N133:AY133)+SUM($N1012:AY1012))*AZ$958*AZ983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA983,BA133/BA983)-BA133,0)+(SUM($N133:AZ133)+SUM($N1012:AZ1012))*BA$958*BA983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB983,BB133/BB983)-BB133,0)+(SUM($N133:BA133)+SUM($N1012:BA1012))*BB$958*BB983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC983,BC133/BC983)-BC133,0)+(SUM($N133:BB133)+SUM($N1012:BB1012))*BC$958*BC983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD983,BD133/BD983)-BD133,0)+(SUM($N133:BC133)+SUM($N1012:BC1012))*BD$958*BD983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE983,BE133/BE983)-BE133,0)+(SUM($N133:BD133)+SUM($N1012:BD1012))*BE$958*BE983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF983,BF133/BF983)-BF133,0)+(SUM($N133:BE133)+SUM($N1012:BE1012))*BF$958*BF983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG983,BG133/BG983)-BG133,0)+(SUM($N133:BF133)+SUM($N1012:BF1012))*BG$958*BG983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH983,BH133/BH983)-BH133,0)+(SUM($N133:BG133)+SUM($N1012:BG1012))*BH$958*BH983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI983,BI133/BI983)-BI133,0)+(SUM($N133:BH133)+SUM($N1012:BH1012))*BI$958*BI983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ983,BJ133/BJ983)-BJ133,0)+(SUM($N133:BI133)+SUM($N1012:BI1012))*BJ$958*BJ983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK983,BK133/BK983)-BK133,0)+(SUM($N133:BJ133)+SUM($N1012:BJ1012))*BK$958*BK983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL983,BL133/BL983)-BL133,0)+(SUM($N133:BK133)+SUM($N1012:BK1012))*BL$958*BL983)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM983,BM133/BM983)-BM133,0)+(SUM($N133:BL133)+SUM($N1012:BL1012))*BM$958*BM983)*($F1041=5)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O984,O134/O984)-O134,0)+(SUM($N134:N134)+SUM($N1013:N1013))*O$958*O984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P984,P134/P984)-P134,0)+(SUM($N134:O134)+SUM($N1013:O1013))*P$958*P984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q984,Q134/Q984)-Q134,0)+(SUM($N134:P134)+SUM($N1013:P1013))*Q$958*Q984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R984,R134/R984)-R134,0)+(SUM($N134:Q134)+SUM($N1013:Q1013))*R$958*R984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S984,S134/S984)-S134,0)+(SUM($N134:R134)+SUM($N1013:R1013))*S$958*S984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T984,T134/T984)-T134,0)+(SUM($N134:S134)+SUM($N1013:S1013))*T$958*T984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U984,U134/U984)-U134,0)+(SUM($N134:T134)+SUM($N1013:T1013))*U$958*U984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V984,V134/V984)-V134,0)+(SUM($N134:U134)+SUM($N1013:U1013))*V$958*V984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W984,W134/W984)-W134,0)+(SUM($N134:V134)+SUM($N1013:V1013))*W$958*W984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X984,X134/X984)-X134,0)+(SUM($N134:W134)+SUM($N1013:W1013))*X$958*X984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y984,Y134/Y984)-Y134,0)+(SUM($N134:X134)+SUM($N1013:X1013))*Y$958*Y984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z984,Z134/Z984)-Z134,0)+(SUM($N134:Y134)+SUM($N1013:Y1013))*Z$958*Z984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA984,AA134/AA984)-AA134,0)+(SUM($N134:Z134)+SUM($N1013:Z1013))*AA$958*AA984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB984,AB134/AB984)-AB134,0)+(SUM($N134:AA134)+SUM($N1013:AA1013))*AB$958*AB984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC984,AC134/AC984)-AC134,0)+(SUM($N134:AB134)+SUM($N1013:AB1013))*AC$958*AC984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD984,AD134/AD984)-AD134,0)+(SUM($N134:AC134)+SUM($N1013:AC1013))*AD$958*AD984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE984,AE134/AE984)-AE134,0)+(SUM($N134:AD134)+SUM($N1013:AD1013))*AE$958*AE984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF984,AF134/AF984)-AF134,0)+(SUM($N134:AE134)+SUM($N1013:AE1013))*AF$958*AF984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG984,AG134/AG984)-AG134,0)+(SUM($N134:AF134)+SUM($N1013:AF1013))*AG$958*AG984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH984,AH134/AH984)-AH134,0)+(SUM($N134:AG134)+SUM($N1013:AG1013))*AH$958*AH984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI984,AI134/AI984)-AI134,0)+(SUM($N134:AH134)+SUM($N1013:AH1013))*AI$958*AI984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ984,AJ134/AJ984)-AJ134,0)+(SUM($N134:AI134)+SUM($N1013:AI1013))*AJ$958*AJ984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK984,AK134/AK984)-AK134,0)+(SUM($N134:AJ134)+SUM($N1013:AJ1013))*AK$958*AK984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL984,AL134/AL984)-AL134,0)+(SUM($N134:AK134)+SUM($N1013:AK1013))*AL$958*AL984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM984,AM134/AM984)-AM134,0)+(SUM($N134:AL134)+SUM($N1013:AL1013))*AM$958*AM984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN984,AN134/AN984)-AN134,0)+(SUM($N134:AM134)+SUM($N1013:AM1013))*AN$958*AN984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO984,AO134/AO984)-AO134,0)+(SUM($N134:AN134)+SUM($N1013:AN1013))*AO$958*AO984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP984,AP134/AP984)-AP134,0)+(SUM($N134:AO134)+SUM($N1013:AO1013))*AP$958*AP984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ984,AQ134/AQ984)-AQ134,0)+(SUM($N134:AP134)+SUM($N1013:AP1013))*AQ$958*AQ984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR984,AR134/AR984)-AR134,0)+(SUM($N134:AQ134)+SUM($N1013:AQ1013))*AR$958*AR984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS984,AS134/AS984)-AS134,0)+(SUM($N134:AR134)+SUM($N1013:AR1013))*AS$958*AS984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT984,AT134/AT984)-AT134,0)+(SUM($N134:AS134)+SUM($N1013:AS1013))*AT$958*AT984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU984,AU134/AU984)-AU134,0)+(SUM($N134:AT134)+SUM($N1013:AT1013))*AU$958*AU984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV984,AV134/AV984)-AV134,0)+(SUM($N134:AU134)+SUM($N1013:AU1013))*AV$958*AV984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW984,AW134/AW984)-AW134,0)+(SUM($N134:AV134)+SUM($N1013:AV1013))*AW$958*AW984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX984,AX134/AX984)-AX134,0)+(SUM($N134:AW134)+SUM($N1013:AW1013))*AX$958*AX984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY984,AY134/AY984)-AY134,0)+(SUM($N134:AX134)+SUM($N1013:AX1013))*AY$958*AY984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ984,AZ134/AZ984)-AZ134,0)+(SUM($N134:AY134)+SUM($N1013:AY1013))*AZ$958*AZ984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA984,BA134/BA984)-BA134,0)+(SUM($N134:AZ134)+SUM($N1013:AZ1013))*BA$958*BA984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB984,BB134/BB984)-BB134,0)+(SUM($N134:BA134)+SUM($N1013:BA1013))*BB$958*BB984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC984,BC134/BC984)-BC134,0)+(SUM($N134:BB134)+SUM($N1013:BB1013))*BC$958*BC984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD984,BD134/BD984)-BD134,0)+(SUM($N134:BC134)+SUM($N1013:BC1013))*BD$958*BD984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE984,BE134/BE984)-BE134,0)+(SUM($N134:BD134)+SUM($N1013:BD1013))*BE$958*BE984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF984,BF134/BF984)-BF134,0)+(SUM($N134:BE134)+SUM($N1013:BE1013))*BF$958*BF984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG984,BG134/BG984)-BG134,0)+(SUM($N134:BF134)+SUM($N1013:BF1013))*BG$958*BG984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH984,BH134/BH984)-BH134,0)+(SUM($N134:BG134)+SUM($N1013:BG1013))*BH$958*BH984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI984,BI134/BI984)-BI134,0)+(SUM($N134:BH134)+SUM($N1013:BH1013))*BI$958*BI984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ984,BJ134/BJ984)-BJ134,0)+(SUM($N134:BI134)+SUM($N1013:BI1013))*BJ$958*BJ984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK984,BK134/BK984)-BK134,0)+(SUM($N134:BJ134)+SUM($N1013:BJ1013))*BK$958*BK984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL984,BL134/BL984)-BL134,0)+(SUM($N134:BK134)+SUM($N1013:BK1013))*BL$958*BL984)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM984,BM134/BM984)-BM134,0)+(SUM($N134:BL134)+SUM($N1013:BL1013))*BM$958*BM984)*($F1042=5)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O985,O135/O985)-O135,0)+(SUM($N135:N135)+SUM($N1014:N1014))*O$958*O985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P985,P135/P985)-P135,0)+(SUM($N135:O135)+SUM($N1014:O1014))*P$958*P985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q985,Q135/Q985)-Q135,0)+(SUM($N135:P135)+SUM($N1014:P1014))*Q$958*Q985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R985,R135/R985)-R135,0)+(SUM($N135:Q135)+SUM($N1014:Q1014))*R$958*R985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S985,S135/S985)-S135,0)+(SUM($N135:R135)+SUM($N1014:R1014))*S$958*S985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T985,T135/T985)-T135,0)+(SUM($N135:S135)+SUM($N1014:S1014))*T$958*T985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U985,U135/U985)-U135,0)+(SUM($N135:T135)+SUM($N1014:T1014))*U$958*U985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V985,V135/V985)-V135,0)+(SUM($N135:U135)+SUM($N1014:U1014))*V$958*V985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W985,W135/W985)-W135,0)+(SUM($N135:V135)+SUM($N1014:V1014))*W$958*W985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X985,X135/X985)-X135,0)+(SUM($N135:W135)+SUM($N1014:W1014))*X$958*X985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y985,Y135/Y985)-Y135,0)+(SUM($N135:X135)+SUM($N1014:X1014))*Y$958*Y985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z985,Z135/Z985)-Z135,0)+(SUM($N135:Y135)+SUM($N1014:Y1014))*Z$958*Z985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA985,AA135/AA985)-AA135,0)+(SUM($N135:Z135)+SUM($N1014:Z1014))*AA$958*AA985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB985,AB135/AB985)-AB135,0)+(SUM($N135:AA135)+SUM($N1014:AA1014))*AB$958*AB985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC985,AC135/AC985)-AC135,0)+(SUM($N135:AB135)+SUM($N1014:AB1014))*AC$958*AC985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD985,AD135/AD985)-AD135,0)+(SUM($N135:AC135)+SUM($N1014:AC1014))*AD$958*AD985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE985,AE135/AE985)-AE135,0)+(SUM($N135:AD135)+SUM($N1014:AD1014))*AE$958*AE985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF985,AF135/AF985)-AF135,0)+(SUM($N135:AE135)+SUM($N1014:AE1014))*AF$958*AF985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG985,AG135/AG985)-AG135,0)+(SUM($N135:AF135)+SUM($N1014:AF1014))*AG$958*AG985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH985,AH135/AH985)-AH135,0)+(SUM($N135:AG135)+SUM($N1014:AG1014))*AH$958*AH985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI985,AI135/AI985)-AI135,0)+(SUM($N135:AH135)+SUM($N1014:AH1014))*AI$958*AI985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ985,AJ135/AJ985)-AJ135,0)+(SUM($N135:AI135)+SUM($N1014:AI1014))*AJ$958*AJ985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK985,AK135/AK985)-AK135,0)+(SUM($N135:AJ135)+SUM($N1014:AJ1014))*AK$958*AK985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL985,AL135/AL985)-AL135,0)+(SUM($N135:AK135)+SUM($N1014:AK1014))*AL$958*AL985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM985,AM135/AM985)-AM135,0)+(SUM($N135:AL135)+SUM($N1014:AL1014))*AM$958*AM985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN985,AN135/AN985)-AN135,0)+(SUM($N135:AM135)+SUM($N1014:AM1014))*AN$958*AN985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO985,AO135/AO985)-AO135,0)+(SUM($N135:AN135)+SUM($N1014:AN1014))*AO$958*AO985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP985,AP135/AP985)-AP135,0)+(SUM($N135:AO135)+SUM($N1014:AO1014))*AP$958*AP985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ985,AQ135/AQ985)-AQ135,0)+(SUM($N135:AP135)+SUM($N1014:AP1014))*AQ$958*AQ985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR985,AR135/AR985)-AR135,0)+(SUM($N135:AQ135)+SUM($N1014:AQ1014))*AR$958*AR985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS985,AS135/AS985)-AS135,0)+(SUM($N135:AR135)+SUM($N1014:AR1014))*AS$958*AS985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT985,AT135/AT985)-AT135,0)+(SUM($N135:AS135)+SUM($N1014:AS1014))*AT$958*AT985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU985,AU135/AU985)-AU135,0)+(SUM($N135:AT135)+SUM($N1014:AT1014))*AU$958*AU985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV985,AV135/AV985)-AV135,0)+(SUM($N135:AU135)+SUM($N1014:AU1014))*AV$958*AV985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW985,AW135/AW985)-AW135,0)+(SUM($N135:AV135)+SUM($N1014:AV1014))*AW$958*AW985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX985,AX135/AX985)-AX135,0)+(SUM($N135:AW135)+SUM($N1014:AW1014))*AX$958*AX985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY985,AY135/AY985)-AY135,0)+(SUM($N135:AX135)+SUM($N1014:AX1014))*AY$958*AY985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ985,AZ135/AZ985)-AZ135,0)+(SUM($N135:AY135)+SUM($N1014:AY1014))*AZ$958*AZ985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA985,BA135/BA985)-BA135,0)+(SUM($N135:AZ135)+SUM($N1014:AZ1014))*BA$958*BA985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB985,BB135/BB985)-BB135,0)+(SUM($N135:BA135)+SUM($N1014:BA1014))*BB$958*BB985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC985,BC135/BC985)-BC135,0)+(SUM($N135:BB135)+SUM($N1014:BB1014))*BC$958*BC985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD985,BD135/BD985)-BD135,0)+(SUM($N135:BC135)+SUM($N1014:BC1014))*BD$958*BD985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE985,BE135/BE985)-BE135,0)+(SUM($N135:BD135)+SUM($N1014:BD1014))*BE$958*BE985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF985,BF135/BF985)-BF135,0)+(SUM($N135:BE135)+SUM($N1014:BE1014))*BF$958*BF985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG985,BG135/BG985)-BG135,0)+(SUM($N135:BF135)+SUM($N1014:BF1014))*BG$958*BG985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH985,BH135/BH985)-BH135,0)+(SUM($N135:BG135)+SUM($N1014:BG1014))*BH$958*BH985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI985,BI135/BI985)-BI135,0)+(SUM($N135:BH135)+SUM($N1014:BH1014))*BI$958*BI985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ985,BJ135/BJ985)-BJ135,0)+(SUM($N135:BI135)+SUM($N1014:BI1014))*BJ$958*BJ985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK985,BK135/BK985)-BK135,0)+(SUM($N135:BJ135)+SUM($N1014:BJ1014))*BK$958*BK985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL985,BL135/BL985)-BL135,0)+(SUM($N135:BK135)+SUM($N1014:BK1014))*BL$958*BL985)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM985,BM135/BM985)-BM135,0)+(SUM($N135:BL135)+SUM($N1014:BL1014))*BM$958*BM985)*($F1043=5)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O986,O136/O986)-O136,0)+(SUM($N136:N136)+SUM($N1015:N1015))*O$958*O986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P986,P136/P986)-P136,0)+(SUM($N136:O136)+SUM($N1015:O1015))*P$958*P986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q986,Q136/Q986)-Q136,0)+(SUM($N136:P136)+SUM($N1015:P1015))*Q$958*Q986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R986,R136/R986)-R136,0)+(SUM($N136:Q136)+SUM($N1015:Q1015))*R$958*R986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S986,S136/S986)-S136,0)+(SUM($N136:R136)+SUM($N1015:R1015))*S$958*S986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T986,T136/T986)-T136,0)+(SUM($N136:S136)+SUM($N1015:S1015))*T$958*T986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U986,U136/U986)-U136,0)+(SUM($N136:T136)+SUM($N1015:T1015))*U$958*U986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V986,V136/V986)-V136,0)+(SUM($N136:U136)+SUM($N1015:U1015))*V$958*V986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W986,W136/W986)-W136,0)+(SUM($N136:V136)+SUM($N1015:V1015))*W$958*W986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X986,X136/X986)-X136,0)+(SUM($N136:W136)+SUM($N1015:W1015))*X$958*X986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y986,Y136/Y986)-Y136,0)+(SUM($N136:X136)+SUM($N1015:X1015))*Y$958*Y986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z986,Z136/Z986)-Z136,0)+(SUM($N136:Y136)+SUM($N1015:Y1015))*Z$958*Z986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA986,AA136/AA986)-AA136,0)+(SUM($N136:Z136)+SUM($N1015:Z1015))*AA$958*AA986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB986,AB136/AB986)-AB136,0)+(SUM($N136:AA136)+SUM($N1015:AA1015))*AB$958*AB986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC986,AC136/AC986)-AC136,0)+(SUM($N136:AB136)+SUM($N1015:AB1015))*AC$958*AC986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD986,AD136/AD986)-AD136,0)+(SUM($N136:AC136)+SUM($N1015:AC1015))*AD$958*AD986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE986,AE136/AE986)-AE136,0)+(SUM($N136:AD136)+SUM($N1015:AD1015))*AE$958*AE986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF986,AF136/AF986)-AF136,0)+(SUM($N136:AE136)+SUM($N1015:AE1015))*AF$958*AF986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG986,AG136/AG986)-AG136,0)+(SUM($N136:AF136)+SUM($N1015:AF1015))*AG$958*AG986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH986,AH136/AH986)-AH136,0)+(SUM($N136:AG136)+SUM($N1015:AG1015))*AH$958*AH986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI986,AI136/AI986)-AI136,0)+(SUM($N136:AH136)+SUM($N1015:AH1015))*AI$958*AI986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ986,AJ136/AJ986)-AJ136,0)+(SUM($N136:AI136)+SUM($N1015:AI1015))*AJ$958*AJ986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK986,AK136/AK986)-AK136,0)+(SUM($N136:AJ136)+SUM($N1015:AJ1015))*AK$958*AK986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL986,AL136/AL986)-AL136,0)+(SUM($N136:AK136)+SUM($N1015:AK1015))*AL$958*AL986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM986,AM136/AM986)-AM136,0)+(SUM($N136:AL136)+SUM($N1015:AL1015))*AM$958*AM986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN986,AN136/AN986)-AN136,0)+(SUM($N136:AM136)+SUM($N1015:AM1015))*AN$958*AN986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO986,AO136/AO986)-AO136,0)+(SUM($N136:AN136)+SUM($N1015:AN1015))*AO$958*AO986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP986,AP136/AP986)-AP136,0)+(SUM($N136:AO136)+SUM($N1015:AO1015))*AP$958*AP986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ986,AQ136/AQ986)-AQ136,0)+(SUM($N136:AP136)+SUM($N1015:AP1015))*AQ$958*AQ986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR986,AR136/AR986)-AR136,0)+(SUM($N136:AQ136)+SUM($N1015:AQ1015))*AR$958*AR986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS986,AS136/AS986)-AS136,0)+(SUM($N136:AR136)+SUM($N1015:AR1015))*AS$958*AS986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT986,AT136/AT986)-AT136,0)+(SUM($N136:AS136)+SUM($N1015:AS1015))*AT$958*AT986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU986,AU136/AU986)-AU136,0)+(SUM($N136:AT136)+SUM($N1015:AT1015))*AU$958*AU986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV986,AV136/AV986)-AV136,0)+(SUM($N136:AU136)+SUM($N1015:AU1015))*AV$958*AV986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW986,AW136/AW986)-AW136,0)+(SUM($N136:AV136)+SUM($N1015:AV1015))*AW$958*AW986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX986,AX136/AX986)-AX136,0)+(SUM($N136:AW136)+SUM($N1015:AW1015))*AX$958*AX986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY986,AY136/AY986)-AY136,0)+(SUM($N136:AX136)+SUM($N1015:AX1015))*AY$958*AY986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ986,AZ136/AZ986)-AZ136,0)+(SUM($N136:AY136)+SUM($N1015:AY1015))*AZ$958*AZ986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA986,BA136/BA986)-BA136,0)+(SUM($N136:AZ136)+SUM($N1015:AZ1015))*BA$958*BA986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB986,BB136/BB986)-BB136,0)+(SUM($N136:BA136)+SUM($N1015:BA1015))*BB$958*BB986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC986,BC136/BC986)-BC136,0)+(SUM($N136:BB136)+SUM($N1015:BB1015))*BC$958*BC986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD986,BD136/BD986)-BD136,0)+(SUM($N136:BC136)+SUM($N1015:BC1015))*BD$958*BD986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE986,BE136/BE986)-BE136,0)+(SUM($N136:BD136)+SUM($N1015:BD1015))*BE$958*BE986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF986,BF136/BF986)-BF136,0)+(SUM($N136:BE136)+SUM($N1015:BE1015))*BF$958*BF986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG986,BG136/BG986)-BG136,0)+(SUM($N136:BF136)+SUM($N1015:BF1015))*BG$958*BG986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH986,BH136/BH986)-BH136,0)+(SUM($N136:BG136)+SUM($N1015:BG1015))*BH$958*BH986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI986,BI136/BI986)-BI136,0)+(SUM($N136:BH136)+SUM($N1015:BH1015))*BI$958*BI986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ986,BJ136/BJ986)-BJ136,0)+(SUM($N136:BI136)+SUM($N1015:BI1015))*BJ$958*BJ986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK986,BK136/BK986)-BK136,0)+(SUM($N136:BJ136)+SUM($N1015:BJ1015))*BK$958*BK986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL986,BL136/BL986)-BL136,0)+(SUM($N136:BK136)+SUM($N1015:BK1015))*BL$958*BL986)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM986,BM136/BM986)-BM136,0)+(SUM($N136:BL136)+SUM($N1015:BL1015))*BM$958*BM986)*($F1044=5)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O987,O137/O987)-O137,0)+(SUM($N137:N137)+SUM($N1016:N1016))*O$958*O987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P987,P137/P987)-P137,0)+(SUM($N137:O137)+SUM($N1016:O1016))*P$958*P987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q987,Q137/Q987)-Q137,0)+(SUM($N137:P137)+SUM($N1016:P1016))*Q$958*Q987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R987,R137/R987)-R137,0)+(SUM($N137:Q137)+SUM($N1016:Q1016))*R$958*R987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S987,S137/S987)-S137,0)+(SUM($N137:R137)+SUM($N1016:R1016))*S$958*S987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T987,T137/T987)-T137,0)+(SUM($N137:S137)+SUM($N1016:S1016))*T$958*T987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U987,U137/U987)-U137,0)+(SUM($N137:T137)+SUM($N1016:T1016))*U$958*U987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V987,V137/V987)-V137,0)+(SUM($N137:U137)+SUM($N1016:U1016))*V$958*V987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W987,W137/W987)-W137,0)+(SUM($N137:V137)+SUM($N1016:V1016))*W$958*W987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X987,X137/X987)-X137,0)+(SUM($N137:W137)+SUM($N1016:W1016))*X$958*X987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y987,Y137/Y987)-Y137,0)+(SUM($N137:X137)+SUM($N1016:X1016))*Y$958*Y987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z987,Z137/Z987)-Z137,0)+(SUM($N137:Y137)+SUM($N1016:Y1016))*Z$958*Z987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA987,AA137/AA987)-AA137,0)+(SUM($N137:Z137)+SUM($N1016:Z1016))*AA$958*AA987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB987,AB137/AB987)-AB137,0)+(SUM($N137:AA137)+SUM($N1016:AA1016))*AB$958*AB987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC987,AC137/AC987)-AC137,0)+(SUM($N137:AB137)+SUM($N1016:AB1016))*AC$958*AC987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD987,AD137/AD987)-AD137,0)+(SUM($N137:AC137)+SUM($N1016:AC1016))*AD$958*AD987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE987,AE137/AE987)-AE137,0)+(SUM($N137:AD137)+SUM($N1016:AD1016))*AE$958*AE987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF987,AF137/AF987)-AF137,0)+(SUM($N137:AE137)+SUM($N1016:AE1016))*AF$958*AF987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG987,AG137/AG987)-AG137,0)+(SUM($N137:AF137)+SUM($N1016:AF1016))*AG$958*AG987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH987,AH137/AH987)-AH137,0)+(SUM($N137:AG137)+SUM($N1016:AG1016))*AH$958*AH987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI987,AI137/AI987)-AI137,0)+(SUM($N137:AH137)+SUM($N1016:AH1016))*AI$958*AI987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ987,AJ137/AJ987)-AJ137,0)+(SUM($N137:AI137)+SUM($N1016:AI1016))*AJ$958*AJ987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK987,AK137/AK987)-AK137,0)+(SUM($N137:AJ137)+SUM($N1016:AJ1016))*AK$958*AK987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL987,AL137/AL987)-AL137,0)+(SUM($N137:AK137)+SUM($N1016:AK1016))*AL$958*AL987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM987,AM137/AM987)-AM137,0)+(SUM($N137:AL137)+SUM($N1016:AL1016))*AM$958*AM987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN987,AN137/AN987)-AN137,0)+(SUM($N137:AM137)+SUM($N1016:AM1016))*AN$958*AN987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO987,AO137/AO987)-AO137,0)+(SUM($N137:AN137)+SUM($N1016:AN1016))*AO$958*AO987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP987,AP137/AP987)-AP137,0)+(SUM($N137:AO137)+SUM($N1016:AO1016))*AP$958*AP987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ987,AQ137/AQ987)-AQ137,0)+(SUM($N137:AP137)+SUM($N1016:AP1016))*AQ$958*AQ987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR987,AR137/AR987)-AR137,0)+(SUM($N137:AQ137)+SUM($N1016:AQ1016))*AR$958*AR987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS987,AS137/AS987)-AS137,0)+(SUM($N137:AR137)+SUM($N1016:AR1016))*AS$958*AS987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT987,AT137/AT987)-AT137,0)+(SUM($N137:AS137)+SUM($N1016:AS1016))*AT$958*AT987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU987,AU137/AU987)-AU137,0)+(SUM($N137:AT137)+SUM($N1016:AT1016))*AU$958*AU987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV987,AV137/AV987)-AV137,0)+(SUM($N137:AU137)+SUM($N1016:AU1016))*AV$958*AV987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW987,AW137/AW987)-AW137,0)+(SUM($N137:AV137)+SUM($N1016:AV1016))*AW$958*AW987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX987,AX137/AX987)-AX137,0)+(SUM($N137:AW137)+SUM($N1016:AW1016))*AX$958*AX987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY987,AY137/AY987)-AY137,0)+(SUM($N137:AX137)+SUM($N1016:AX1016))*AY$958*AY987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ987,AZ137/AZ987)-AZ137,0)+(SUM($N137:AY137)+SUM($N1016:AY1016))*AZ$958*AZ987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA987,BA137/BA987)-BA137,0)+(SUM($N137:AZ137)+SUM($N1016:AZ1016))*BA$958*BA987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB987,BB137/BB987)-BB137,0)+(SUM($N137:BA137)+SUM($N1016:BA1016))*BB$958*BB987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC987,BC137/BC987)-BC137,0)+(SUM($N137:BB137)+SUM($N1016:BB1016))*BC$958*BC987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD987,BD137/BD987)-BD137,0)+(SUM($N137:BC137)+SUM($N1016:BC1016))*BD$958*BD987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE987,BE137/BE987)-BE137,0)+(SUM($N137:BD137)+SUM($N1016:BD1016))*BE$958*BE987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF987,BF137/BF987)-BF137,0)+(SUM($N137:BE137)+SUM($N1016:BE1016))*BF$958*BF987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG987,BG137/BG987)-BG137,0)+(SUM($N137:BF137)+SUM($N1016:BF1016))*BG$958*BG987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH987,BH137/BH987)-BH137,0)+(SUM($N137:BG137)+SUM($N1016:BG1016))*BH$958*BH987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI987,BI137/BI987)-BI137,0)+(SUM($N137:BH137)+SUM($N1016:BH1016))*BI$958*BI987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ987,BJ137/BJ987)-BJ137,0)+(SUM($N137:BI137)+SUM($N1016:BI1016))*BJ$958*BJ987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK987,BK137/BK987)-BK137,0)+(SUM($N137:BJ137)+SUM($N1016:BJ1016))*BK$958*BK987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL987,BL137/BL987)-BL137,0)+(SUM($N137:BK137)+SUM($N1016:BK1016))*BL$958*BL987)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM987,BM137/BM987)-BM137,0)+(SUM($N137:BL137)+SUM($N1016:BL1016))*BM$958*BM987)*($F1045=5)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O988,O138/O988)-O138,0)+(SUM($N138:N138)+SUM($N1017:N1017))*O$958*O988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P988,P138/P988)-P138,0)+(SUM($N138:O138)+SUM($N1017:O1017))*P$958*P988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q988,Q138/Q988)-Q138,0)+(SUM($N138:P138)+SUM($N1017:P1017))*Q$958*Q988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R988,R138/R988)-R138,0)+(SUM($N138:Q138)+SUM($N1017:Q1017))*R$958*R988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S988,S138/S988)-S138,0)+(SUM($N138:R138)+SUM($N1017:R1017))*S$958*S988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T988,T138/T988)-T138,0)+(SUM($N138:S138)+SUM($N1017:S1017))*T$958*T988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U988,U138/U988)-U138,0)+(SUM($N138:T138)+SUM($N1017:T1017))*U$958*U988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V988,V138/V988)-V138,0)+(SUM($N138:U138)+SUM($N1017:U1017))*V$958*V988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W988,W138/W988)-W138,0)+(SUM($N138:V138)+SUM($N1017:V1017))*W$958*W988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X988,X138/X988)-X138,0)+(SUM($N138:W138)+SUM($N1017:W1017))*X$958*X988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y988,Y138/Y988)-Y138,0)+(SUM($N138:X138)+SUM($N1017:X1017))*Y$958*Y988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z988,Z138/Z988)-Z138,0)+(SUM($N138:Y138)+SUM($N1017:Y1017))*Z$958*Z988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA988,AA138/AA988)-AA138,0)+(SUM($N138:Z138)+SUM($N1017:Z1017))*AA$958*AA988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB988,AB138/AB988)-AB138,0)+(SUM($N138:AA138)+SUM($N1017:AA1017))*AB$958*AB988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC988,AC138/AC988)-AC138,0)+(SUM($N138:AB138)+SUM($N1017:AB1017))*AC$958*AC988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD988,AD138/AD988)-AD138,0)+(SUM($N138:AC138)+SUM($N1017:AC1017))*AD$958*AD988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE988,AE138/AE988)-AE138,0)+(SUM($N138:AD138)+SUM($N1017:AD1017))*AE$958*AE988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF988,AF138/AF988)-AF138,0)+(SUM($N138:AE138)+SUM($N1017:AE1017))*AF$958*AF988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG988,AG138/AG988)-AG138,0)+(SUM($N138:AF138)+SUM($N1017:AF1017))*AG$958*AG988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH988,AH138/AH988)-AH138,0)+(SUM($N138:AG138)+SUM($N1017:AG1017))*AH$958*AH988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI988,AI138/AI988)-AI138,0)+(SUM($N138:AH138)+SUM($N1017:AH1017))*AI$958*AI988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ988,AJ138/AJ988)-AJ138,0)+(SUM($N138:AI138)+SUM($N1017:AI1017))*AJ$958*AJ988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK988,AK138/AK988)-AK138,0)+(SUM($N138:AJ138)+SUM($N1017:AJ1017))*AK$958*AK988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL988,AL138/AL988)-AL138,0)+(SUM($N138:AK138)+SUM($N1017:AK1017))*AL$958*AL988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM988,AM138/AM988)-AM138,0)+(SUM($N138:AL138)+SUM($N1017:AL1017))*AM$958*AM988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN988,AN138/AN988)-AN138,0)+(SUM($N138:AM138)+SUM($N1017:AM1017))*AN$958*AN988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO988,AO138/AO988)-AO138,0)+(SUM($N138:AN138)+SUM($N1017:AN1017))*AO$958*AO988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP988,AP138/AP988)-AP138,0)+(SUM($N138:AO138)+SUM($N1017:AO1017))*AP$958*AP988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ988,AQ138/AQ988)-AQ138,0)+(SUM($N138:AP138)+SUM($N1017:AP1017))*AQ$958*AQ988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR988,AR138/AR988)-AR138,0)+(SUM($N138:AQ138)+SUM($N1017:AQ1017))*AR$958*AR988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS988,AS138/AS988)-AS138,0)+(SUM($N138:AR138)+SUM($N1017:AR1017))*AS$958*AS988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT988,AT138/AT988)-AT138,0)+(SUM($N138:AS138)+SUM($N1017:AS1017))*AT$958*AT988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU988,AU138/AU988)-AU138,0)+(SUM($N138:AT138)+SUM($N1017:AT1017))*AU$958*AU988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV988,AV138/AV988)-AV138,0)+(SUM($N138:AU138)+SUM($N1017:AU1017))*AV$958*AV988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW988,AW138/AW988)-AW138,0)+(SUM($N138:AV138)+SUM($N1017:AV1017))*AW$958*AW988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX988,AX138/AX988)-AX138,0)+(SUM($N138:AW138)+SUM($N1017:AW1017))*AX$958*AX988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY988,AY138/AY988)-AY138,0)+(SUM($N138:AX138)+SUM($N1017:AX1017))*AY$958*AY988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ988,AZ138/AZ988)-AZ138,0)+(SUM($N138:AY138)+SUM($N1017:AY1017))*AZ$958*AZ988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA988,BA138/BA988)-BA138,0)+(SUM($N138:AZ138)+SUM($N1017:AZ1017))*BA$958*BA988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB988,BB138/BB988)-BB138,0)+(SUM($N138:BA138)+SUM($N1017:BA1017))*BB$958*BB988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC988,BC138/BC988)-BC138,0)+(SUM($N138:BB138)+SUM($N1017:BB1017))*BC$958*BC988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD988,BD138/BD988)-BD138,0)+(SUM($N138:BC138)+SUM($N1017:BC1017))*BD$958*BD988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE988,BE138/BE988)-BE138,0)+(SUM($N138:BD138)+SUM($N1017:BD1017))*BE$958*BE988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF988,BF138/BF988)-BF138,0)+(SUM($N138:BE138)+SUM($N1017:BE1017))*BF$958*BF988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG988,BG138/BG988)-BG138,0)+(SUM($N138:BF138)+SUM($N1017:BF1017))*BG$958*BG988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH988,BH138/BH988)-BH138,0)+(SUM($N138:BG138)+SUM($N1017:BG1017))*BH$958*BH988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI988,BI138/BI988)-BI138,0)+(SUM($N138:BH138)+SUM($N1017:BH1017))*BI$958*BI988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ988,BJ138/BJ988)-BJ138,0)+(SUM($N138:BI138)+SUM($N1017:BI1017))*BJ$958*BJ988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK988,BK138/BK988)-BK138,0)+(SUM($N138:BJ138)+SUM($N1017:BJ1017))*BK$958*BK988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL988,BL138/BL988)-BL138,0)+(SUM($N138:BK138)+SUM($N1017:BK1017))*BL$958*BL988)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM988,BM138/BM988)-BM138,0)+(SUM($N138:BL138)+SUM($N1017:BL1017))*BM$958*BM988)*($F1046=5)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O989,O139/O989)-O139,0)+(SUM($N139:N139)+SUM($N1018:N1018))*O$958*O989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P989,P139/P989)-P139,0)+(SUM($N139:O139)+SUM($N1018:O1018))*P$958*P989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q989,Q139/Q989)-Q139,0)+(SUM($N139:P139)+SUM($N1018:P1018))*Q$958*Q989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R989,R139/R989)-R139,0)+(SUM($N139:Q139)+SUM($N1018:Q1018))*R$958*R989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S989,S139/S989)-S139,0)+(SUM($N139:R139)+SUM($N1018:R1018))*S$958*S989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T989,T139/T989)-T139,0)+(SUM($N139:S139)+SUM($N1018:S1018))*T$958*T989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U989,U139/U989)-U139,0)+(SUM($N139:T139)+SUM($N1018:T1018))*U$958*U989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V989,V139/V989)-V139,0)+(SUM($N139:U139)+SUM($N1018:U1018))*V$958*V989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W989,W139/W989)-W139,0)+(SUM($N139:V139)+SUM($N1018:V1018))*W$958*W989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X989,X139/X989)-X139,0)+(SUM($N139:W139)+SUM($N1018:W1018))*X$958*X989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y989,Y139/Y989)-Y139,0)+(SUM($N139:X139)+SUM($N1018:X1018))*Y$958*Y989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z989,Z139/Z989)-Z139,0)+(SUM($N139:Y139)+SUM($N1018:Y1018))*Z$958*Z989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA989,AA139/AA989)-AA139,0)+(SUM($N139:Z139)+SUM($N1018:Z1018))*AA$958*AA989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB989,AB139/AB989)-AB139,0)+(SUM($N139:AA139)+SUM($N1018:AA1018))*AB$958*AB989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC989,AC139/AC989)-AC139,0)+(SUM($N139:AB139)+SUM($N1018:AB1018))*AC$958*AC989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD989,AD139/AD989)-AD139,0)+(SUM($N139:AC139)+SUM($N1018:AC1018))*AD$958*AD989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE989,AE139/AE989)-AE139,0)+(SUM($N139:AD139)+SUM($N1018:AD1018))*AE$958*AE989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF989,AF139/AF989)-AF139,0)+(SUM($N139:AE139)+SUM($N1018:AE1018))*AF$958*AF989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG989,AG139/AG989)-AG139,0)+(SUM($N139:AF139)+SUM($N1018:AF1018))*AG$958*AG989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH989,AH139/AH989)-AH139,0)+(SUM($N139:AG139)+SUM($N1018:AG1018))*AH$958*AH989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI989,AI139/AI989)-AI139,0)+(SUM($N139:AH139)+SUM($N1018:AH1018))*AI$958*AI989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ989,AJ139/AJ989)-AJ139,0)+(SUM($N139:AI139)+SUM($N1018:AI1018))*AJ$958*AJ989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK989,AK139/AK989)-AK139,0)+(SUM($N139:AJ139)+SUM($N1018:AJ1018))*AK$958*AK989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL989,AL139/AL989)-AL139,0)+(SUM($N139:AK139)+SUM($N1018:AK1018))*AL$958*AL989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM989,AM139/AM989)-AM139,0)+(SUM($N139:AL139)+SUM($N1018:AL1018))*AM$958*AM989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN989,AN139/AN989)-AN139,0)+(SUM($N139:AM139)+SUM($N1018:AM1018))*AN$958*AN989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO989,AO139/AO989)-AO139,0)+(SUM($N139:AN139)+SUM($N1018:AN1018))*AO$958*AO989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP989,AP139/AP989)-AP139,0)+(SUM($N139:AO139)+SUM($N1018:AO1018))*AP$958*AP989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ989,AQ139/AQ989)-AQ139,0)+(SUM($N139:AP139)+SUM($N1018:AP1018))*AQ$958*AQ989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR989,AR139/AR989)-AR139,0)+(SUM($N139:AQ139)+SUM($N1018:AQ1018))*AR$958*AR989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS989,AS139/AS989)-AS139,0)+(SUM($N139:AR139)+SUM($N1018:AR1018))*AS$958*AS989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT989,AT139/AT989)-AT139,0)+(SUM($N139:AS139)+SUM($N1018:AS1018))*AT$958*AT989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU989,AU139/AU989)-AU139,0)+(SUM($N139:AT139)+SUM($N1018:AT1018))*AU$958*AU989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV989,AV139/AV989)-AV139,0)+(SUM($N139:AU139)+SUM($N1018:AU1018))*AV$958*AV989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW989,AW139/AW989)-AW139,0)+(SUM($N139:AV139)+SUM($N1018:AV1018))*AW$958*AW989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX989,AX139/AX989)-AX139,0)+(SUM($N139:AW139)+SUM($N1018:AW1018))*AX$958*AX989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY989,AY139/AY989)-AY139,0)+(SUM($N139:AX139)+SUM($N1018:AX1018))*AY$958*AY989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ989,AZ139/AZ989)-AZ139,0)+(SUM($N139:AY139)+SUM($N1018:AY1018))*AZ$958*AZ989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA989,BA139/BA989)-BA139,0)+(SUM($N139:AZ139)+SUM($N1018:AZ1018))*BA$958*BA989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB989,BB139/BB989)-BB139,0)+(SUM($N139:BA139)+SUM($N1018:BA1018))*BB$958*BB989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC989,BC139/BC989)-BC139,0)+(SUM($N139:BB139)+SUM($N1018:BB1018))*BC$958*BC989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD989,BD139/BD989)-BD139,0)+(SUM($N139:BC139)+SUM($N1018:BC1018))*BD$958*BD989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE989,BE139/BE989)-BE139,0)+(SUM($N139:BD139)+SUM($N1018:BD1018))*BE$958*BE989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF989,BF139/BF989)-BF139,0)+(SUM($N139:BE139)+SUM($N1018:BE1018))*BF$958*BF989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG989,BG139/BG989)-BG139,0)+(SUM($N139:BF139)+SUM($N1018:BF1018))*BG$958*BG989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH989,BH139/BH989)-BH139,0)+(SUM($N139:BG139)+SUM($N1018:BG1018))*BH$958*BH989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI989,BI139/BI989)-BI139,0)+(SUM($N139:BH139)+SUM($N1018:BH1018))*BI$958*BI989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ989,BJ139/BJ989)-BJ139,0)+(SUM($N139:BI139)+SUM($N1018:BI1018))*BJ$958*BJ989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK989,BK139/BK989)-BK139,0)+(SUM($N139:BJ139)+SUM($N1018:BJ1018))*BK$958*BK989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL989,BL139/BL989)-BL139,0)+(SUM($N139:BK139)+SUM($N1018:BK1018))*BL$958*BL989)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM989,BM139/BM989)-BM139,0)+(SUM($N139:BL139)+SUM($N1018:BL1018))*BM$958*BM989)*($F1047=5)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O990,O140/O990)-O140,0)+(SUM($N140:N140)+SUM($N1019:N1019))*O$958*O990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P990,P140/P990)-P140,0)+(SUM($N140:O140)+SUM($N1019:O1019))*P$958*P990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q990,Q140/Q990)-Q140,0)+(SUM($N140:P140)+SUM($N1019:P1019))*Q$958*Q990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R990,R140/R990)-R140,0)+(SUM($N140:Q140)+SUM($N1019:Q1019))*R$958*R990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S990,S140/S990)-S140,0)+(SUM($N140:R140)+SUM($N1019:R1019))*S$958*S990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T990,T140/T990)-T140,0)+(SUM($N140:S140)+SUM($N1019:S1019))*T$958*T990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U990,U140/U990)-U140,0)+(SUM($N140:T140)+SUM($N1019:T1019))*U$958*U990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V990,V140/V990)-V140,0)+(SUM($N140:U140)+SUM($N1019:U1019))*V$958*V990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W990,W140/W990)-W140,0)+(SUM($N140:V140)+SUM($N1019:V1019))*W$958*W990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X990,X140/X990)-X140,0)+(SUM($N140:W140)+SUM($N1019:W1019))*X$958*X990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y990,Y140/Y990)-Y140,0)+(SUM($N140:X140)+SUM($N1019:X1019))*Y$958*Y990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z990,Z140/Z990)-Z140,0)+(SUM($N140:Y140)+SUM($N1019:Y1019))*Z$958*Z990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA990,AA140/AA990)-AA140,0)+(SUM($N140:Z140)+SUM($N1019:Z1019))*AA$958*AA990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB990,AB140/AB990)-AB140,0)+(SUM($N140:AA140)+SUM($N1019:AA1019))*AB$958*AB990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC990,AC140/AC990)-AC140,0)+(SUM($N140:AB140)+SUM($N1019:AB1019))*AC$958*AC990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD990,AD140/AD990)-AD140,0)+(SUM($N140:AC140)+SUM($N1019:AC1019))*AD$958*AD990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE990,AE140/AE990)-AE140,0)+(SUM($N140:AD140)+SUM($N1019:AD1019))*AE$958*AE990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF990,AF140/AF990)-AF140,0)+(SUM($N140:AE140)+SUM($N1019:AE1019))*AF$958*AF990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG990,AG140/AG990)-AG140,0)+(SUM($N140:AF140)+SUM($N1019:AF1019))*AG$958*AG990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH990,AH140/AH990)-AH140,0)+(SUM($N140:AG140)+SUM($N1019:AG1019))*AH$958*AH990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI990,AI140/AI990)-AI140,0)+(SUM($N140:AH140)+SUM($N1019:AH1019))*AI$958*AI990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ990,AJ140/AJ990)-AJ140,0)+(SUM($N140:AI140)+SUM($N1019:AI1019))*AJ$958*AJ990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK990,AK140/AK990)-AK140,0)+(SUM($N140:AJ140)+SUM($N1019:AJ1019))*AK$958*AK990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL990,AL140/AL990)-AL140,0)+(SUM($N140:AK140)+SUM($N1019:AK1019))*AL$958*AL990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM990,AM140/AM990)-AM140,0)+(SUM($N140:AL140)+SUM($N1019:AL1019))*AM$958*AM990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN990,AN140/AN990)-AN140,0)+(SUM($N140:AM140)+SUM($N1019:AM1019))*AN$958*AN990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO990,AO140/AO990)-AO140,0)+(SUM($N140:AN140)+SUM($N1019:AN1019))*AO$958*AO990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP990,AP140/AP990)-AP140,0)+(SUM($N140:AO140)+SUM($N1019:AO1019))*AP$958*AP990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ990,AQ140/AQ990)-AQ140,0)+(SUM($N140:AP140)+SUM($N1019:AP1019))*AQ$958*AQ990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR990,AR140/AR990)-AR140,0)+(SUM($N140:AQ140)+SUM($N1019:AQ1019))*AR$958*AR990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS990,AS140/AS990)-AS140,0)+(SUM($N140:AR140)+SUM($N1019:AR1019))*AS$958*AS990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT990,AT140/AT990)-AT140,0)+(SUM($N140:AS140)+SUM($N1019:AS1019))*AT$958*AT990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU990,AU140/AU990)-AU140,0)+(SUM($N140:AT140)+SUM($N1019:AT1019))*AU$958*AU990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV990,AV140/AV990)-AV140,0)+(SUM($N140:AU140)+SUM($N1019:AU1019))*AV$958*AV990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW990,AW140/AW990)-AW140,0)+(SUM($N140:AV140)+SUM($N1019:AV1019))*AW$958*AW990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX990,AX140/AX990)-AX140,0)+(SUM($N140:AW140)+SUM($N1019:AW1019))*AX$958*AX990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY990,AY140/AY990)-AY140,0)+(SUM($N140:AX140)+SUM($N1019:AX1019))*AY$958*AY990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ990,AZ140/AZ990)-AZ140,0)+(SUM($N140:AY140)+SUM($N1019:AY1019))*AZ$958*AZ990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA990,BA140/BA990)-BA140,0)+(SUM($N140:AZ140)+SUM($N1019:AZ1019))*BA$958*BA990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB990,BB140/BB990)-BB140,0)+(SUM($N140:BA140)+SUM($N1019:BA1019))*BB$958*BB990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC990,BC140/BC990)-BC140,0)+(SUM($N140:BB140)+SUM($N1019:BB1019))*BC$958*BC990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD990,BD140/BD990)-BD140,0)+(SUM($N140:BC140)+SUM($N1019:BC1019))*BD$958*BD990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE990,BE140/BE990)-BE140,0)+(SUM($N140:BD140)+SUM($N1019:BD1019))*BE$958*BE990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF990,BF140/BF990)-BF140,0)+(SUM($N140:BE140)+SUM($N1019:BE1019))*BF$958*BF990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG990,BG140/BG990)-BG140,0)+(SUM($N140:BF140)+SUM($N1019:BF1019))*BG$958*BG990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH990,BH140/BH990)-BH140,0)+(SUM($N140:BG140)+SUM($N1019:BG1019))*BH$958*BH990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI990,BI140/BI990)-BI140,0)+(SUM($N140:BH140)+SUM($N1019:BH1019))*BI$958*BI990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ990,BJ140/BJ990)-BJ140,0)+(SUM($N140:BI140)+SUM($N1019:BI1019))*BJ$958*BJ990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK990,BK140/BK990)-BK140,0)+(SUM($N140:BJ140)+SUM($N1019:BJ1019))*BK$958*BK990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL990,BL140/BL990)-BL140,0)+(SUM($N140:BK140)+SUM($N1019:BK1019))*BL$958*BL990)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM990,BM140/BM990)-BM140,0)+(SUM($N140:BL140)+SUM($N1019:BL1019))*BM$958*BM990)*($F1048=5)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$958,O991,O141/O991)-O141,0)+(SUM($N141:N141)+SUM($N1020:N1020))*O$958*O991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(P$958,P991,P141/P991)-P141,0)+(SUM($N141:O141)+SUM($N1020:O1020))*P$958*P991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(Q$958,Q991,Q141/Q991)-Q141,0)+(SUM($N141:P141)+SUM($N1020:P1020))*Q$958*Q991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(R$958,R991,R141/R991)-R141,0)+(SUM($N141:Q141)+SUM($N1020:Q1020))*R$958*R991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(S$958,S991,S141/S991)-S141,0)+(SUM($N141:R141)+SUM($N1020:R1020))*S$958*S991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(T$958,T991,T141/T991)-T141,0)+(SUM($N141:S141)+SUM($N1020:S1020))*T$958*T991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(U$958,U991,U141/U991)-U141,0)+(SUM($N141:T141)+SUM($N1020:T1020))*U$958*U991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(V$958,V991,V141/V991)-V141,0)+(SUM($N141:U141)+SUM($N1020:U1020))*V$958*V991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(W$958,W991,W141/W991)-W141,0)+(SUM($N141:V141)+SUM($N1020:V1020))*W$958*W991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(X$958,X991,X141/X991)-X141,0)+(SUM($N141:W141)+SUM($N1020:W1020))*X$958*X991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(Y$958,Y991,Y141/Y991)-Y141,0)+(SUM($N141:X141)+SUM($N1020:X1020))*Y$958*Y991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(Z$958,Z991,Z141/Z991)-Z141,0)+(SUM($N141:Y141)+SUM($N1020:Y1020))*Z$958*Z991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AA$958,AA991,AA141/AA991)-AA141,0)+(SUM($N141:Z141)+SUM($N1020:Z1020))*AA$958*AA991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AB$958,AB991,AB141/AB991)-AB141,0)+(SUM($N141:AA141)+SUM($N1020:AA1020))*AB$958*AB991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AC$958,AC991,AC141/AC991)-AC141,0)+(SUM($N141:AB141)+SUM($N1020:AB1020))*AC$958*AC991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AD$958,AD991,AD141/AD991)-AD141,0)+(SUM($N141:AC141)+SUM($N1020:AC1020))*AD$958*AD991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AE$958,AE991,AE141/AE991)-AE141,0)+(SUM($N141:AD141)+SUM($N1020:AD1020))*AE$958*AE991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AF$958,AF991,AF141/AF991)-AF141,0)+(SUM($N141:AE141)+SUM($N1020:AE1020))*AF$958*AF991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AG$958,AG991,AG141/AG991)-AG141,0)+(SUM($N141:AF141)+SUM($N1020:AF1020))*AG$958*AG991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AH$958,AH991,AH141/AH991)-AH141,0)+(SUM($N141:AG141)+SUM($N1020:AG1020))*AH$958*AH991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AI$958,AI991,AI141/AI991)-AI141,0)+(SUM($N141:AH141)+SUM($N1020:AH1020))*AI$958*AI991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AJ$958,AJ991,AJ141/AJ991)-AJ141,0)+(SUM($N141:AI141)+SUM($N1020:AI1020))*AJ$958*AJ991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AK$958,AK991,AK141/AK991)-AK141,0)+(SUM($N141:AJ141)+SUM($N1020:AJ1020))*AK$958*AK991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AL$958,AL991,AL141/AL991)-AL141,0)+(SUM($N141:AK141)+SUM($N1020:AK1020))*AL$958*AL991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AM$958,AM991,AM141/AM991)-AM141,0)+(SUM($N141:AL141)+SUM($N1020:AL1020))*AM$958*AM991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AN$958,AN991,AN141/AN991)-AN141,0)+(SUM($N141:AM141)+SUM($N1020:AM1020))*AN$958*AN991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AO$958,AO991,AO141/AO991)-AO141,0)+(SUM($N141:AN141)+SUM($N1020:AN1020))*AO$958*AO991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AP$958,AP991,AP141/AP991)-AP141,0)+(SUM($N141:AO141)+SUM($N1020:AO1020))*AP$958*AP991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AQ$958,AQ991,AQ141/AQ991)-AQ141,0)+(SUM($N141:AP141)+SUM($N1020:AP1020))*AQ$958*AQ991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AR$958,AR991,AR141/AR991)-AR141,0)+(SUM($N141:AQ141)+SUM($N1020:AQ1020))*AR$958*AR991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AS$958,AS991,AS141/AS991)-AS141,0)+(SUM($N141:AR141)+SUM($N1020:AR1020))*AS$958*AS991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AT$958,AT991,AT141/AT991)-AT141,0)+(SUM($N141:AS141)+SUM($N1020:AS1020))*AT$958*AT991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AU$958,AU991,AU141/AU991)-AU141,0)+(SUM($N141:AT141)+SUM($N1020:AT1020))*AU$958*AU991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AV$958,AV991,AV141/AV991)-AV141,0)+(SUM($N141:AU141)+SUM($N1020:AU1020))*AV$958*AV991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AW$958,AW991,AW141/AW991)-AW141,0)+(SUM($N141:AV141)+SUM($N1020:AV1020))*AW$958*AW991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AX$958,AX991,AX141/AX991)-AX141,0)+(SUM($N141:AW141)+SUM($N1020:AW1020))*AX$958*AX991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AY$958,AY991,AY141/AY991)-AY141,0)+(SUM($N141:AX141)+SUM($N1020:AX1020))*AY$958*AY991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AZ$958,AZ991,AZ141/AZ991)-AZ141,0)+(SUM($N141:AY141)+SUM($N1020:AY1020))*AZ$958*AZ991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BA$958,BA991,BA141/BA991)-BA141,0)+(SUM($N141:AZ141)+SUM($N1020:AZ1020))*BA$958*BA991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BB$958,BB991,BB141/BB991)-BB141,0)+(SUM($N141:BA141)+SUM($N1020:BA1020))*BB$958*BB991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BC$958,BC991,BC141/BC991)-BC141,0)+(SUM($N141:BB141)+SUM($N1020:BB1020))*BC$958*BC991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BD$958,BD991,BD141/BD991)-BD141,0)+(SUM($N141:BC141)+SUM($N1020:BC1020))*BD$958*BD991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BE$958,BE991,BE141/BE991)-BE141,0)+(SUM($N141:BD141)+SUM($N1020:BD1020))*BE$958*BE991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BF$958,BF991,BF141/BF991)-BF141,0)+(SUM($N141:BE141)+SUM($N1020:BE1020))*BF$958*BF991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BG$958,BG991,BG141/BG991)-BG141,0)+(SUM($N141:BF141)+SUM($N1020:BF1020))*BG$958*BG991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BH$958,BH991,BH141/BH991)-BH141,0)+(SUM($N141:BG141)+SUM($N1020:BG1020))*BH$958*BH991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BI$958,BI991,BI141/BI991)-BI141,0)+(SUM($N141:BH141)+SUM($N1020:BH1020))*BI$958*BI991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BJ$958,BJ991,BJ141/BJ991)-BJ141,0)+(SUM($N141:BI141)+SUM($N1020:BI1020))*BJ$958*BJ991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BK$958,BK991,BK141/BK991)-BK141,0)+(SUM($N141:BJ141)+SUM($N1020:BJ1020))*BK$958*BK991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BL$958,BL991,BL141/BL991)-BL141,0)+(SUM($N141:BK141)+SUM($N1020:BK1020))*BL$958*BL991)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BM$958,BM991,BM141/BM991)-BM141,0)+(SUM($N141:BL141)+SUM($N1020:BL1020))*BM$958*BM991)*($F1049=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1024","v":"Total Debt AFUDC Accrued"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1025:O1049)","v":0},{"$f":"SUM(P1025:P1049)","v":0},{"$f":"SUM(Q1025:Q1049)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Equity AFUDC Accrued"]
[null,null,{"$f":"C1053+1","v":1},{"$f":"INDEX(D$59:D$83,$C1054,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C1054,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O1054:BM1054,$O$7:$BM$7)","v":0},{"$f":"SUM(O1054:BM1054)","v":0},null,null,{"$f":"O996-O1025","v":0},{"$f":"P996-P1025","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1054+1","v":2},{"$f":"INDEX(D$59:D$83,$C1055,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O1055:BM1055,$O$7:$BM$7)","v":0},{"$f":"SUM(O1055:BM1055)","v":0},null,null,{"$f":"O997-O1026","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O998-O1027","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O999-O1028","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O1000-O1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O1001-O1030","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O1002-O1031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O1003-O1032","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O1004-O1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O1005-O1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1006-O1035","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1007-O1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1008-O1037","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1009-O1038","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1010-O1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1011-O1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1012-O1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1013-O1042","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1014-O1043","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1015-O1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1016-O1045","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1017-O1046","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1018-O1047","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1019-O1048","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O1020-O1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1053","v":"Total Equity AFUDC Accrued"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1054:O1078)","v":0},{"$f":"SUM(P1054:P1078)","v":0},{"$f":"SUM(Q1054:Q1078)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Capitalized Interest"]
[null,null,{"$f":"C1082+1","v":1},{"$f":"INDEX(D$59:D$83,$C1083,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C1083,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O1083:BM1083,$O$7:$BM$7)","v":0},{"$f":"SUM(O1083:BM1083)","v":0},null,null,{"$f":"(IFERROR(-FV(O$962,O967,O117/O967)-O117,0)+(SUM($N117:N117)+SUM($N1083:N1083))*O$962*O967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P967,P117/P967)-P117,0)+(SUM($N117:O117)+SUM($N1083:O1083))*P$962*P967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q967,Q117/Q967)-Q117,0)+(SUM($N117:P117)+SUM($N1083:P1083))*Q$962*Q967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R967,R117/R967)-R117,0)+(SUM($N117:Q117)+SUM($N1083:Q1083))*R$962*R967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S967,S117/S967)-S117,0)+(SUM($N117:R117)+SUM($N1083:R1083))*S$962*S967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T967,T117/T967)-T117,0)+(SUM($N117:S117)+SUM($N1083:S1083))*T$962*T967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U967,U117/U967)-U117,0)+(SUM($N117:T117)+SUM($N1083:T1083))*U$962*U967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V967,V117/V967)-V117,0)+(SUM($N117:U117)+SUM($N1083:U1083))*V$962*V967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W967,W117/W967)-W117,0)+(SUM($N117:V117)+SUM($N1083:V1083))*W$962*W967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X967,X117/X967)-X117,0)+(SUM($N117:W117)+SUM($N1083:W1083))*X$962*X967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y967,Y117/Y967)-Y117,0)+(SUM($N117:X117)+SUM($N1083:X1083))*Y$962*Y967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z967,Z117/Z967)-Z117,0)+(SUM($N117:Y117)+SUM($N1083:Y1083))*Z$962*Z967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA967,AA117/AA967)-AA117,0)+(SUM($N117:Z117)+SUM($N1083:Z1083))*AA$962*AA967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB967,AB117/AB967)-AB117,0)+(SUM($N117:AA117)+SUM($N1083:AA1083))*AB$962*AB967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC967,AC117/AC967)-AC117,0)+(SUM($N117:AB117)+SUM($N1083:AB1083))*AC$962*AC967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD967,AD117/AD967)-AD117,0)+(SUM($N117:AC117)+SUM($N1083:AC1083))*AD$962*AD967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE967,AE117/AE967)-AE117,0)+(SUM($N117:AD117)+SUM($N1083:AD1083))*AE$962*AE967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF967,AF117/AF967)-AF117,0)+(SUM($N117:AE117)+SUM($N1083:AE1083))*AF$962*AF967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG967,AG117/AG967)-AG117,0)+(SUM($N117:AF117)+SUM($N1083:AF1083))*AG$962*AG967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH967,AH117/AH967)-AH117,0)+(SUM($N117:AG117)+SUM($N1083:AG1083))*AH$962*AH967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI967,AI117/AI967)-AI117,0)+(SUM($N117:AH117)+SUM($N1083:AH1083))*AI$962*AI967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ967,AJ117/AJ967)-AJ117,0)+(SUM($N117:AI117)+SUM($N1083:AI1083))*AJ$962*AJ967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK967,AK117/AK967)-AK117,0)+(SUM($N117:AJ117)+SUM($N1083:AJ1083))*AK$962*AK967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL967,AL117/AL967)-AL117,0)+(SUM($N117:AK117)+SUM($N1083:AK1083))*AL$962*AL967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM967,AM117/AM967)-AM117,0)+(SUM($N117:AL117)+SUM($N1083:AL1083))*AM$962*AM967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN967,AN117/AN967)-AN117,0)+(SUM($N117:AM117)+SUM($N1083:AM1083))*AN$962*AN967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO967,AO117/AO967)-AO117,0)+(SUM($N117:AN117)+SUM($N1083:AN1083))*AO$962*AO967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP967,AP117/AP967)-AP117,0)+(SUM($N117:AO117)+SUM($N1083:AO1083))*AP$962*AP967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ967,AQ117/AQ967)-AQ117,0)+(SUM($N117:AP117)+SUM($N1083:AP1083))*AQ$962*AQ967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR967,AR117/AR967)-AR117,0)+(SUM($N117:AQ117)+SUM($N1083:AQ1083))*AR$962*AR967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS967,AS117/AS967)-AS117,0)+(SUM($N117:AR117)+SUM($N1083:AR1083))*AS$962*AS967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT967,AT117/AT967)-AT117,0)+(SUM($N117:AS117)+SUM($N1083:AS1083))*AT$962*AT967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU967,AU117/AU967)-AU117,0)+(SUM($N117:AT117)+SUM($N1083:AT1083))*AU$962*AU967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV967,AV117/AV967)-AV117,0)+(SUM($N117:AU117)+SUM($N1083:AU1083))*AV$962*AV967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW967,AW117/AW967)-AW117,0)+(SUM($N117:AV117)+SUM($N1083:AV1083))*AW$962*AW967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX967,AX117/AX967)-AX117,0)+(SUM($N117:AW117)+SUM($N1083:AW1083))*AX$962*AX967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY967,AY117/AY967)-AY117,0)+(SUM($N117:AX117)+SUM($N1083:AX1083))*AY$962*AY967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ967,AZ117/AZ967)-AZ117,0)+(SUM($N117:AY117)+SUM($N1083:AY1083))*AZ$962*AZ967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA967,BA117/BA967)-BA117,0)+(SUM($N117:AZ117)+SUM($N1083:AZ1083))*BA$962*BA967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB967,BB117/BB967)-BB117,0)+(SUM($N117:BA117)+SUM($N1083:BA1083))*BB$962*BB967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC967,BC117/BC967)-BC117,0)+(SUM($N117:BB117)+SUM($N1083:BB1083))*BC$962*BC967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD967,BD117/BD967)-BD117,0)+(SUM($N117:BC117)+SUM($N1083:BC1083))*BD$962*BD967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE967,BE117/BE967)-BE117,0)+(SUM($N117:BD117)+SUM($N1083:BD1083))*BE$962*BE967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF967,BF117/BF967)-BF117,0)+(SUM($N117:BE117)+SUM($N1083:BE1083))*BF$962*BF967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG967,BG117/BG967)-BG117,0)+(SUM($N117:BF117)+SUM($N1083:BF1083))*BG$962*BG967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH967,BH117/BH967)-BH117,0)+(SUM($N117:BG117)+SUM($N1083:BG1083))*BH$962*BH967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI967,BI117/BI967)-BI117,0)+(SUM($N117:BH117)+SUM($N1083:BH1083))*BI$962*BI967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ967,BJ117/BJ967)-BJ117,0)+(SUM($N117:BI117)+SUM($N1083:BI1083))*BJ$962*BJ967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK967,BK117/BK967)-BK117,0)+(SUM($N117:BJ117)+SUM($N1083:BJ1083))*BK$962*BK967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL967,BL117/BL967)-BL117,0)+(SUM($N117:BK117)+SUM($N1083:BK1083))*BL$962*BL967)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM967,BM117/BM967)-BM117,0)+(SUM($N117:BL117)+SUM($N1083:BL1083))*BM$962*BM967)*($F1083=5)","v":0}]
[null,null,{"$f":"C1083+1","v":2},{"$f":"INDEX(D$59:D$83,$C1084,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O1084:BM1084,$O$7:$BM$7)","v":0},{"$f":"SUM(O1084:BM1084)","v":0},null,null,{"$f":"(IFERROR(-FV(O$962,O968,O118/O968)-O118,0)+(SUM($N118:N118)+SUM($N1084:N1084))*O$962*O968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P968,P118/P968)-P118,0)+(SUM($N118:O118)+SUM($N1084:O1084))*P$962*P968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q968,Q118/Q968)-Q118,0)+(SUM($N118:P118)+SUM($N1084:P1084))*Q$962*Q968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R968,R118/R968)-R118,0)+(SUM($N118:Q118)+SUM($N1084:Q1084))*R$962*R968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S968,S118/S968)-S118,0)+(SUM($N118:R118)+SUM($N1084:R1084))*S$962*S968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T968,T118/T968)-T118,0)+(SUM($N118:S118)+SUM($N1084:S1084))*T$962*T968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U968,U118/U968)-U118,0)+(SUM($N118:T118)+SUM($N1084:T1084))*U$962*U968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V968,V118/V968)-V118,0)+(SUM($N118:U118)+SUM($N1084:U1084))*V$962*V968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W968,W118/W968)-W118,0)+(SUM($N118:V118)+SUM($N1084:V1084))*W$962*W968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X968,X118/X968)-X118,0)+(SUM($N118:W118)+SUM($N1084:W1084))*X$962*X968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y968,Y118/Y968)-Y118,0)+(SUM($N118:X118)+SUM($N1084:X1084))*Y$962*Y968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z968,Z118/Z968)-Z118,0)+(SUM($N118:Y118)+SUM($N1084:Y1084))*Z$962*Z968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA968,AA118/AA968)-AA118,0)+(SUM($N118:Z118)+SUM($N1084:Z1084))*AA$962*AA968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB968,AB118/AB968)-AB118,0)+(SUM($N118:AA118)+SUM($N1084:AA1084))*AB$962*AB968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC968,AC118/AC968)-AC118,0)+(SUM($N118:AB118)+SUM($N1084:AB1084))*AC$962*AC968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD968,AD118/AD968)-AD118,0)+(SUM($N118:AC118)+SUM($N1084:AC1084))*AD$962*AD968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE968,AE118/AE968)-AE118,0)+(SUM($N118:AD118)+SUM($N1084:AD1084))*AE$962*AE968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF968,AF118/AF968)-AF118,0)+(SUM($N118:AE118)+SUM($N1084:AE1084))*AF$962*AF968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG968,AG118/AG968)-AG118,0)+(SUM($N118:AF118)+SUM($N1084:AF1084))*AG$962*AG968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH968,AH118/AH968)-AH118,0)+(SUM($N118:AG118)+SUM($N1084:AG1084))*AH$962*AH968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI968,AI118/AI968)-AI118,0)+(SUM($N118:AH118)+SUM($N1084:AH1084))*AI$962*AI968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ968,AJ118/AJ968)-AJ118,0)+(SUM($N118:AI118)+SUM($N1084:AI1084))*AJ$962*AJ968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK968,AK118/AK968)-AK118,0)+(SUM($N118:AJ118)+SUM($N1084:AJ1084))*AK$962*AK968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL968,AL118/AL968)-AL118,0)+(SUM($N118:AK118)+SUM($N1084:AK1084))*AL$962*AL968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM968,AM118/AM968)-AM118,0)+(SUM($N118:AL118)+SUM($N1084:AL1084))*AM$962*AM968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN968,AN118/AN968)-AN118,0)+(SUM($N118:AM118)+SUM($N1084:AM1084))*AN$962*AN968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO968,AO118/AO968)-AO118,0)+(SUM($N118:AN118)+SUM($N1084:AN1084))*AO$962*AO968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP968,AP118/AP968)-AP118,0)+(SUM($N118:AO118)+SUM($N1084:AO1084))*AP$962*AP968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ968,AQ118/AQ968)-AQ118,0)+(SUM($N118:AP118)+SUM($N1084:AP1084))*AQ$962*AQ968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR968,AR118/AR968)-AR118,0)+(SUM($N118:AQ118)+SUM($N1084:AQ1084))*AR$962*AR968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS968,AS118/AS968)-AS118,0)+(SUM($N118:AR118)+SUM($N1084:AR1084))*AS$962*AS968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT968,AT118/AT968)-AT118,0)+(SUM($N118:AS118)+SUM($N1084:AS1084))*AT$962*AT968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU968,AU118/AU968)-AU118,0)+(SUM($N118:AT118)+SUM($N1084:AT1084))*AU$962*AU968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV968,AV118/AV968)-AV118,0)+(SUM($N118:AU118)+SUM($N1084:AU1084))*AV$962*AV968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW968,AW118/AW968)-AW118,0)+(SUM($N118:AV118)+SUM($N1084:AV1084))*AW$962*AW968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX968,AX118/AX968)-AX118,0)+(SUM($N118:AW118)+SUM($N1084:AW1084))*AX$962*AX968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY968,AY118/AY968)-AY118,0)+(SUM($N118:AX118)+SUM($N1084:AX1084))*AY$962*AY968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ968,AZ118/AZ968)-AZ118,0)+(SUM($N118:AY118)+SUM($N1084:AY1084))*AZ$962*AZ968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA968,BA118/BA968)-BA118,0)+(SUM($N118:AZ118)+SUM($N1084:AZ1084))*BA$962*BA968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB968,BB118/BB968)-BB118,0)+(SUM($N118:BA118)+SUM($N1084:BA1084))*BB$962*BB968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC968,BC118/BC968)-BC118,0)+(SUM($N118:BB118)+SUM($N1084:BB1084))*BC$962*BC968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD968,BD118/BD968)-BD118,0)+(SUM($N118:BC118)+SUM($N1084:BC1084))*BD$962*BD968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE968,BE118/BE968)-BE118,0)+(SUM($N118:BD118)+SUM($N1084:BD1084))*BE$962*BE968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF968,BF118/BF968)-BF118,0)+(SUM($N118:BE118)+SUM($N1084:BE1084))*BF$962*BF968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG968,BG118/BG968)-BG118,0)+(SUM($N118:BF118)+SUM($N1084:BF1084))*BG$962*BG968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH968,BH118/BH968)-BH118,0)+(SUM($N118:BG118)+SUM($N1084:BG1084))*BH$962*BH968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI968,BI118/BI968)-BI118,0)+(SUM($N118:BH118)+SUM($N1084:BH1084))*BI$962*BI968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ968,BJ118/BJ968)-BJ118,0)+(SUM($N118:BI118)+SUM($N1084:BI1084))*BJ$962*BJ968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK968,BK118/BK968)-BK118,0)+(SUM($N118:BJ118)+SUM($N1084:BJ1084))*BK$962*BK968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL968,BL118/BL968)-BL118,0)+(SUM($N118:BK118)+SUM($N1084:BK1084))*BL$962*BL968)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM968,BM118/BM968)-BM118,0)+(SUM($N118:BL118)+SUM($N1084:BL1084))*BM$962*BM968)*($F1084=5)","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O969,O119/O969)-O119,0)+(SUM($N119:N119)+SUM($N1085:N1085))*O$962*O969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P969,P119/P969)-P119,0)+(SUM($N119:O119)+SUM($N1085:O1085))*P$962*P969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q969,Q119/Q969)-Q119,0)+(SUM($N119:P119)+SUM($N1085:P1085))*Q$962*Q969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R969,R119/R969)-R119,0)+(SUM($N119:Q119)+SUM($N1085:Q1085))*R$962*R969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S969,S119/S969)-S119,0)+(SUM($N119:R119)+SUM($N1085:R1085))*S$962*S969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T969,T119/T969)-T119,0)+(SUM($N119:S119)+SUM($N1085:S1085))*T$962*T969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U969,U119/U969)-U119,0)+(SUM($N119:T119)+SUM($N1085:T1085))*U$962*U969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V969,V119/V969)-V119,0)+(SUM($N119:U119)+SUM($N1085:U1085))*V$962*V969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W969,W119/W969)-W119,0)+(SUM($N119:V119)+SUM($N1085:V1085))*W$962*W969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X969,X119/X969)-X119,0)+(SUM($N119:W119)+SUM($N1085:W1085))*X$962*X969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y969,Y119/Y969)-Y119,0)+(SUM($N119:X119)+SUM($N1085:X1085))*Y$962*Y969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z969,Z119/Z969)-Z119,0)+(SUM($N119:Y119)+SUM($N1085:Y1085))*Z$962*Z969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA969,AA119/AA969)-AA119,0)+(SUM($N119:Z119)+SUM($N1085:Z1085))*AA$962*AA969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB969,AB119/AB969)-AB119,0)+(SUM($N119:AA119)+SUM($N1085:AA1085))*AB$962*AB969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC969,AC119/AC969)-AC119,0)+(SUM($N119:AB119)+SUM($N1085:AB1085))*AC$962*AC969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD969,AD119/AD969)-AD119,0)+(SUM($N119:AC119)+SUM($N1085:AC1085))*AD$962*AD969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE969,AE119/AE969)-AE119,0)+(SUM($N119:AD119)+SUM($N1085:AD1085))*AE$962*AE969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF969,AF119/AF969)-AF119,0)+(SUM($N119:AE119)+SUM($N1085:AE1085))*AF$962*AF969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG969,AG119/AG969)-AG119,0)+(SUM($N119:AF119)+SUM($N1085:AF1085))*AG$962*AG969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH969,AH119/AH969)-AH119,0)+(SUM($N119:AG119)+SUM($N1085:AG1085))*AH$962*AH969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI969,AI119/AI969)-AI119,0)+(SUM($N119:AH119)+SUM($N1085:AH1085))*AI$962*AI969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ969,AJ119/AJ969)-AJ119,0)+(SUM($N119:AI119)+SUM($N1085:AI1085))*AJ$962*AJ969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK969,AK119/AK969)-AK119,0)+(SUM($N119:AJ119)+SUM($N1085:AJ1085))*AK$962*AK969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL969,AL119/AL969)-AL119,0)+(SUM($N119:AK119)+SUM($N1085:AK1085))*AL$962*AL969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM969,AM119/AM969)-AM119,0)+(SUM($N119:AL119)+SUM($N1085:AL1085))*AM$962*AM969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN969,AN119/AN969)-AN119,0)+(SUM($N119:AM119)+SUM($N1085:AM1085))*AN$962*AN969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO969,AO119/AO969)-AO119,0)+(SUM($N119:AN119)+SUM($N1085:AN1085))*AO$962*AO969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP969,AP119/AP969)-AP119,0)+(SUM($N119:AO119)+SUM($N1085:AO1085))*AP$962*AP969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ969,AQ119/AQ969)-AQ119,0)+(SUM($N119:AP119)+SUM($N1085:AP1085))*AQ$962*AQ969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR969,AR119/AR969)-AR119,0)+(SUM($N119:AQ119)+SUM($N1085:AQ1085))*AR$962*AR969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS969,AS119/AS969)-AS119,0)+(SUM($N119:AR119)+SUM($N1085:AR1085))*AS$962*AS969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT969,AT119/AT969)-AT119,0)+(SUM($N119:AS119)+SUM($N1085:AS1085))*AT$962*AT969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU969,AU119/AU969)-AU119,0)+(SUM($N119:AT119)+SUM($N1085:AT1085))*AU$962*AU969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV969,AV119/AV969)-AV119,0)+(SUM($N119:AU119)+SUM($N1085:AU1085))*AV$962*AV969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW969,AW119/AW969)-AW119,0)+(SUM($N119:AV119)+SUM($N1085:AV1085))*AW$962*AW969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX969,AX119/AX969)-AX119,0)+(SUM($N119:AW119)+SUM($N1085:AW1085))*AX$962*AX969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY969,AY119/AY969)-AY119,0)+(SUM($N119:AX119)+SUM($N1085:AX1085))*AY$962*AY969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ969,AZ119/AZ969)-AZ119,0)+(SUM($N119:AY119)+SUM($N1085:AY1085))*AZ$962*AZ969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA969,BA119/BA969)-BA119,0)+(SUM($N119:AZ119)+SUM($N1085:AZ1085))*BA$962*BA969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB969,BB119/BB969)-BB119,0)+(SUM($N119:BA119)+SUM($N1085:BA1085))*BB$962*BB969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC969,BC119/BC969)-BC119,0)+(SUM($N119:BB119)+SUM($N1085:BB1085))*BC$962*BC969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD969,BD119/BD969)-BD119,0)+(SUM($N119:BC119)+SUM($N1085:BC1085))*BD$962*BD969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE969,BE119/BE969)-BE119,0)+(SUM($N119:BD119)+SUM($N1085:BD1085))*BE$962*BE969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF969,BF119/BF969)-BF119,0)+(SUM($N119:BE119)+SUM($N1085:BE1085))*BF$962*BF969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG969,BG119/BG969)-BG119,0)+(SUM($N119:BF119)+SUM($N1085:BF1085))*BG$962*BG969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH969,BH119/BH969)-BH119,0)+(SUM($N119:BG119)+SUM($N1085:BG1085))*BH$962*BH969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI969,BI119/BI969)-BI119,0)+(SUM($N119:BH119)+SUM($N1085:BH1085))*BI$962*BI969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ969,BJ119/BJ969)-BJ119,0)+(SUM($N119:BI119)+SUM($N1085:BI1085))*BJ$962*BJ969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK969,BK119/BK969)-BK119,0)+(SUM($N119:BJ119)+SUM($N1085:BJ1085))*BK$962*BK969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL969,BL119/BL969)-BL119,0)+(SUM($N119:BK119)+SUM($N1085:BK1085))*BL$962*BL969)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM969,BM119/BM969)-BM119,0)+(SUM($N119:BL119)+SUM($N1085:BL1085))*BM$962*BM969)*($F1085=5)","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O970,O120/O970)-O120,0)+(SUM($N120:N120)+SUM($N1086:N1086))*O$962*O970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P970,P120/P970)-P120,0)+(SUM($N120:O120)+SUM($N1086:O1086))*P$962*P970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q970,Q120/Q970)-Q120,0)+(SUM($N120:P120)+SUM($N1086:P1086))*Q$962*Q970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R970,R120/R970)-R120,0)+(SUM($N120:Q120)+SUM($N1086:Q1086))*R$962*R970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S970,S120/S970)-S120,0)+(SUM($N120:R120)+SUM($N1086:R1086))*S$962*S970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T970,T120/T970)-T120,0)+(SUM($N120:S120)+SUM($N1086:S1086))*T$962*T970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U970,U120/U970)-U120,0)+(SUM($N120:T120)+SUM($N1086:T1086))*U$962*U970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V970,V120/V970)-V120,0)+(SUM($N120:U120)+SUM($N1086:U1086))*V$962*V970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W970,W120/W970)-W120,0)+(SUM($N120:V120)+SUM($N1086:V1086))*W$962*W970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X970,X120/X970)-X120,0)+(SUM($N120:W120)+SUM($N1086:W1086))*X$962*X970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y970,Y120/Y970)-Y120,0)+(SUM($N120:X120)+SUM($N1086:X1086))*Y$962*Y970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z970,Z120/Z970)-Z120,0)+(SUM($N120:Y120)+SUM($N1086:Y1086))*Z$962*Z970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA970,AA120/AA970)-AA120,0)+(SUM($N120:Z120)+SUM($N1086:Z1086))*AA$962*AA970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB970,AB120/AB970)-AB120,0)+(SUM($N120:AA120)+SUM($N1086:AA1086))*AB$962*AB970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC970,AC120/AC970)-AC120,0)+(SUM($N120:AB120)+SUM($N1086:AB1086))*AC$962*AC970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD970,AD120/AD970)-AD120,0)+(SUM($N120:AC120)+SUM($N1086:AC1086))*AD$962*AD970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE970,AE120/AE970)-AE120,0)+(SUM($N120:AD120)+SUM($N1086:AD1086))*AE$962*AE970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF970,AF120/AF970)-AF120,0)+(SUM($N120:AE120)+SUM($N1086:AE1086))*AF$962*AF970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG970,AG120/AG970)-AG120,0)+(SUM($N120:AF120)+SUM($N1086:AF1086))*AG$962*AG970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH970,AH120/AH970)-AH120,0)+(SUM($N120:AG120)+SUM($N1086:AG1086))*AH$962*AH970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI970,AI120/AI970)-AI120,0)+(SUM($N120:AH120)+SUM($N1086:AH1086))*AI$962*AI970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ970,AJ120/AJ970)-AJ120,0)+(SUM($N120:AI120)+SUM($N1086:AI1086))*AJ$962*AJ970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK970,AK120/AK970)-AK120,0)+(SUM($N120:AJ120)+SUM($N1086:AJ1086))*AK$962*AK970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL970,AL120/AL970)-AL120,0)+(SUM($N120:AK120)+SUM($N1086:AK1086))*AL$962*AL970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM970,AM120/AM970)-AM120,0)+(SUM($N120:AL120)+SUM($N1086:AL1086))*AM$962*AM970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN970,AN120/AN970)-AN120,0)+(SUM($N120:AM120)+SUM($N1086:AM1086))*AN$962*AN970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO970,AO120/AO970)-AO120,0)+(SUM($N120:AN120)+SUM($N1086:AN1086))*AO$962*AO970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP970,AP120/AP970)-AP120,0)+(SUM($N120:AO120)+SUM($N1086:AO1086))*AP$962*AP970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ970,AQ120/AQ970)-AQ120,0)+(SUM($N120:AP120)+SUM($N1086:AP1086))*AQ$962*AQ970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR970,AR120/AR970)-AR120,0)+(SUM($N120:AQ120)+SUM($N1086:AQ1086))*AR$962*AR970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS970,AS120/AS970)-AS120,0)+(SUM($N120:AR120)+SUM($N1086:AR1086))*AS$962*AS970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT970,AT120/AT970)-AT120,0)+(SUM($N120:AS120)+SUM($N1086:AS1086))*AT$962*AT970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU970,AU120/AU970)-AU120,0)+(SUM($N120:AT120)+SUM($N1086:AT1086))*AU$962*AU970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV970,AV120/AV970)-AV120,0)+(SUM($N120:AU120)+SUM($N1086:AU1086))*AV$962*AV970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW970,AW120/AW970)-AW120,0)+(SUM($N120:AV120)+SUM($N1086:AV1086))*AW$962*AW970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX970,AX120/AX970)-AX120,0)+(SUM($N120:AW120)+SUM($N1086:AW1086))*AX$962*AX970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY970,AY120/AY970)-AY120,0)+(SUM($N120:AX120)+SUM($N1086:AX1086))*AY$962*AY970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ970,AZ120/AZ970)-AZ120,0)+(SUM($N120:AY120)+SUM($N1086:AY1086))*AZ$962*AZ970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA970,BA120/BA970)-BA120,0)+(SUM($N120:AZ120)+SUM($N1086:AZ1086))*BA$962*BA970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB970,BB120/BB970)-BB120,0)+(SUM($N120:BA120)+SUM($N1086:BA1086))*BB$962*BB970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC970,BC120/BC970)-BC120,0)+(SUM($N120:BB120)+SUM($N1086:BB1086))*BC$962*BC970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD970,BD120/BD970)-BD120,0)+(SUM($N120:BC120)+SUM($N1086:BC1086))*BD$962*BD970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE970,BE120/BE970)-BE120,0)+(SUM($N120:BD120)+SUM($N1086:BD1086))*BE$962*BE970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF970,BF120/BF970)-BF120,0)+(SUM($N120:BE120)+SUM($N1086:BE1086))*BF$962*BF970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG970,BG120/BG970)-BG120,0)+(SUM($N120:BF120)+SUM($N1086:BF1086))*BG$962*BG970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH970,BH120/BH970)-BH120,0)+(SUM($N120:BG120)+SUM($N1086:BG1086))*BH$962*BH970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI970,BI120/BI970)-BI120,0)+(SUM($N120:BH120)+SUM($N1086:BH1086))*BI$962*BI970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ970,BJ120/BJ970)-BJ120,0)+(SUM($N120:BI120)+SUM($N1086:BI1086))*BJ$962*BJ970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK970,BK120/BK970)-BK120,0)+(SUM($N120:BJ120)+SUM($N1086:BJ1086))*BK$962*BK970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL970,BL120/BL970)-BL120,0)+(SUM($N120:BK120)+SUM($N1086:BK1086))*BL$962*BL970)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM970,BM120/BM970)-BM120,0)+(SUM($N120:BL120)+SUM($N1086:BL1086))*BM$962*BM970)*($F1086=5)","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O971,O121/O971)-O121,0)+(SUM($N121:N121)+SUM($N1087:N1087))*O$962*O971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P971,P121/P971)-P121,0)+(SUM($N121:O121)+SUM($N1087:O1087))*P$962*P971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q971,Q121/Q971)-Q121,0)+(SUM($N121:P121)+SUM($N1087:P1087))*Q$962*Q971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R971,R121/R971)-R121,0)+(SUM($N121:Q121)+SUM($N1087:Q1087))*R$962*R971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S971,S121/S971)-S121,0)+(SUM($N121:R121)+SUM($N1087:R1087))*S$962*S971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T971,T121/T971)-T121,0)+(SUM($N121:S121)+SUM($N1087:S1087))*T$962*T971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U971,U121/U971)-U121,0)+(SUM($N121:T121)+SUM($N1087:T1087))*U$962*U971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V971,V121/V971)-V121,0)+(SUM($N121:U121)+SUM($N1087:U1087))*V$962*V971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W971,W121/W971)-W121,0)+(SUM($N121:V121)+SUM($N1087:V1087))*W$962*W971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X971,X121/X971)-X121,0)+(SUM($N121:W121)+SUM($N1087:W1087))*X$962*X971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y971,Y121/Y971)-Y121,0)+(SUM($N121:X121)+SUM($N1087:X1087))*Y$962*Y971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z971,Z121/Z971)-Z121,0)+(SUM($N121:Y121)+SUM($N1087:Y1087))*Z$962*Z971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA971,AA121/AA971)-AA121,0)+(SUM($N121:Z121)+SUM($N1087:Z1087))*AA$962*AA971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB971,AB121/AB971)-AB121,0)+(SUM($N121:AA121)+SUM($N1087:AA1087))*AB$962*AB971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC971,AC121/AC971)-AC121,0)+(SUM($N121:AB121)+SUM($N1087:AB1087))*AC$962*AC971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD971,AD121/AD971)-AD121,0)+(SUM($N121:AC121)+SUM($N1087:AC1087))*AD$962*AD971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE971,AE121/AE971)-AE121,0)+(SUM($N121:AD121)+SUM($N1087:AD1087))*AE$962*AE971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF971,AF121/AF971)-AF121,0)+(SUM($N121:AE121)+SUM($N1087:AE1087))*AF$962*AF971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG971,AG121/AG971)-AG121,0)+(SUM($N121:AF121)+SUM($N1087:AF1087))*AG$962*AG971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH971,AH121/AH971)-AH121,0)+(SUM($N121:AG121)+SUM($N1087:AG1087))*AH$962*AH971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI971,AI121/AI971)-AI121,0)+(SUM($N121:AH121)+SUM($N1087:AH1087))*AI$962*AI971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ971,AJ121/AJ971)-AJ121,0)+(SUM($N121:AI121)+SUM($N1087:AI1087))*AJ$962*AJ971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK971,AK121/AK971)-AK121,0)+(SUM($N121:AJ121)+SUM($N1087:AJ1087))*AK$962*AK971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL971,AL121/AL971)-AL121,0)+(SUM($N121:AK121)+SUM($N1087:AK1087))*AL$962*AL971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM971,AM121/AM971)-AM121,0)+(SUM($N121:AL121)+SUM($N1087:AL1087))*AM$962*AM971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN971,AN121/AN971)-AN121,0)+(SUM($N121:AM121)+SUM($N1087:AM1087))*AN$962*AN971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO971,AO121/AO971)-AO121,0)+(SUM($N121:AN121)+SUM($N1087:AN1087))*AO$962*AO971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP971,AP121/AP971)-AP121,0)+(SUM($N121:AO121)+SUM($N1087:AO1087))*AP$962*AP971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ971,AQ121/AQ971)-AQ121,0)+(SUM($N121:AP121)+SUM($N1087:AP1087))*AQ$962*AQ971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR971,AR121/AR971)-AR121,0)+(SUM($N121:AQ121)+SUM($N1087:AQ1087))*AR$962*AR971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS971,AS121/AS971)-AS121,0)+(SUM($N121:AR121)+SUM($N1087:AR1087))*AS$962*AS971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT971,AT121/AT971)-AT121,0)+(SUM($N121:AS121)+SUM($N1087:AS1087))*AT$962*AT971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU971,AU121/AU971)-AU121,0)+(SUM($N121:AT121)+SUM($N1087:AT1087))*AU$962*AU971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV971,AV121/AV971)-AV121,0)+(SUM($N121:AU121)+SUM($N1087:AU1087))*AV$962*AV971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW971,AW121/AW971)-AW121,0)+(SUM($N121:AV121)+SUM($N1087:AV1087))*AW$962*AW971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX971,AX121/AX971)-AX121,0)+(SUM($N121:AW121)+SUM($N1087:AW1087))*AX$962*AX971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY971,AY121/AY971)-AY121,0)+(SUM($N121:AX121)+SUM($N1087:AX1087))*AY$962*AY971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ971,AZ121/AZ971)-AZ121,0)+(SUM($N121:AY121)+SUM($N1087:AY1087))*AZ$962*AZ971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA971,BA121/BA971)-BA121,0)+(SUM($N121:AZ121)+SUM($N1087:AZ1087))*BA$962*BA971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB971,BB121/BB971)-BB121,0)+(SUM($N121:BA121)+SUM($N1087:BA1087))*BB$962*BB971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC971,BC121/BC971)-BC121,0)+(SUM($N121:BB121)+SUM($N1087:BB1087))*BC$962*BC971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD971,BD121/BD971)-BD121,0)+(SUM($N121:BC121)+SUM($N1087:BC1087))*BD$962*BD971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE971,BE121/BE971)-BE121,0)+(SUM($N121:BD121)+SUM($N1087:BD1087))*BE$962*BE971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF971,BF121/BF971)-BF121,0)+(SUM($N121:BE121)+SUM($N1087:BE1087))*BF$962*BF971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG971,BG121/BG971)-BG121,0)+(SUM($N121:BF121)+SUM($N1087:BF1087))*BG$962*BG971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH971,BH121/BH971)-BH121,0)+(SUM($N121:BG121)+SUM($N1087:BG1087))*BH$962*BH971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI971,BI121/BI971)-BI121,0)+(SUM($N121:BH121)+SUM($N1087:BH1087))*BI$962*BI971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ971,BJ121/BJ971)-BJ121,0)+(SUM($N121:BI121)+SUM($N1087:BI1087))*BJ$962*BJ971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK971,BK121/BK971)-BK121,0)+(SUM($N121:BJ121)+SUM($N1087:BJ1087))*BK$962*BK971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL971,BL121/BL971)-BL121,0)+(SUM($N121:BK121)+SUM($N1087:BK1087))*BL$962*BL971)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM971,BM121/BM971)-BM121,0)+(SUM($N121:BL121)+SUM($N1087:BL1087))*BM$962*BM971)*($F1087=5)","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O972,O122/O972)-O122,0)+(SUM($N122:N122)+SUM($N1088:N1088))*O$962*O972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P972,P122/P972)-P122,0)+(SUM($N122:O122)+SUM($N1088:O1088))*P$962*P972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q972,Q122/Q972)-Q122,0)+(SUM($N122:P122)+SUM($N1088:P1088))*Q$962*Q972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R972,R122/R972)-R122,0)+(SUM($N122:Q122)+SUM($N1088:Q1088))*R$962*R972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S972,S122/S972)-S122,0)+(SUM($N122:R122)+SUM($N1088:R1088))*S$962*S972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T972,T122/T972)-T122,0)+(SUM($N122:S122)+SUM($N1088:S1088))*T$962*T972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U972,U122/U972)-U122,0)+(SUM($N122:T122)+SUM($N1088:T1088))*U$962*U972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V972,V122/V972)-V122,0)+(SUM($N122:U122)+SUM($N1088:U1088))*V$962*V972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W972,W122/W972)-W122,0)+(SUM($N122:V122)+SUM($N1088:V1088))*W$962*W972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X972,X122/X972)-X122,0)+(SUM($N122:W122)+SUM($N1088:W1088))*X$962*X972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y972,Y122/Y972)-Y122,0)+(SUM($N122:X122)+SUM($N1088:X1088))*Y$962*Y972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z972,Z122/Z972)-Z122,0)+(SUM($N122:Y122)+SUM($N1088:Y1088))*Z$962*Z972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA972,AA122/AA972)-AA122,0)+(SUM($N122:Z122)+SUM($N1088:Z1088))*AA$962*AA972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB972,AB122/AB972)-AB122,0)+(SUM($N122:AA122)+SUM($N1088:AA1088))*AB$962*AB972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC972,AC122/AC972)-AC122,0)+(SUM($N122:AB122)+SUM($N1088:AB1088))*AC$962*AC972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD972,AD122/AD972)-AD122,0)+(SUM($N122:AC122)+SUM($N1088:AC1088))*AD$962*AD972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE972,AE122/AE972)-AE122,0)+(SUM($N122:AD122)+SUM($N1088:AD1088))*AE$962*AE972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF972,AF122/AF972)-AF122,0)+(SUM($N122:AE122)+SUM($N1088:AE1088))*AF$962*AF972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG972,AG122/AG972)-AG122,0)+(SUM($N122:AF122)+SUM($N1088:AF1088))*AG$962*AG972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH972,AH122/AH972)-AH122,0)+(SUM($N122:AG122)+SUM($N1088:AG1088))*AH$962*AH972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI972,AI122/AI972)-AI122,0)+(SUM($N122:AH122)+SUM($N1088:AH1088))*AI$962*AI972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ972,AJ122/AJ972)-AJ122,0)+(SUM($N122:AI122)+SUM($N1088:AI1088))*AJ$962*AJ972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK972,AK122/AK972)-AK122,0)+(SUM($N122:AJ122)+SUM($N1088:AJ1088))*AK$962*AK972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL972,AL122/AL972)-AL122,0)+(SUM($N122:AK122)+SUM($N1088:AK1088))*AL$962*AL972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM972,AM122/AM972)-AM122,0)+(SUM($N122:AL122)+SUM($N1088:AL1088))*AM$962*AM972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN972,AN122/AN972)-AN122,0)+(SUM($N122:AM122)+SUM($N1088:AM1088))*AN$962*AN972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO972,AO122/AO972)-AO122,0)+(SUM($N122:AN122)+SUM($N1088:AN1088))*AO$962*AO972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP972,AP122/AP972)-AP122,0)+(SUM($N122:AO122)+SUM($N1088:AO1088))*AP$962*AP972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ972,AQ122/AQ972)-AQ122,0)+(SUM($N122:AP122)+SUM($N1088:AP1088))*AQ$962*AQ972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR972,AR122/AR972)-AR122,0)+(SUM($N122:AQ122)+SUM($N1088:AQ1088))*AR$962*AR972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS972,AS122/AS972)-AS122,0)+(SUM($N122:AR122)+SUM($N1088:AR1088))*AS$962*AS972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT972,AT122/AT972)-AT122,0)+(SUM($N122:AS122)+SUM($N1088:AS1088))*AT$962*AT972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU972,AU122/AU972)-AU122,0)+(SUM($N122:AT122)+SUM($N1088:AT1088))*AU$962*AU972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV972,AV122/AV972)-AV122,0)+(SUM($N122:AU122)+SUM($N1088:AU1088))*AV$962*AV972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW972,AW122/AW972)-AW122,0)+(SUM($N122:AV122)+SUM($N1088:AV1088))*AW$962*AW972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX972,AX122/AX972)-AX122,0)+(SUM($N122:AW122)+SUM($N1088:AW1088))*AX$962*AX972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY972,AY122/AY972)-AY122,0)+(SUM($N122:AX122)+SUM($N1088:AX1088))*AY$962*AY972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ972,AZ122/AZ972)-AZ122,0)+(SUM($N122:AY122)+SUM($N1088:AY1088))*AZ$962*AZ972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA972,BA122/BA972)-BA122,0)+(SUM($N122:AZ122)+SUM($N1088:AZ1088))*BA$962*BA972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB972,BB122/BB972)-BB122,0)+(SUM($N122:BA122)+SUM($N1088:BA1088))*BB$962*BB972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC972,BC122/BC972)-BC122,0)+(SUM($N122:BB122)+SUM($N1088:BB1088))*BC$962*BC972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD972,BD122/BD972)-BD122,0)+(SUM($N122:BC122)+SUM($N1088:BC1088))*BD$962*BD972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE972,BE122/BE972)-BE122,0)+(SUM($N122:BD122)+SUM($N1088:BD1088))*BE$962*BE972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF972,BF122/BF972)-BF122,0)+(SUM($N122:BE122)+SUM($N1088:BE1088))*BF$962*BF972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG972,BG122/BG972)-BG122,0)+(SUM($N122:BF122)+SUM($N1088:BF1088))*BG$962*BG972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH972,BH122/BH972)-BH122,0)+(SUM($N122:BG122)+SUM($N1088:BG1088))*BH$962*BH972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI972,BI122/BI972)-BI122,0)+(SUM($N122:BH122)+SUM($N1088:BH1088))*BI$962*BI972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ972,BJ122/BJ972)-BJ122,0)+(SUM($N122:BI122)+SUM($N1088:BI1088))*BJ$962*BJ972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK972,BK122/BK972)-BK122,0)+(SUM($N122:BJ122)+SUM($N1088:BJ1088))*BK$962*BK972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL972,BL122/BL972)-BL122,0)+(SUM($N122:BK122)+SUM($N1088:BK1088))*BL$962*BL972)*($F1088=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM972,BM122/BM972)-BM122,0)+(SUM($N122:BL122)+SUM($N1088:BL1088))*BM$962*BM972)*($F1088=5)","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O973,O123/O973)-O123,0)+(SUM($N123:N123)+SUM($N1089:N1089))*O$962*O973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P973,P123/P973)-P123,0)+(SUM($N123:O123)+SUM($N1089:O1089))*P$962*P973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q973,Q123/Q973)-Q123,0)+(SUM($N123:P123)+SUM($N1089:P1089))*Q$962*Q973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R973,R123/R973)-R123,0)+(SUM($N123:Q123)+SUM($N1089:Q1089))*R$962*R973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S973,S123/S973)-S123,0)+(SUM($N123:R123)+SUM($N1089:R1089))*S$962*S973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T973,T123/T973)-T123,0)+(SUM($N123:S123)+SUM($N1089:S1089))*T$962*T973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U973,U123/U973)-U123,0)+(SUM($N123:T123)+SUM($N1089:T1089))*U$962*U973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V973,V123/V973)-V123,0)+(SUM($N123:U123)+SUM($N1089:U1089))*V$962*V973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W973,W123/W973)-W123,0)+(SUM($N123:V123)+SUM($N1089:V1089))*W$962*W973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X973,X123/X973)-X123,0)+(SUM($N123:W123)+SUM($N1089:W1089))*X$962*X973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y973,Y123/Y973)-Y123,0)+(SUM($N123:X123)+SUM($N1089:X1089))*Y$962*Y973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z973,Z123/Z973)-Z123,0)+(SUM($N123:Y123)+SUM($N1089:Y1089))*Z$962*Z973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA973,AA123/AA973)-AA123,0)+(SUM($N123:Z123)+SUM($N1089:Z1089))*AA$962*AA973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB973,AB123/AB973)-AB123,0)+(SUM($N123:AA123)+SUM($N1089:AA1089))*AB$962*AB973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC973,AC123/AC973)-AC123,0)+(SUM($N123:AB123)+SUM($N1089:AB1089))*AC$962*AC973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD973,AD123/AD973)-AD123,0)+(SUM($N123:AC123)+SUM($N1089:AC1089))*AD$962*AD973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE973,AE123/AE973)-AE123,0)+(SUM($N123:AD123)+SUM($N1089:AD1089))*AE$962*AE973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF973,AF123/AF973)-AF123,0)+(SUM($N123:AE123)+SUM($N1089:AE1089))*AF$962*AF973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG973,AG123/AG973)-AG123,0)+(SUM($N123:AF123)+SUM($N1089:AF1089))*AG$962*AG973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH973,AH123/AH973)-AH123,0)+(SUM($N123:AG123)+SUM($N1089:AG1089))*AH$962*AH973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI973,AI123/AI973)-AI123,0)+(SUM($N123:AH123)+SUM($N1089:AH1089))*AI$962*AI973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ973,AJ123/AJ973)-AJ123,0)+(SUM($N123:AI123)+SUM($N1089:AI1089))*AJ$962*AJ973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK973,AK123/AK973)-AK123,0)+(SUM($N123:AJ123)+SUM($N1089:AJ1089))*AK$962*AK973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL973,AL123/AL973)-AL123,0)+(SUM($N123:AK123)+SUM($N1089:AK1089))*AL$962*AL973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM973,AM123/AM973)-AM123,0)+(SUM($N123:AL123)+SUM($N1089:AL1089))*AM$962*AM973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN973,AN123/AN973)-AN123,0)+(SUM($N123:AM123)+SUM($N1089:AM1089))*AN$962*AN973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO973,AO123/AO973)-AO123,0)+(SUM($N123:AN123)+SUM($N1089:AN1089))*AO$962*AO973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP973,AP123/AP973)-AP123,0)+(SUM($N123:AO123)+SUM($N1089:AO1089))*AP$962*AP973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ973,AQ123/AQ973)-AQ123,0)+(SUM($N123:AP123)+SUM($N1089:AP1089))*AQ$962*AQ973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR973,AR123/AR973)-AR123,0)+(SUM($N123:AQ123)+SUM($N1089:AQ1089))*AR$962*AR973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS973,AS123/AS973)-AS123,0)+(SUM($N123:AR123)+SUM($N1089:AR1089))*AS$962*AS973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT973,AT123/AT973)-AT123,0)+(SUM($N123:AS123)+SUM($N1089:AS1089))*AT$962*AT973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU973,AU123/AU973)-AU123,0)+(SUM($N123:AT123)+SUM($N1089:AT1089))*AU$962*AU973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV973,AV123/AV973)-AV123,0)+(SUM($N123:AU123)+SUM($N1089:AU1089))*AV$962*AV973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW973,AW123/AW973)-AW123,0)+(SUM($N123:AV123)+SUM($N1089:AV1089))*AW$962*AW973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX973,AX123/AX973)-AX123,0)+(SUM($N123:AW123)+SUM($N1089:AW1089))*AX$962*AX973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY973,AY123/AY973)-AY123,0)+(SUM($N123:AX123)+SUM($N1089:AX1089))*AY$962*AY973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ973,AZ123/AZ973)-AZ123,0)+(SUM($N123:AY123)+SUM($N1089:AY1089))*AZ$962*AZ973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA973,BA123/BA973)-BA123,0)+(SUM($N123:AZ123)+SUM($N1089:AZ1089))*BA$962*BA973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB973,BB123/BB973)-BB123,0)+(SUM($N123:BA123)+SUM($N1089:BA1089))*BB$962*BB973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC973,BC123/BC973)-BC123,0)+(SUM($N123:BB123)+SUM($N1089:BB1089))*BC$962*BC973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD973,BD123/BD973)-BD123,0)+(SUM($N123:BC123)+SUM($N1089:BC1089))*BD$962*BD973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE973,BE123/BE973)-BE123,0)+(SUM($N123:BD123)+SUM($N1089:BD1089))*BE$962*BE973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF973,BF123/BF973)-BF123,0)+(SUM($N123:BE123)+SUM($N1089:BE1089))*BF$962*BF973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG973,BG123/BG973)-BG123,0)+(SUM($N123:BF123)+SUM($N1089:BF1089))*BG$962*BG973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH973,BH123/BH973)-BH123,0)+(SUM($N123:BG123)+SUM($N1089:BG1089))*BH$962*BH973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI973,BI123/BI973)-BI123,0)+(SUM($N123:BH123)+SUM($N1089:BH1089))*BI$962*BI973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ973,BJ123/BJ973)-BJ123,0)+(SUM($N123:BI123)+SUM($N1089:BI1089))*BJ$962*BJ973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK973,BK123/BK973)-BK123,0)+(SUM($N123:BJ123)+SUM($N1089:BJ1089))*BK$962*BK973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL973,BL123/BL973)-BL123,0)+(SUM($N123:BK123)+SUM($N1089:BK1089))*BL$962*BL973)*($F1089=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM973,BM123/BM973)-BM123,0)+(SUM($N123:BL123)+SUM($N1089:BL1089))*BM$962*BM973)*($F1089=5)","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O974,O124/O974)-O124,0)+(SUM($N124:N124)+SUM($N1090:N1090))*O$962*O974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P974,P124/P974)-P124,0)+(SUM($N124:O124)+SUM($N1090:O1090))*P$962*P974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q974,Q124/Q974)-Q124,0)+(SUM($N124:P124)+SUM($N1090:P1090))*Q$962*Q974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R974,R124/R974)-R124,0)+(SUM($N124:Q124)+SUM($N1090:Q1090))*R$962*R974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S974,S124/S974)-S124,0)+(SUM($N124:R124)+SUM($N1090:R1090))*S$962*S974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T974,T124/T974)-T124,0)+(SUM($N124:S124)+SUM($N1090:S1090))*T$962*T974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U974,U124/U974)-U124,0)+(SUM($N124:T124)+SUM($N1090:T1090))*U$962*U974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V974,V124/V974)-V124,0)+(SUM($N124:U124)+SUM($N1090:U1090))*V$962*V974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W974,W124/W974)-W124,0)+(SUM($N124:V124)+SUM($N1090:V1090))*W$962*W974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X974,X124/X974)-X124,0)+(SUM($N124:W124)+SUM($N1090:W1090))*X$962*X974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y974,Y124/Y974)-Y124,0)+(SUM($N124:X124)+SUM($N1090:X1090))*Y$962*Y974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z974,Z124/Z974)-Z124,0)+(SUM($N124:Y124)+SUM($N1090:Y1090))*Z$962*Z974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA974,AA124/AA974)-AA124,0)+(SUM($N124:Z124)+SUM($N1090:Z1090))*AA$962*AA974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB974,AB124/AB974)-AB124,0)+(SUM($N124:AA124)+SUM($N1090:AA1090))*AB$962*AB974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC974,AC124/AC974)-AC124,0)+(SUM($N124:AB124)+SUM($N1090:AB1090))*AC$962*AC974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD974,AD124/AD974)-AD124,0)+(SUM($N124:AC124)+SUM($N1090:AC1090))*AD$962*AD974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE974,AE124/AE974)-AE124,0)+(SUM($N124:AD124)+SUM($N1090:AD1090))*AE$962*AE974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF974,AF124/AF974)-AF124,0)+(SUM($N124:AE124)+SUM($N1090:AE1090))*AF$962*AF974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG974,AG124/AG974)-AG124,0)+(SUM($N124:AF124)+SUM($N1090:AF1090))*AG$962*AG974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH974,AH124/AH974)-AH124,0)+(SUM($N124:AG124)+SUM($N1090:AG1090))*AH$962*AH974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI974,AI124/AI974)-AI124,0)+(SUM($N124:AH124)+SUM($N1090:AH1090))*AI$962*AI974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ974,AJ124/AJ974)-AJ124,0)+(SUM($N124:AI124)+SUM($N1090:AI1090))*AJ$962*AJ974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK974,AK124/AK974)-AK124,0)+(SUM($N124:AJ124)+SUM($N1090:AJ1090))*AK$962*AK974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL974,AL124/AL974)-AL124,0)+(SUM($N124:AK124)+SUM($N1090:AK1090))*AL$962*AL974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM974,AM124/AM974)-AM124,0)+(SUM($N124:AL124)+SUM($N1090:AL1090))*AM$962*AM974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN974,AN124/AN974)-AN124,0)+(SUM($N124:AM124)+SUM($N1090:AM1090))*AN$962*AN974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO974,AO124/AO974)-AO124,0)+(SUM($N124:AN124)+SUM($N1090:AN1090))*AO$962*AO974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP974,AP124/AP974)-AP124,0)+(SUM($N124:AO124)+SUM($N1090:AO1090))*AP$962*AP974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ974,AQ124/AQ974)-AQ124,0)+(SUM($N124:AP124)+SUM($N1090:AP1090))*AQ$962*AQ974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR974,AR124/AR974)-AR124,0)+(SUM($N124:AQ124)+SUM($N1090:AQ1090))*AR$962*AR974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS974,AS124/AS974)-AS124,0)+(SUM($N124:AR124)+SUM($N1090:AR1090))*AS$962*AS974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT974,AT124/AT974)-AT124,0)+(SUM($N124:AS124)+SUM($N1090:AS1090))*AT$962*AT974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU974,AU124/AU974)-AU124,0)+(SUM($N124:AT124)+SUM($N1090:AT1090))*AU$962*AU974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV974,AV124/AV974)-AV124,0)+(SUM($N124:AU124)+SUM($N1090:AU1090))*AV$962*AV974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW974,AW124/AW974)-AW124,0)+(SUM($N124:AV124)+SUM($N1090:AV1090))*AW$962*AW974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX974,AX124/AX974)-AX124,0)+(SUM($N124:AW124)+SUM($N1090:AW1090))*AX$962*AX974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY974,AY124/AY974)-AY124,0)+(SUM($N124:AX124)+SUM($N1090:AX1090))*AY$962*AY974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ974,AZ124/AZ974)-AZ124,0)+(SUM($N124:AY124)+SUM($N1090:AY1090))*AZ$962*AZ974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA974,BA124/BA974)-BA124,0)+(SUM($N124:AZ124)+SUM($N1090:AZ1090))*BA$962*BA974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB974,BB124/BB974)-BB124,0)+(SUM($N124:BA124)+SUM($N1090:BA1090))*BB$962*BB974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC974,BC124/BC974)-BC124,0)+(SUM($N124:BB124)+SUM($N1090:BB1090))*BC$962*BC974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD974,BD124/BD974)-BD124,0)+(SUM($N124:BC124)+SUM($N1090:BC1090))*BD$962*BD974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE974,BE124/BE974)-BE124,0)+(SUM($N124:BD124)+SUM($N1090:BD1090))*BE$962*BE974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF974,BF124/BF974)-BF124,0)+(SUM($N124:BE124)+SUM($N1090:BE1090))*BF$962*BF974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG974,BG124/BG974)-BG124,0)+(SUM($N124:BF124)+SUM($N1090:BF1090))*BG$962*BG974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH974,BH124/BH974)-BH124,0)+(SUM($N124:BG124)+SUM($N1090:BG1090))*BH$962*BH974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI974,BI124/BI974)-BI124,0)+(SUM($N124:BH124)+SUM($N1090:BH1090))*BI$962*BI974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ974,BJ124/BJ974)-BJ124,0)+(SUM($N124:BI124)+SUM($N1090:BI1090))*BJ$962*BJ974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK974,BK124/BK974)-BK124,0)+(SUM($N124:BJ124)+SUM($N1090:BJ1090))*BK$962*BK974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL974,BL124/BL974)-BL124,0)+(SUM($N124:BK124)+SUM($N1090:BK1090))*BL$962*BL974)*($F1090=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM974,BM124/BM974)-BM124,0)+(SUM($N124:BL124)+SUM($N1090:BL1090))*BM$962*BM974)*($F1090=5)","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O975,O125/O975)-O125,0)+(SUM($N125:N125)+SUM($N1091:N1091))*O$962*O975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P975,P125/P975)-P125,0)+(SUM($N125:O125)+SUM($N1091:O1091))*P$962*P975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q975,Q125/Q975)-Q125,0)+(SUM($N125:P125)+SUM($N1091:P1091))*Q$962*Q975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R975,R125/R975)-R125,0)+(SUM($N125:Q125)+SUM($N1091:Q1091))*R$962*R975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S975,S125/S975)-S125,0)+(SUM($N125:R125)+SUM($N1091:R1091))*S$962*S975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T975,T125/T975)-T125,0)+(SUM($N125:S125)+SUM($N1091:S1091))*T$962*T975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U975,U125/U975)-U125,0)+(SUM($N125:T125)+SUM($N1091:T1091))*U$962*U975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V975,V125/V975)-V125,0)+(SUM($N125:U125)+SUM($N1091:U1091))*V$962*V975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W975,W125/W975)-W125,0)+(SUM($N125:V125)+SUM($N1091:V1091))*W$962*W975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X975,X125/X975)-X125,0)+(SUM($N125:W125)+SUM($N1091:W1091))*X$962*X975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y975,Y125/Y975)-Y125,0)+(SUM($N125:X125)+SUM($N1091:X1091))*Y$962*Y975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z975,Z125/Z975)-Z125,0)+(SUM($N125:Y125)+SUM($N1091:Y1091))*Z$962*Z975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA975,AA125/AA975)-AA125,0)+(SUM($N125:Z125)+SUM($N1091:Z1091))*AA$962*AA975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB975,AB125/AB975)-AB125,0)+(SUM($N125:AA125)+SUM($N1091:AA1091))*AB$962*AB975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC975,AC125/AC975)-AC125,0)+(SUM($N125:AB125)+SUM($N1091:AB1091))*AC$962*AC975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD975,AD125/AD975)-AD125,0)+(SUM($N125:AC125)+SUM($N1091:AC1091))*AD$962*AD975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE975,AE125/AE975)-AE125,0)+(SUM($N125:AD125)+SUM($N1091:AD1091))*AE$962*AE975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF975,AF125/AF975)-AF125,0)+(SUM($N125:AE125)+SUM($N1091:AE1091))*AF$962*AF975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG975,AG125/AG975)-AG125,0)+(SUM($N125:AF125)+SUM($N1091:AF1091))*AG$962*AG975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH975,AH125/AH975)-AH125,0)+(SUM($N125:AG125)+SUM($N1091:AG1091))*AH$962*AH975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI975,AI125/AI975)-AI125,0)+(SUM($N125:AH125)+SUM($N1091:AH1091))*AI$962*AI975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ975,AJ125/AJ975)-AJ125,0)+(SUM($N125:AI125)+SUM($N1091:AI1091))*AJ$962*AJ975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK975,AK125/AK975)-AK125,0)+(SUM($N125:AJ125)+SUM($N1091:AJ1091))*AK$962*AK975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL975,AL125/AL975)-AL125,0)+(SUM($N125:AK125)+SUM($N1091:AK1091))*AL$962*AL975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM975,AM125/AM975)-AM125,0)+(SUM($N125:AL125)+SUM($N1091:AL1091))*AM$962*AM975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN975,AN125/AN975)-AN125,0)+(SUM($N125:AM125)+SUM($N1091:AM1091))*AN$962*AN975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO975,AO125/AO975)-AO125,0)+(SUM($N125:AN125)+SUM($N1091:AN1091))*AO$962*AO975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP975,AP125/AP975)-AP125,0)+(SUM($N125:AO125)+SUM($N1091:AO1091))*AP$962*AP975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ975,AQ125/AQ975)-AQ125,0)+(SUM($N125:AP125)+SUM($N1091:AP1091))*AQ$962*AQ975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR975,AR125/AR975)-AR125,0)+(SUM($N125:AQ125)+SUM($N1091:AQ1091))*AR$962*AR975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS975,AS125/AS975)-AS125,0)+(SUM($N125:AR125)+SUM($N1091:AR1091))*AS$962*AS975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT975,AT125/AT975)-AT125,0)+(SUM($N125:AS125)+SUM($N1091:AS1091))*AT$962*AT975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU975,AU125/AU975)-AU125,0)+(SUM($N125:AT125)+SUM($N1091:AT1091))*AU$962*AU975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV975,AV125/AV975)-AV125,0)+(SUM($N125:AU125)+SUM($N1091:AU1091))*AV$962*AV975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW975,AW125/AW975)-AW125,0)+(SUM($N125:AV125)+SUM($N1091:AV1091))*AW$962*AW975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX975,AX125/AX975)-AX125,0)+(SUM($N125:AW125)+SUM($N1091:AW1091))*AX$962*AX975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY975,AY125/AY975)-AY125,0)+(SUM($N125:AX125)+SUM($N1091:AX1091))*AY$962*AY975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ975,AZ125/AZ975)-AZ125,0)+(SUM($N125:AY125)+SUM($N1091:AY1091))*AZ$962*AZ975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA975,BA125/BA975)-BA125,0)+(SUM($N125:AZ125)+SUM($N1091:AZ1091))*BA$962*BA975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB975,BB125/BB975)-BB125,0)+(SUM($N125:BA125)+SUM($N1091:BA1091))*BB$962*BB975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC975,BC125/BC975)-BC125,0)+(SUM($N125:BB125)+SUM($N1091:BB1091))*BC$962*BC975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD975,BD125/BD975)-BD125,0)+(SUM($N125:BC125)+SUM($N1091:BC1091))*BD$962*BD975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE975,BE125/BE975)-BE125,0)+(SUM($N125:BD125)+SUM($N1091:BD1091))*BE$962*BE975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF975,BF125/BF975)-BF125,0)+(SUM($N125:BE125)+SUM($N1091:BE1091))*BF$962*BF975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG975,BG125/BG975)-BG125,0)+(SUM($N125:BF125)+SUM($N1091:BF1091))*BG$962*BG975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH975,BH125/BH975)-BH125,0)+(SUM($N125:BG125)+SUM($N1091:BG1091))*BH$962*BH975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI975,BI125/BI975)-BI125,0)+(SUM($N125:BH125)+SUM($N1091:BH1091))*BI$962*BI975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ975,BJ125/BJ975)-BJ125,0)+(SUM($N125:BI125)+SUM($N1091:BI1091))*BJ$962*BJ975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK975,BK125/BK975)-BK125,0)+(SUM($N125:BJ125)+SUM($N1091:BJ1091))*BK$962*BK975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL975,BL125/BL975)-BL125,0)+(SUM($N125:BK125)+SUM($N1091:BK1091))*BL$962*BL975)*($F1091=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM975,BM125/BM975)-BM125,0)+(SUM($N125:BL125)+SUM($N1091:BL1091))*BM$962*BM975)*($F1091=5)","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O976,O126/O976)-O126,0)+(SUM($N126:N126)+SUM($N1092:N1092))*O$962*O976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P976,P126/P976)-P126,0)+(SUM($N126:O126)+SUM($N1092:O1092))*P$962*P976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q976,Q126/Q976)-Q126,0)+(SUM($N126:P126)+SUM($N1092:P1092))*Q$962*Q976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R976,R126/R976)-R126,0)+(SUM($N126:Q126)+SUM($N1092:Q1092))*R$962*R976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S976,S126/S976)-S126,0)+(SUM($N126:R126)+SUM($N1092:R1092))*S$962*S976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T976,T126/T976)-T126,0)+(SUM($N126:S126)+SUM($N1092:S1092))*T$962*T976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U976,U126/U976)-U126,0)+(SUM($N126:T126)+SUM($N1092:T1092))*U$962*U976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V976,V126/V976)-V126,0)+(SUM($N126:U126)+SUM($N1092:U1092))*V$962*V976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W976,W126/W976)-W126,0)+(SUM($N126:V126)+SUM($N1092:V1092))*W$962*W976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X976,X126/X976)-X126,0)+(SUM($N126:W126)+SUM($N1092:W1092))*X$962*X976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y976,Y126/Y976)-Y126,0)+(SUM($N126:X126)+SUM($N1092:X1092))*Y$962*Y976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z976,Z126/Z976)-Z126,0)+(SUM($N126:Y126)+SUM($N1092:Y1092))*Z$962*Z976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA976,AA126/AA976)-AA126,0)+(SUM($N126:Z126)+SUM($N1092:Z1092))*AA$962*AA976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB976,AB126/AB976)-AB126,0)+(SUM($N126:AA126)+SUM($N1092:AA1092))*AB$962*AB976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC976,AC126/AC976)-AC126,0)+(SUM($N126:AB126)+SUM($N1092:AB1092))*AC$962*AC976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD976,AD126/AD976)-AD126,0)+(SUM($N126:AC126)+SUM($N1092:AC1092))*AD$962*AD976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE976,AE126/AE976)-AE126,0)+(SUM($N126:AD126)+SUM($N1092:AD1092))*AE$962*AE976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF976,AF126/AF976)-AF126,0)+(SUM($N126:AE126)+SUM($N1092:AE1092))*AF$962*AF976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG976,AG126/AG976)-AG126,0)+(SUM($N126:AF126)+SUM($N1092:AF1092))*AG$962*AG976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH976,AH126/AH976)-AH126,0)+(SUM($N126:AG126)+SUM($N1092:AG1092))*AH$962*AH976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI976,AI126/AI976)-AI126,0)+(SUM($N126:AH126)+SUM($N1092:AH1092))*AI$962*AI976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ976,AJ126/AJ976)-AJ126,0)+(SUM($N126:AI126)+SUM($N1092:AI1092))*AJ$962*AJ976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK976,AK126/AK976)-AK126,0)+(SUM($N126:AJ126)+SUM($N1092:AJ1092))*AK$962*AK976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL976,AL126/AL976)-AL126,0)+(SUM($N126:AK126)+SUM($N1092:AK1092))*AL$962*AL976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM976,AM126/AM976)-AM126,0)+(SUM($N126:AL126)+SUM($N1092:AL1092))*AM$962*AM976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN976,AN126/AN976)-AN126,0)+(SUM($N126:AM126)+SUM($N1092:AM1092))*AN$962*AN976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO976,AO126/AO976)-AO126,0)+(SUM($N126:AN126)+SUM($N1092:AN1092))*AO$962*AO976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP976,AP126/AP976)-AP126,0)+(SUM($N126:AO126)+SUM($N1092:AO1092))*AP$962*AP976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ976,AQ126/AQ976)-AQ126,0)+(SUM($N126:AP126)+SUM($N1092:AP1092))*AQ$962*AQ976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR976,AR126/AR976)-AR126,0)+(SUM($N126:AQ126)+SUM($N1092:AQ1092))*AR$962*AR976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS976,AS126/AS976)-AS126,0)+(SUM($N126:AR126)+SUM($N1092:AR1092))*AS$962*AS976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT976,AT126/AT976)-AT126,0)+(SUM($N126:AS126)+SUM($N1092:AS1092))*AT$962*AT976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU976,AU126/AU976)-AU126,0)+(SUM($N126:AT126)+SUM($N1092:AT1092))*AU$962*AU976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV976,AV126/AV976)-AV126,0)+(SUM($N126:AU126)+SUM($N1092:AU1092))*AV$962*AV976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW976,AW126/AW976)-AW126,0)+(SUM($N126:AV126)+SUM($N1092:AV1092))*AW$962*AW976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX976,AX126/AX976)-AX126,0)+(SUM($N126:AW126)+SUM($N1092:AW1092))*AX$962*AX976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY976,AY126/AY976)-AY126,0)+(SUM($N126:AX126)+SUM($N1092:AX1092))*AY$962*AY976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ976,AZ126/AZ976)-AZ126,0)+(SUM($N126:AY126)+SUM($N1092:AY1092))*AZ$962*AZ976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA976,BA126/BA976)-BA126,0)+(SUM($N126:AZ126)+SUM($N1092:AZ1092))*BA$962*BA976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB976,BB126/BB976)-BB126,0)+(SUM($N126:BA126)+SUM($N1092:BA1092))*BB$962*BB976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC976,BC126/BC976)-BC126,0)+(SUM($N126:BB126)+SUM($N1092:BB1092))*BC$962*BC976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD976,BD126/BD976)-BD126,0)+(SUM($N126:BC126)+SUM($N1092:BC1092))*BD$962*BD976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE976,BE126/BE976)-BE126,0)+(SUM($N126:BD126)+SUM($N1092:BD1092))*BE$962*BE976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF976,BF126/BF976)-BF126,0)+(SUM($N126:BE126)+SUM($N1092:BE1092))*BF$962*BF976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG976,BG126/BG976)-BG126,0)+(SUM($N126:BF126)+SUM($N1092:BF1092))*BG$962*BG976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH976,BH126/BH976)-BH126,0)+(SUM($N126:BG126)+SUM($N1092:BG1092))*BH$962*BH976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI976,BI126/BI976)-BI126,0)+(SUM($N126:BH126)+SUM($N1092:BH1092))*BI$962*BI976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ976,BJ126/BJ976)-BJ126,0)+(SUM($N126:BI126)+SUM($N1092:BI1092))*BJ$962*BJ976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK976,BK126/BK976)-BK126,0)+(SUM($N126:BJ126)+SUM($N1092:BJ1092))*BK$962*BK976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL976,BL126/BL976)-BL126,0)+(SUM($N126:BK126)+SUM($N1092:BK1092))*BL$962*BL976)*($F1092=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM976,BM126/BM976)-BM126,0)+(SUM($N126:BL126)+SUM($N1092:BL1092))*BM$962*BM976)*($F1092=5)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O977,O127/O977)-O127,0)+(SUM($N127:N127)+SUM($N1093:N1093))*O$962*O977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P977,P127/P977)-P127,0)+(SUM($N127:O127)+SUM($N1093:O1093))*P$962*P977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q977,Q127/Q977)-Q127,0)+(SUM($N127:P127)+SUM($N1093:P1093))*Q$962*Q977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R977,R127/R977)-R127,0)+(SUM($N127:Q127)+SUM($N1093:Q1093))*R$962*R977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S977,S127/S977)-S127,0)+(SUM($N127:R127)+SUM($N1093:R1093))*S$962*S977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T977,T127/T977)-T127,0)+(SUM($N127:S127)+SUM($N1093:S1093))*T$962*T977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U977,U127/U977)-U127,0)+(SUM($N127:T127)+SUM($N1093:T1093))*U$962*U977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V977,V127/V977)-V127,0)+(SUM($N127:U127)+SUM($N1093:U1093))*V$962*V977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W977,W127/W977)-W127,0)+(SUM($N127:V127)+SUM($N1093:V1093))*W$962*W977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X977,X127/X977)-X127,0)+(SUM($N127:W127)+SUM($N1093:W1093))*X$962*X977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y977,Y127/Y977)-Y127,0)+(SUM($N127:X127)+SUM($N1093:X1093))*Y$962*Y977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z977,Z127/Z977)-Z127,0)+(SUM($N127:Y127)+SUM($N1093:Y1093))*Z$962*Z977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA977,AA127/AA977)-AA127,0)+(SUM($N127:Z127)+SUM($N1093:Z1093))*AA$962*AA977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB977,AB127/AB977)-AB127,0)+(SUM($N127:AA127)+SUM($N1093:AA1093))*AB$962*AB977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC977,AC127/AC977)-AC127,0)+(SUM($N127:AB127)+SUM($N1093:AB1093))*AC$962*AC977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD977,AD127/AD977)-AD127,0)+(SUM($N127:AC127)+SUM($N1093:AC1093))*AD$962*AD977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE977,AE127/AE977)-AE127,0)+(SUM($N127:AD127)+SUM($N1093:AD1093))*AE$962*AE977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF977,AF127/AF977)-AF127,0)+(SUM($N127:AE127)+SUM($N1093:AE1093))*AF$962*AF977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG977,AG127/AG977)-AG127,0)+(SUM($N127:AF127)+SUM($N1093:AF1093))*AG$962*AG977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH977,AH127/AH977)-AH127,0)+(SUM($N127:AG127)+SUM($N1093:AG1093))*AH$962*AH977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI977,AI127/AI977)-AI127,0)+(SUM($N127:AH127)+SUM($N1093:AH1093))*AI$962*AI977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ977,AJ127/AJ977)-AJ127,0)+(SUM($N127:AI127)+SUM($N1093:AI1093))*AJ$962*AJ977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK977,AK127/AK977)-AK127,0)+(SUM($N127:AJ127)+SUM($N1093:AJ1093))*AK$962*AK977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL977,AL127/AL977)-AL127,0)+(SUM($N127:AK127)+SUM($N1093:AK1093))*AL$962*AL977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM977,AM127/AM977)-AM127,0)+(SUM($N127:AL127)+SUM($N1093:AL1093))*AM$962*AM977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN977,AN127/AN977)-AN127,0)+(SUM($N127:AM127)+SUM($N1093:AM1093))*AN$962*AN977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO977,AO127/AO977)-AO127,0)+(SUM($N127:AN127)+SUM($N1093:AN1093))*AO$962*AO977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP977,AP127/AP977)-AP127,0)+(SUM($N127:AO127)+SUM($N1093:AO1093))*AP$962*AP977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ977,AQ127/AQ977)-AQ127,0)+(SUM($N127:AP127)+SUM($N1093:AP1093))*AQ$962*AQ977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR977,AR127/AR977)-AR127,0)+(SUM($N127:AQ127)+SUM($N1093:AQ1093))*AR$962*AR977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS977,AS127/AS977)-AS127,0)+(SUM($N127:AR127)+SUM($N1093:AR1093))*AS$962*AS977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT977,AT127/AT977)-AT127,0)+(SUM($N127:AS127)+SUM($N1093:AS1093))*AT$962*AT977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU977,AU127/AU977)-AU127,0)+(SUM($N127:AT127)+SUM($N1093:AT1093))*AU$962*AU977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV977,AV127/AV977)-AV127,0)+(SUM($N127:AU127)+SUM($N1093:AU1093))*AV$962*AV977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW977,AW127/AW977)-AW127,0)+(SUM($N127:AV127)+SUM($N1093:AV1093))*AW$962*AW977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX977,AX127/AX977)-AX127,0)+(SUM($N127:AW127)+SUM($N1093:AW1093))*AX$962*AX977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY977,AY127/AY977)-AY127,0)+(SUM($N127:AX127)+SUM($N1093:AX1093))*AY$962*AY977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ977,AZ127/AZ977)-AZ127,0)+(SUM($N127:AY127)+SUM($N1093:AY1093))*AZ$962*AZ977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA977,BA127/BA977)-BA127,0)+(SUM($N127:AZ127)+SUM($N1093:AZ1093))*BA$962*BA977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB977,BB127/BB977)-BB127,0)+(SUM($N127:BA127)+SUM($N1093:BA1093))*BB$962*BB977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC977,BC127/BC977)-BC127,0)+(SUM($N127:BB127)+SUM($N1093:BB1093))*BC$962*BC977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD977,BD127/BD977)-BD127,0)+(SUM($N127:BC127)+SUM($N1093:BC1093))*BD$962*BD977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE977,BE127/BE977)-BE127,0)+(SUM($N127:BD127)+SUM($N1093:BD1093))*BE$962*BE977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF977,BF127/BF977)-BF127,0)+(SUM($N127:BE127)+SUM($N1093:BE1093))*BF$962*BF977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG977,BG127/BG977)-BG127,0)+(SUM($N127:BF127)+SUM($N1093:BF1093))*BG$962*BG977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH977,BH127/BH977)-BH127,0)+(SUM($N127:BG127)+SUM($N1093:BG1093))*BH$962*BH977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI977,BI127/BI977)-BI127,0)+(SUM($N127:BH127)+SUM($N1093:BH1093))*BI$962*BI977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ977,BJ127/BJ977)-BJ127,0)+(SUM($N127:BI127)+SUM($N1093:BI1093))*BJ$962*BJ977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK977,BK127/BK977)-BK127,0)+(SUM($N127:BJ127)+SUM($N1093:BJ1093))*BK$962*BK977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL977,BL127/BL977)-BL127,0)+(SUM($N127:BK127)+SUM($N1093:BK1093))*BL$962*BL977)*($F1093=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM977,BM127/BM977)-BM127,0)+(SUM($N127:BL127)+SUM($N1093:BL1093))*BM$962*BM977)*($F1093=5)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O978,O128/O978)-O128,0)+(SUM($N128:N128)+SUM($N1094:N1094))*O$962*O978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P978,P128/P978)-P128,0)+(SUM($N128:O128)+SUM($N1094:O1094))*P$962*P978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q978,Q128/Q978)-Q128,0)+(SUM($N128:P128)+SUM($N1094:P1094))*Q$962*Q978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R978,R128/R978)-R128,0)+(SUM($N128:Q128)+SUM($N1094:Q1094))*R$962*R978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S978,S128/S978)-S128,0)+(SUM($N128:R128)+SUM($N1094:R1094))*S$962*S978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T978,T128/T978)-T128,0)+(SUM($N128:S128)+SUM($N1094:S1094))*T$962*T978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U978,U128/U978)-U128,0)+(SUM($N128:T128)+SUM($N1094:T1094))*U$962*U978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V978,V128/V978)-V128,0)+(SUM($N128:U128)+SUM($N1094:U1094))*V$962*V978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W978,W128/W978)-W128,0)+(SUM($N128:V128)+SUM($N1094:V1094))*W$962*W978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X978,X128/X978)-X128,0)+(SUM($N128:W128)+SUM($N1094:W1094))*X$962*X978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y978,Y128/Y978)-Y128,0)+(SUM($N128:X128)+SUM($N1094:X1094))*Y$962*Y978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z978,Z128/Z978)-Z128,0)+(SUM($N128:Y128)+SUM($N1094:Y1094))*Z$962*Z978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA978,AA128/AA978)-AA128,0)+(SUM($N128:Z128)+SUM($N1094:Z1094))*AA$962*AA978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB978,AB128/AB978)-AB128,0)+(SUM($N128:AA128)+SUM($N1094:AA1094))*AB$962*AB978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC978,AC128/AC978)-AC128,0)+(SUM($N128:AB128)+SUM($N1094:AB1094))*AC$962*AC978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD978,AD128/AD978)-AD128,0)+(SUM($N128:AC128)+SUM($N1094:AC1094))*AD$962*AD978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE978,AE128/AE978)-AE128,0)+(SUM($N128:AD128)+SUM($N1094:AD1094))*AE$962*AE978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF978,AF128/AF978)-AF128,0)+(SUM($N128:AE128)+SUM($N1094:AE1094))*AF$962*AF978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG978,AG128/AG978)-AG128,0)+(SUM($N128:AF128)+SUM($N1094:AF1094))*AG$962*AG978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH978,AH128/AH978)-AH128,0)+(SUM($N128:AG128)+SUM($N1094:AG1094))*AH$962*AH978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI978,AI128/AI978)-AI128,0)+(SUM($N128:AH128)+SUM($N1094:AH1094))*AI$962*AI978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ978,AJ128/AJ978)-AJ128,0)+(SUM($N128:AI128)+SUM($N1094:AI1094))*AJ$962*AJ978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK978,AK128/AK978)-AK128,0)+(SUM($N128:AJ128)+SUM($N1094:AJ1094))*AK$962*AK978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL978,AL128/AL978)-AL128,0)+(SUM($N128:AK128)+SUM($N1094:AK1094))*AL$962*AL978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM978,AM128/AM978)-AM128,0)+(SUM($N128:AL128)+SUM($N1094:AL1094))*AM$962*AM978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN978,AN128/AN978)-AN128,0)+(SUM($N128:AM128)+SUM($N1094:AM1094))*AN$962*AN978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO978,AO128/AO978)-AO128,0)+(SUM($N128:AN128)+SUM($N1094:AN1094))*AO$962*AO978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP978,AP128/AP978)-AP128,0)+(SUM($N128:AO128)+SUM($N1094:AO1094))*AP$962*AP978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ978,AQ128/AQ978)-AQ128,0)+(SUM($N128:AP128)+SUM($N1094:AP1094))*AQ$962*AQ978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR978,AR128/AR978)-AR128,0)+(SUM($N128:AQ128)+SUM($N1094:AQ1094))*AR$962*AR978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS978,AS128/AS978)-AS128,0)+(SUM($N128:AR128)+SUM($N1094:AR1094))*AS$962*AS978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT978,AT128/AT978)-AT128,0)+(SUM($N128:AS128)+SUM($N1094:AS1094))*AT$962*AT978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU978,AU128/AU978)-AU128,0)+(SUM($N128:AT128)+SUM($N1094:AT1094))*AU$962*AU978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV978,AV128/AV978)-AV128,0)+(SUM($N128:AU128)+SUM($N1094:AU1094))*AV$962*AV978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW978,AW128/AW978)-AW128,0)+(SUM($N128:AV128)+SUM($N1094:AV1094))*AW$962*AW978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX978,AX128/AX978)-AX128,0)+(SUM($N128:AW128)+SUM($N1094:AW1094))*AX$962*AX978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY978,AY128/AY978)-AY128,0)+(SUM($N128:AX128)+SUM($N1094:AX1094))*AY$962*AY978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ978,AZ128/AZ978)-AZ128,0)+(SUM($N128:AY128)+SUM($N1094:AY1094))*AZ$962*AZ978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA978,BA128/BA978)-BA128,0)+(SUM($N128:AZ128)+SUM($N1094:AZ1094))*BA$962*BA978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB978,BB128/BB978)-BB128,0)+(SUM($N128:BA128)+SUM($N1094:BA1094))*BB$962*BB978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC978,BC128/BC978)-BC128,0)+(SUM($N128:BB128)+SUM($N1094:BB1094))*BC$962*BC978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD978,BD128/BD978)-BD128,0)+(SUM($N128:BC128)+SUM($N1094:BC1094))*BD$962*BD978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE978,BE128/BE978)-BE128,0)+(SUM($N128:BD128)+SUM($N1094:BD1094))*BE$962*BE978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF978,BF128/BF978)-BF128,0)+(SUM($N128:BE128)+SUM($N1094:BE1094))*BF$962*BF978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG978,BG128/BG978)-BG128,0)+(SUM($N128:BF128)+SUM($N1094:BF1094))*BG$962*BG978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH978,BH128/BH978)-BH128,0)+(SUM($N128:BG128)+SUM($N1094:BG1094))*BH$962*BH978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI978,BI128/BI978)-BI128,0)+(SUM($N128:BH128)+SUM($N1094:BH1094))*BI$962*BI978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ978,BJ128/BJ978)-BJ128,0)+(SUM($N128:BI128)+SUM($N1094:BI1094))*BJ$962*BJ978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK978,BK128/BK978)-BK128,0)+(SUM($N128:BJ128)+SUM($N1094:BJ1094))*BK$962*BK978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL978,BL128/BL978)-BL128,0)+(SUM($N128:BK128)+SUM($N1094:BK1094))*BL$962*BL978)*($F1094=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM978,BM128/BM978)-BM128,0)+(SUM($N128:BL128)+SUM($N1094:BL1094))*BM$962*BM978)*($F1094=5)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O979,O129/O979)-O129,0)+(SUM($N129:N129)+SUM($N1095:N1095))*O$962*O979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P979,P129/P979)-P129,0)+(SUM($N129:O129)+SUM($N1095:O1095))*P$962*P979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q979,Q129/Q979)-Q129,0)+(SUM($N129:P129)+SUM($N1095:P1095))*Q$962*Q979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R979,R129/R979)-R129,0)+(SUM($N129:Q129)+SUM($N1095:Q1095))*R$962*R979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S979,S129/S979)-S129,0)+(SUM($N129:R129)+SUM($N1095:R1095))*S$962*S979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T979,T129/T979)-T129,0)+(SUM($N129:S129)+SUM($N1095:S1095))*T$962*T979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U979,U129/U979)-U129,0)+(SUM($N129:T129)+SUM($N1095:T1095))*U$962*U979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V979,V129/V979)-V129,0)+(SUM($N129:U129)+SUM($N1095:U1095))*V$962*V979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W979,W129/W979)-W129,0)+(SUM($N129:V129)+SUM($N1095:V1095))*W$962*W979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X979,X129/X979)-X129,0)+(SUM($N129:W129)+SUM($N1095:W1095))*X$962*X979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y979,Y129/Y979)-Y129,0)+(SUM($N129:X129)+SUM($N1095:X1095))*Y$962*Y979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z979,Z129/Z979)-Z129,0)+(SUM($N129:Y129)+SUM($N1095:Y1095))*Z$962*Z979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA979,AA129/AA979)-AA129,0)+(SUM($N129:Z129)+SUM($N1095:Z1095))*AA$962*AA979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB979,AB129/AB979)-AB129,0)+(SUM($N129:AA129)+SUM($N1095:AA1095))*AB$962*AB979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC979,AC129/AC979)-AC129,0)+(SUM($N129:AB129)+SUM($N1095:AB1095))*AC$962*AC979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD979,AD129/AD979)-AD129,0)+(SUM($N129:AC129)+SUM($N1095:AC1095))*AD$962*AD979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE979,AE129/AE979)-AE129,0)+(SUM($N129:AD129)+SUM($N1095:AD1095))*AE$962*AE979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF979,AF129/AF979)-AF129,0)+(SUM($N129:AE129)+SUM($N1095:AE1095))*AF$962*AF979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG979,AG129/AG979)-AG129,0)+(SUM($N129:AF129)+SUM($N1095:AF1095))*AG$962*AG979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH979,AH129/AH979)-AH129,0)+(SUM($N129:AG129)+SUM($N1095:AG1095))*AH$962*AH979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI979,AI129/AI979)-AI129,0)+(SUM($N129:AH129)+SUM($N1095:AH1095))*AI$962*AI979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ979,AJ129/AJ979)-AJ129,0)+(SUM($N129:AI129)+SUM($N1095:AI1095))*AJ$962*AJ979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK979,AK129/AK979)-AK129,0)+(SUM($N129:AJ129)+SUM($N1095:AJ1095))*AK$962*AK979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL979,AL129/AL979)-AL129,0)+(SUM($N129:AK129)+SUM($N1095:AK1095))*AL$962*AL979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM979,AM129/AM979)-AM129,0)+(SUM($N129:AL129)+SUM($N1095:AL1095))*AM$962*AM979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN979,AN129/AN979)-AN129,0)+(SUM($N129:AM129)+SUM($N1095:AM1095))*AN$962*AN979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO979,AO129/AO979)-AO129,0)+(SUM($N129:AN129)+SUM($N1095:AN1095))*AO$962*AO979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP979,AP129/AP979)-AP129,0)+(SUM($N129:AO129)+SUM($N1095:AO1095))*AP$962*AP979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ979,AQ129/AQ979)-AQ129,0)+(SUM($N129:AP129)+SUM($N1095:AP1095))*AQ$962*AQ979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR979,AR129/AR979)-AR129,0)+(SUM($N129:AQ129)+SUM($N1095:AQ1095))*AR$962*AR979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS979,AS129/AS979)-AS129,0)+(SUM($N129:AR129)+SUM($N1095:AR1095))*AS$962*AS979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT979,AT129/AT979)-AT129,0)+(SUM($N129:AS129)+SUM($N1095:AS1095))*AT$962*AT979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU979,AU129/AU979)-AU129,0)+(SUM($N129:AT129)+SUM($N1095:AT1095))*AU$962*AU979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV979,AV129/AV979)-AV129,0)+(SUM($N129:AU129)+SUM($N1095:AU1095))*AV$962*AV979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW979,AW129/AW979)-AW129,0)+(SUM($N129:AV129)+SUM($N1095:AV1095))*AW$962*AW979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX979,AX129/AX979)-AX129,0)+(SUM($N129:AW129)+SUM($N1095:AW1095))*AX$962*AX979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY979,AY129/AY979)-AY129,0)+(SUM($N129:AX129)+SUM($N1095:AX1095))*AY$962*AY979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ979,AZ129/AZ979)-AZ129,0)+(SUM($N129:AY129)+SUM($N1095:AY1095))*AZ$962*AZ979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA979,BA129/BA979)-BA129,0)+(SUM($N129:AZ129)+SUM($N1095:AZ1095))*BA$962*BA979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB979,BB129/BB979)-BB129,0)+(SUM($N129:BA129)+SUM($N1095:BA1095))*BB$962*BB979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC979,BC129/BC979)-BC129,0)+(SUM($N129:BB129)+SUM($N1095:BB1095))*BC$962*BC979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD979,BD129/BD979)-BD129,0)+(SUM($N129:BC129)+SUM($N1095:BC1095))*BD$962*BD979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE979,BE129/BE979)-BE129,0)+(SUM($N129:BD129)+SUM($N1095:BD1095))*BE$962*BE979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF979,BF129/BF979)-BF129,0)+(SUM($N129:BE129)+SUM($N1095:BE1095))*BF$962*BF979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG979,BG129/BG979)-BG129,0)+(SUM($N129:BF129)+SUM($N1095:BF1095))*BG$962*BG979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH979,BH129/BH979)-BH129,0)+(SUM($N129:BG129)+SUM($N1095:BG1095))*BH$962*BH979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI979,BI129/BI979)-BI129,0)+(SUM($N129:BH129)+SUM($N1095:BH1095))*BI$962*BI979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ979,BJ129/BJ979)-BJ129,0)+(SUM($N129:BI129)+SUM($N1095:BI1095))*BJ$962*BJ979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK979,BK129/BK979)-BK129,0)+(SUM($N129:BJ129)+SUM($N1095:BJ1095))*BK$962*BK979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL979,BL129/BL979)-BL129,0)+(SUM($N129:BK129)+SUM($N1095:BK1095))*BL$962*BL979)*($F1095=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM979,BM129/BM979)-BM129,0)+(SUM($N129:BL129)+SUM($N1095:BL1095))*BM$962*BM979)*($F1095=5)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O980,O130/O980)-O130,0)+(SUM($N130:N130)+SUM($N1096:N1096))*O$962*O980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P980,P130/P980)-P130,0)+(SUM($N130:O130)+SUM($N1096:O1096))*P$962*P980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q980,Q130/Q980)-Q130,0)+(SUM($N130:P130)+SUM($N1096:P1096))*Q$962*Q980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R980,R130/R980)-R130,0)+(SUM($N130:Q130)+SUM($N1096:Q1096))*R$962*R980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S980,S130/S980)-S130,0)+(SUM($N130:R130)+SUM($N1096:R1096))*S$962*S980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T980,T130/T980)-T130,0)+(SUM($N130:S130)+SUM($N1096:S1096))*T$962*T980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U980,U130/U980)-U130,0)+(SUM($N130:T130)+SUM($N1096:T1096))*U$962*U980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V980,V130/V980)-V130,0)+(SUM($N130:U130)+SUM($N1096:U1096))*V$962*V980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W980,W130/W980)-W130,0)+(SUM($N130:V130)+SUM($N1096:V1096))*W$962*W980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X980,X130/X980)-X130,0)+(SUM($N130:W130)+SUM($N1096:W1096))*X$962*X980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y980,Y130/Y980)-Y130,0)+(SUM($N130:X130)+SUM($N1096:X1096))*Y$962*Y980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z980,Z130/Z980)-Z130,0)+(SUM($N130:Y130)+SUM($N1096:Y1096))*Z$962*Z980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA980,AA130/AA980)-AA130,0)+(SUM($N130:Z130)+SUM($N1096:Z1096))*AA$962*AA980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB980,AB130/AB980)-AB130,0)+(SUM($N130:AA130)+SUM($N1096:AA1096))*AB$962*AB980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC980,AC130/AC980)-AC130,0)+(SUM($N130:AB130)+SUM($N1096:AB1096))*AC$962*AC980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD980,AD130/AD980)-AD130,0)+(SUM($N130:AC130)+SUM($N1096:AC1096))*AD$962*AD980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE980,AE130/AE980)-AE130,0)+(SUM($N130:AD130)+SUM($N1096:AD1096))*AE$962*AE980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF980,AF130/AF980)-AF130,0)+(SUM($N130:AE130)+SUM($N1096:AE1096))*AF$962*AF980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG980,AG130/AG980)-AG130,0)+(SUM($N130:AF130)+SUM($N1096:AF1096))*AG$962*AG980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH980,AH130/AH980)-AH130,0)+(SUM($N130:AG130)+SUM($N1096:AG1096))*AH$962*AH980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI980,AI130/AI980)-AI130,0)+(SUM($N130:AH130)+SUM($N1096:AH1096))*AI$962*AI980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ980,AJ130/AJ980)-AJ130,0)+(SUM($N130:AI130)+SUM($N1096:AI1096))*AJ$962*AJ980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK980,AK130/AK980)-AK130,0)+(SUM($N130:AJ130)+SUM($N1096:AJ1096))*AK$962*AK980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL980,AL130/AL980)-AL130,0)+(SUM($N130:AK130)+SUM($N1096:AK1096))*AL$962*AL980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM980,AM130/AM980)-AM130,0)+(SUM($N130:AL130)+SUM($N1096:AL1096))*AM$962*AM980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN980,AN130/AN980)-AN130,0)+(SUM($N130:AM130)+SUM($N1096:AM1096))*AN$962*AN980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO980,AO130/AO980)-AO130,0)+(SUM($N130:AN130)+SUM($N1096:AN1096))*AO$962*AO980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP980,AP130/AP980)-AP130,0)+(SUM($N130:AO130)+SUM($N1096:AO1096))*AP$962*AP980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ980,AQ130/AQ980)-AQ130,0)+(SUM($N130:AP130)+SUM($N1096:AP1096))*AQ$962*AQ980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR980,AR130/AR980)-AR130,0)+(SUM($N130:AQ130)+SUM($N1096:AQ1096))*AR$962*AR980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS980,AS130/AS980)-AS130,0)+(SUM($N130:AR130)+SUM($N1096:AR1096))*AS$962*AS980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT980,AT130/AT980)-AT130,0)+(SUM($N130:AS130)+SUM($N1096:AS1096))*AT$962*AT980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU980,AU130/AU980)-AU130,0)+(SUM($N130:AT130)+SUM($N1096:AT1096))*AU$962*AU980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV980,AV130/AV980)-AV130,0)+(SUM($N130:AU130)+SUM($N1096:AU1096))*AV$962*AV980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW980,AW130/AW980)-AW130,0)+(SUM($N130:AV130)+SUM($N1096:AV1096))*AW$962*AW980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX980,AX130/AX980)-AX130,0)+(SUM($N130:AW130)+SUM($N1096:AW1096))*AX$962*AX980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY980,AY130/AY980)-AY130,0)+(SUM($N130:AX130)+SUM($N1096:AX1096))*AY$962*AY980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ980,AZ130/AZ980)-AZ130,0)+(SUM($N130:AY130)+SUM($N1096:AY1096))*AZ$962*AZ980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA980,BA130/BA980)-BA130,0)+(SUM($N130:AZ130)+SUM($N1096:AZ1096))*BA$962*BA980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB980,BB130/BB980)-BB130,0)+(SUM($N130:BA130)+SUM($N1096:BA1096))*BB$962*BB980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC980,BC130/BC980)-BC130,0)+(SUM($N130:BB130)+SUM($N1096:BB1096))*BC$962*BC980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD980,BD130/BD980)-BD130,0)+(SUM($N130:BC130)+SUM($N1096:BC1096))*BD$962*BD980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE980,BE130/BE980)-BE130,0)+(SUM($N130:BD130)+SUM($N1096:BD1096))*BE$962*BE980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF980,BF130/BF980)-BF130,0)+(SUM($N130:BE130)+SUM($N1096:BE1096))*BF$962*BF980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG980,BG130/BG980)-BG130,0)+(SUM($N130:BF130)+SUM($N1096:BF1096))*BG$962*BG980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH980,BH130/BH980)-BH130,0)+(SUM($N130:BG130)+SUM($N1096:BG1096))*BH$962*BH980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI980,BI130/BI980)-BI130,0)+(SUM($N130:BH130)+SUM($N1096:BH1096))*BI$962*BI980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ980,BJ130/BJ980)-BJ130,0)+(SUM($N130:BI130)+SUM($N1096:BI1096))*BJ$962*BJ980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK980,BK130/BK980)-BK130,0)+(SUM($N130:BJ130)+SUM($N1096:BJ1096))*BK$962*BK980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL980,BL130/BL980)-BL130,0)+(SUM($N130:BK130)+SUM($N1096:BK1096))*BL$962*BL980)*($F1096=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM980,BM130/BM980)-BM130,0)+(SUM($N130:BL130)+SUM($N1096:BL1096))*BM$962*BM980)*($F1096=5)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O981,O131/O981)-O131,0)+(SUM($N131:N131)+SUM($N1097:N1097))*O$962*O981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P981,P131/P981)-P131,0)+(SUM($N131:O131)+SUM($N1097:O1097))*P$962*P981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q981,Q131/Q981)-Q131,0)+(SUM($N131:P131)+SUM($N1097:P1097))*Q$962*Q981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R981,R131/R981)-R131,0)+(SUM($N131:Q131)+SUM($N1097:Q1097))*R$962*R981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S981,S131/S981)-S131,0)+(SUM($N131:R131)+SUM($N1097:R1097))*S$962*S981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T981,T131/T981)-T131,0)+(SUM($N131:S131)+SUM($N1097:S1097))*T$962*T981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U981,U131/U981)-U131,0)+(SUM($N131:T131)+SUM($N1097:T1097))*U$962*U981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V981,V131/V981)-V131,0)+(SUM($N131:U131)+SUM($N1097:U1097))*V$962*V981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W981,W131/W981)-W131,0)+(SUM($N131:V131)+SUM($N1097:V1097))*W$962*W981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X981,X131/X981)-X131,0)+(SUM($N131:W131)+SUM($N1097:W1097))*X$962*X981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y981,Y131/Y981)-Y131,0)+(SUM($N131:X131)+SUM($N1097:X1097))*Y$962*Y981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z981,Z131/Z981)-Z131,0)+(SUM($N131:Y131)+SUM($N1097:Y1097))*Z$962*Z981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA981,AA131/AA981)-AA131,0)+(SUM($N131:Z131)+SUM($N1097:Z1097))*AA$962*AA981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB981,AB131/AB981)-AB131,0)+(SUM($N131:AA131)+SUM($N1097:AA1097))*AB$962*AB981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC981,AC131/AC981)-AC131,0)+(SUM($N131:AB131)+SUM($N1097:AB1097))*AC$962*AC981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD981,AD131/AD981)-AD131,0)+(SUM($N131:AC131)+SUM($N1097:AC1097))*AD$962*AD981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE981,AE131/AE981)-AE131,0)+(SUM($N131:AD131)+SUM($N1097:AD1097))*AE$962*AE981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF981,AF131/AF981)-AF131,0)+(SUM($N131:AE131)+SUM($N1097:AE1097))*AF$962*AF981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG981,AG131/AG981)-AG131,0)+(SUM($N131:AF131)+SUM($N1097:AF1097))*AG$962*AG981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH981,AH131/AH981)-AH131,0)+(SUM($N131:AG131)+SUM($N1097:AG1097))*AH$962*AH981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI981,AI131/AI981)-AI131,0)+(SUM($N131:AH131)+SUM($N1097:AH1097))*AI$962*AI981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ981,AJ131/AJ981)-AJ131,0)+(SUM($N131:AI131)+SUM($N1097:AI1097))*AJ$962*AJ981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK981,AK131/AK981)-AK131,0)+(SUM($N131:AJ131)+SUM($N1097:AJ1097))*AK$962*AK981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL981,AL131/AL981)-AL131,0)+(SUM($N131:AK131)+SUM($N1097:AK1097))*AL$962*AL981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM981,AM131/AM981)-AM131,0)+(SUM($N131:AL131)+SUM($N1097:AL1097))*AM$962*AM981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN981,AN131/AN981)-AN131,0)+(SUM($N131:AM131)+SUM($N1097:AM1097))*AN$962*AN981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO981,AO131/AO981)-AO131,0)+(SUM($N131:AN131)+SUM($N1097:AN1097))*AO$962*AO981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP981,AP131/AP981)-AP131,0)+(SUM($N131:AO131)+SUM($N1097:AO1097))*AP$962*AP981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ981,AQ131/AQ981)-AQ131,0)+(SUM($N131:AP131)+SUM($N1097:AP1097))*AQ$962*AQ981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR981,AR131/AR981)-AR131,0)+(SUM($N131:AQ131)+SUM($N1097:AQ1097))*AR$962*AR981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS981,AS131/AS981)-AS131,0)+(SUM($N131:AR131)+SUM($N1097:AR1097))*AS$962*AS981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT981,AT131/AT981)-AT131,0)+(SUM($N131:AS131)+SUM($N1097:AS1097))*AT$962*AT981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU981,AU131/AU981)-AU131,0)+(SUM($N131:AT131)+SUM($N1097:AT1097))*AU$962*AU981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV981,AV131/AV981)-AV131,0)+(SUM($N131:AU131)+SUM($N1097:AU1097))*AV$962*AV981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW981,AW131/AW981)-AW131,0)+(SUM($N131:AV131)+SUM($N1097:AV1097))*AW$962*AW981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX981,AX131/AX981)-AX131,0)+(SUM($N131:AW131)+SUM($N1097:AW1097))*AX$962*AX981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY981,AY131/AY981)-AY131,0)+(SUM($N131:AX131)+SUM($N1097:AX1097))*AY$962*AY981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ981,AZ131/AZ981)-AZ131,0)+(SUM($N131:AY131)+SUM($N1097:AY1097))*AZ$962*AZ981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA981,BA131/BA981)-BA131,0)+(SUM($N131:AZ131)+SUM($N1097:AZ1097))*BA$962*BA981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB981,BB131/BB981)-BB131,0)+(SUM($N131:BA131)+SUM($N1097:BA1097))*BB$962*BB981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC981,BC131/BC981)-BC131,0)+(SUM($N131:BB131)+SUM($N1097:BB1097))*BC$962*BC981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD981,BD131/BD981)-BD131,0)+(SUM($N131:BC131)+SUM($N1097:BC1097))*BD$962*BD981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE981,BE131/BE981)-BE131,0)+(SUM($N131:BD131)+SUM($N1097:BD1097))*BE$962*BE981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF981,BF131/BF981)-BF131,0)+(SUM($N131:BE131)+SUM($N1097:BE1097))*BF$962*BF981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG981,BG131/BG981)-BG131,0)+(SUM($N131:BF131)+SUM($N1097:BF1097))*BG$962*BG981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH981,BH131/BH981)-BH131,0)+(SUM($N131:BG131)+SUM($N1097:BG1097))*BH$962*BH981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI981,BI131/BI981)-BI131,0)+(SUM($N131:BH131)+SUM($N1097:BH1097))*BI$962*BI981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ981,BJ131/BJ981)-BJ131,0)+(SUM($N131:BI131)+SUM($N1097:BI1097))*BJ$962*BJ981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK981,BK131/BK981)-BK131,0)+(SUM($N131:BJ131)+SUM($N1097:BJ1097))*BK$962*BK981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL981,BL131/BL981)-BL131,0)+(SUM($N131:BK131)+SUM($N1097:BK1097))*BL$962*BL981)*($F1097=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM981,BM131/BM981)-BM131,0)+(SUM($N131:BL131)+SUM($N1097:BL1097))*BM$962*BM981)*($F1097=5)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O982,O132/O982)-O132,0)+(SUM($N132:N132)+SUM($N1098:N1098))*O$962*O982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P982,P132/P982)-P132,0)+(SUM($N132:O132)+SUM($N1098:O1098))*P$962*P982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q982,Q132/Q982)-Q132,0)+(SUM($N132:P132)+SUM($N1098:P1098))*Q$962*Q982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R982,R132/R982)-R132,0)+(SUM($N132:Q132)+SUM($N1098:Q1098))*R$962*R982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S982,S132/S982)-S132,0)+(SUM($N132:R132)+SUM($N1098:R1098))*S$962*S982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T982,T132/T982)-T132,0)+(SUM($N132:S132)+SUM($N1098:S1098))*T$962*T982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U982,U132/U982)-U132,0)+(SUM($N132:T132)+SUM($N1098:T1098))*U$962*U982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V982,V132/V982)-V132,0)+(SUM($N132:U132)+SUM($N1098:U1098))*V$962*V982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W982,W132/W982)-W132,0)+(SUM($N132:V132)+SUM($N1098:V1098))*W$962*W982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X982,X132/X982)-X132,0)+(SUM($N132:W132)+SUM($N1098:W1098))*X$962*X982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y982,Y132/Y982)-Y132,0)+(SUM($N132:X132)+SUM($N1098:X1098))*Y$962*Y982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z982,Z132/Z982)-Z132,0)+(SUM($N132:Y132)+SUM($N1098:Y1098))*Z$962*Z982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA982,AA132/AA982)-AA132,0)+(SUM($N132:Z132)+SUM($N1098:Z1098))*AA$962*AA982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB982,AB132/AB982)-AB132,0)+(SUM($N132:AA132)+SUM($N1098:AA1098))*AB$962*AB982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC982,AC132/AC982)-AC132,0)+(SUM($N132:AB132)+SUM($N1098:AB1098))*AC$962*AC982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD982,AD132/AD982)-AD132,0)+(SUM($N132:AC132)+SUM($N1098:AC1098))*AD$962*AD982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE982,AE132/AE982)-AE132,0)+(SUM($N132:AD132)+SUM($N1098:AD1098))*AE$962*AE982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF982,AF132/AF982)-AF132,0)+(SUM($N132:AE132)+SUM($N1098:AE1098))*AF$962*AF982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG982,AG132/AG982)-AG132,0)+(SUM($N132:AF132)+SUM($N1098:AF1098))*AG$962*AG982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH982,AH132/AH982)-AH132,0)+(SUM($N132:AG132)+SUM($N1098:AG1098))*AH$962*AH982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI982,AI132/AI982)-AI132,0)+(SUM($N132:AH132)+SUM($N1098:AH1098))*AI$962*AI982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ982,AJ132/AJ982)-AJ132,0)+(SUM($N132:AI132)+SUM($N1098:AI1098))*AJ$962*AJ982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK982,AK132/AK982)-AK132,0)+(SUM($N132:AJ132)+SUM($N1098:AJ1098))*AK$962*AK982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL982,AL132/AL982)-AL132,0)+(SUM($N132:AK132)+SUM($N1098:AK1098))*AL$962*AL982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM982,AM132/AM982)-AM132,0)+(SUM($N132:AL132)+SUM($N1098:AL1098))*AM$962*AM982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN982,AN132/AN982)-AN132,0)+(SUM($N132:AM132)+SUM($N1098:AM1098))*AN$962*AN982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO982,AO132/AO982)-AO132,0)+(SUM($N132:AN132)+SUM($N1098:AN1098))*AO$962*AO982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP982,AP132/AP982)-AP132,0)+(SUM($N132:AO132)+SUM($N1098:AO1098))*AP$962*AP982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ982,AQ132/AQ982)-AQ132,0)+(SUM($N132:AP132)+SUM($N1098:AP1098))*AQ$962*AQ982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR982,AR132/AR982)-AR132,0)+(SUM($N132:AQ132)+SUM($N1098:AQ1098))*AR$962*AR982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS982,AS132/AS982)-AS132,0)+(SUM($N132:AR132)+SUM($N1098:AR1098))*AS$962*AS982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT982,AT132/AT982)-AT132,0)+(SUM($N132:AS132)+SUM($N1098:AS1098))*AT$962*AT982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU982,AU132/AU982)-AU132,0)+(SUM($N132:AT132)+SUM($N1098:AT1098))*AU$962*AU982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV982,AV132/AV982)-AV132,0)+(SUM($N132:AU132)+SUM($N1098:AU1098))*AV$962*AV982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW982,AW132/AW982)-AW132,0)+(SUM($N132:AV132)+SUM($N1098:AV1098))*AW$962*AW982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX982,AX132/AX982)-AX132,0)+(SUM($N132:AW132)+SUM($N1098:AW1098))*AX$962*AX982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY982,AY132/AY982)-AY132,0)+(SUM($N132:AX132)+SUM($N1098:AX1098))*AY$962*AY982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ982,AZ132/AZ982)-AZ132,0)+(SUM($N132:AY132)+SUM($N1098:AY1098))*AZ$962*AZ982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA982,BA132/BA982)-BA132,0)+(SUM($N132:AZ132)+SUM($N1098:AZ1098))*BA$962*BA982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB982,BB132/BB982)-BB132,0)+(SUM($N132:BA132)+SUM($N1098:BA1098))*BB$962*BB982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC982,BC132/BC982)-BC132,0)+(SUM($N132:BB132)+SUM($N1098:BB1098))*BC$962*BC982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD982,BD132/BD982)-BD132,0)+(SUM($N132:BC132)+SUM($N1098:BC1098))*BD$962*BD982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE982,BE132/BE982)-BE132,0)+(SUM($N132:BD132)+SUM($N1098:BD1098))*BE$962*BE982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF982,BF132/BF982)-BF132,0)+(SUM($N132:BE132)+SUM($N1098:BE1098))*BF$962*BF982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG982,BG132/BG982)-BG132,0)+(SUM($N132:BF132)+SUM($N1098:BF1098))*BG$962*BG982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH982,BH132/BH982)-BH132,0)+(SUM($N132:BG132)+SUM($N1098:BG1098))*BH$962*BH982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI982,BI132/BI982)-BI132,0)+(SUM($N132:BH132)+SUM($N1098:BH1098))*BI$962*BI982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ982,BJ132/BJ982)-BJ132,0)+(SUM($N132:BI132)+SUM($N1098:BI1098))*BJ$962*BJ982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK982,BK132/BK982)-BK132,0)+(SUM($N132:BJ132)+SUM($N1098:BJ1098))*BK$962*BK982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL982,BL132/BL982)-BL132,0)+(SUM($N132:BK132)+SUM($N1098:BK1098))*BL$962*BL982)*($F1098=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM982,BM132/BM982)-BM132,0)+(SUM($N132:BL132)+SUM($N1098:BL1098))*BM$962*BM982)*($F1098=5)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O983,O133/O983)-O133,0)+(SUM($N133:N133)+SUM($N1099:N1099))*O$962*O983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P983,P133/P983)-P133,0)+(SUM($N133:O133)+SUM($N1099:O1099))*P$962*P983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q983,Q133/Q983)-Q133,0)+(SUM($N133:P133)+SUM($N1099:P1099))*Q$962*Q983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R983,R133/R983)-R133,0)+(SUM($N133:Q133)+SUM($N1099:Q1099))*R$962*R983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S983,S133/S983)-S133,0)+(SUM($N133:R133)+SUM($N1099:R1099))*S$962*S983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T983,T133/T983)-T133,0)+(SUM($N133:S133)+SUM($N1099:S1099))*T$962*T983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U983,U133/U983)-U133,0)+(SUM($N133:T133)+SUM($N1099:T1099))*U$962*U983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V983,V133/V983)-V133,0)+(SUM($N133:U133)+SUM($N1099:U1099))*V$962*V983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W983,W133/W983)-W133,0)+(SUM($N133:V133)+SUM($N1099:V1099))*W$962*W983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X983,X133/X983)-X133,0)+(SUM($N133:W133)+SUM($N1099:W1099))*X$962*X983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y983,Y133/Y983)-Y133,0)+(SUM($N133:X133)+SUM($N1099:X1099))*Y$962*Y983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z983,Z133/Z983)-Z133,0)+(SUM($N133:Y133)+SUM($N1099:Y1099))*Z$962*Z983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA983,AA133/AA983)-AA133,0)+(SUM($N133:Z133)+SUM($N1099:Z1099))*AA$962*AA983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB983,AB133/AB983)-AB133,0)+(SUM($N133:AA133)+SUM($N1099:AA1099))*AB$962*AB983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC983,AC133/AC983)-AC133,0)+(SUM($N133:AB133)+SUM($N1099:AB1099))*AC$962*AC983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD983,AD133/AD983)-AD133,0)+(SUM($N133:AC133)+SUM($N1099:AC1099))*AD$962*AD983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE983,AE133/AE983)-AE133,0)+(SUM($N133:AD133)+SUM($N1099:AD1099))*AE$962*AE983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF983,AF133/AF983)-AF133,0)+(SUM($N133:AE133)+SUM($N1099:AE1099))*AF$962*AF983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG983,AG133/AG983)-AG133,0)+(SUM($N133:AF133)+SUM($N1099:AF1099))*AG$962*AG983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH983,AH133/AH983)-AH133,0)+(SUM($N133:AG133)+SUM($N1099:AG1099))*AH$962*AH983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI983,AI133/AI983)-AI133,0)+(SUM($N133:AH133)+SUM($N1099:AH1099))*AI$962*AI983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ983,AJ133/AJ983)-AJ133,0)+(SUM($N133:AI133)+SUM($N1099:AI1099))*AJ$962*AJ983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK983,AK133/AK983)-AK133,0)+(SUM($N133:AJ133)+SUM($N1099:AJ1099))*AK$962*AK983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL983,AL133/AL983)-AL133,0)+(SUM($N133:AK133)+SUM($N1099:AK1099))*AL$962*AL983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM983,AM133/AM983)-AM133,0)+(SUM($N133:AL133)+SUM($N1099:AL1099))*AM$962*AM983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN983,AN133/AN983)-AN133,0)+(SUM($N133:AM133)+SUM($N1099:AM1099))*AN$962*AN983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO983,AO133/AO983)-AO133,0)+(SUM($N133:AN133)+SUM($N1099:AN1099))*AO$962*AO983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP983,AP133/AP983)-AP133,0)+(SUM($N133:AO133)+SUM($N1099:AO1099))*AP$962*AP983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ983,AQ133/AQ983)-AQ133,0)+(SUM($N133:AP133)+SUM($N1099:AP1099))*AQ$962*AQ983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR983,AR133/AR983)-AR133,0)+(SUM($N133:AQ133)+SUM($N1099:AQ1099))*AR$962*AR983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS983,AS133/AS983)-AS133,0)+(SUM($N133:AR133)+SUM($N1099:AR1099))*AS$962*AS983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT983,AT133/AT983)-AT133,0)+(SUM($N133:AS133)+SUM($N1099:AS1099))*AT$962*AT983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU983,AU133/AU983)-AU133,0)+(SUM($N133:AT133)+SUM($N1099:AT1099))*AU$962*AU983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV983,AV133/AV983)-AV133,0)+(SUM($N133:AU133)+SUM($N1099:AU1099))*AV$962*AV983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW983,AW133/AW983)-AW133,0)+(SUM($N133:AV133)+SUM($N1099:AV1099))*AW$962*AW983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX983,AX133/AX983)-AX133,0)+(SUM($N133:AW133)+SUM($N1099:AW1099))*AX$962*AX983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY983,AY133/AY983)-AY133,0)+(SUM($N133:AX133)+SUM($N1099:AX1099))*AY$962*AY983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ983,AZ133/AZ983)-AZ133,0)+(SUM($N133:AY133)+SUM($N1099:AY1099))*AZ$962*AZ983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA983,BA133/BA983)-BA133,0)+(SUM($N133:AZ133)+SUM($N1099:AZ1099))*BA$962*BA983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB983,BB133/BB983)-BB133,0)+(SUM($N133:BA133)+SUM($N1099:BA1099))*BB$962*BB983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC983,BC133/BC983)-BC133,0)+(SUM($N133:BB133)+SUM($N1099:BB1099))*BC$962*BC983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD983,BD133/BD983)-BD133,0)+(SUM($N133:BC133)+SUM($N1099:BC1099))*BD$962*BD983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE983,BE133/BE983)-BE133,0)+(SUM($N133:BD133)+SUM($N1099:BD1099))*BE$962*BE983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF983,BF133/BF983)-BF133,0)+(SUM($N133:BE133)+SUM($N1099:BE1099))*BF$962*BF983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG983,BG133/BG983)-BG133,0)+(SUM($N133:BF133)+SUM($N1099:BF1099))*BG$962*BG983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH983,BH133/BH983)-BH133,0)+(SUM($N133:BG133)+SUM($N1099:BG1099))*BH$962*BH983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI983,BI133/BI983)-BI133,0)+(SUM($N133:BH133)+SUM($N1099:BH1099))*BI$962*BI983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ983,BJ133/BJ983)-BJ133,0)+(SUM($N133:BI133)+SUM($N1099:BI1099))*BJ$962*BJ983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK983,BK133/BK983)-BK133,0)+(SUM($N133:BJ133)+SUM($N1099:BJ1099))*BK$962*BK983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL983,BL133/BL983)-BL133,0)+(SUM($N133:BK133)+SUM($N1099:BK1099))*BL$962*BL983)*($F1099=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM983,BM133/BM983)-BM133,0)+(SUM($N133:BL133)+SUM($N1099:BL1099))*BM$962*BM983)*($F1099=5)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O984,O134/O984)-O134,0)+(SUM($N134:N134)+SUM($N1100:N1100))*O$962*O984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P984,P134/P984)-P134,0)+(SUM($N134:O134)+SUM($N1100:O1100))*P$962*P984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q984,Q134/Q984)-Q134,0)+(SUM($N134:P134)+SUM($N1100:P1100))*Q$962*Q984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R984,R134/R984)-R134,0)+(SUM($N134:Q134)+SUM($N1100:Q1100))*R$962*R984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S984,S134/S984)-S134,0)+(SUM($N134:R134)+SUM($N1100:R1100))*S$962*S984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T984,T134/T984)-T134,0)+(SUM($N134:S134)+SUM($N1100:S1100))*T$962*T984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U984,U134/U984)-U134,0)+(SUM($N134:T134)+SUM($N1100:T1100))*U$962*U984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V984,V134/V984)-V134,0)+(SUM($N134:U134)+SUM($N1100:U1100))*V$962*V984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W984,W134/W984)-W134,0)+(SUM($N134:V134)+SUM($N1100:V1100))*W$962*W984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X984,X134/X984)-X134,0)+(SUM($N134:W134)+SUM($N1100:W1100))*X$962*X984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y984,Y134/Y984)-Y134,0)+(SUM($N134:X134)+SUM($N1100:X1100))*Y$962*Y984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z984,Z134/Z984)-Z134,0)+(SUM($N134:Y134)+SUM($N1100:Y1100))*Z$962*Z984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA984,AA134/AA984)-AA134,0)+(SUM($N134:Z134)+SUM($N1100:Z1100))*AA$962*AA984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB984,AB134/AB984)-AB134,0)+(SUM($N134:AA134)+SUM($N1100:AA1100))*AB$962*AB984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC984,AC134/AC984)-AC134,0)+(SUM($N134:AB134)+SUM($N1100:AB1100))*AC$962*AC984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD984,AD134/AD984)-AD134,0)+(SUM($N134:AC134)+SUM($N1100:AC1100))*AD$962*AD984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE984,AE134/AE984)-AE134,0)+(SUM($N134:AD134)+SUM($N1100:AD1100))*AE$962*AE984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF984,AF134/AF984)-AF134,0)+(SUM($N134:AE134)+SUM($N1100:AE1100))*AF$962*AF984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG984,AG134/AG984)-AG134,0)+(SUM($N134:AF134)+SUM($N1100:AF1100))*AG$962*AG984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH984,AH134/AH984)-AH134,0)+(SUM($N134:AG134)+SUM($N1100:AG1100))*AH$962*AH984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI984,AI134/AI984)-AI134,0)+(SUM($N134:AH134)+SUM($N1100:AH1100))*AI$962*AI984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ984,AJ134/AJ984)-AJ134,0)+(SUM($N134:AI134)+SUM($N1100:AI1100))*AJ$962*AJ984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK984,AK134/AK984)-AK134,0)+(SUM($N134:AJ134)+SUM($N1100:AJ1100))*AK$962*AK984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL984,AL134/AL984)-AL134,0)+(SUM($N134:AK134)+SUM($N1100:AK1100))*AL$962*AL984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM984,AM134/AM984)-AM134,0)+(SUM($N134:AL134)+SUM($N1100:AL1100))*AM$962*AM984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN984,AN134/AN984)-AN134,0)+(SUM($N134:AM134)+SUM($N1100:AM1100))*AN$962*AN984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO984,AO134/AO984)-AO134,0)+(SUM($N134:AN134)+SUM($N1100:AN1100))*AO$962*AO984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP984,AP134/AP984)-AP134,0)+(SUM($N134:AO134)+SUM($N1100:AO1100))*AP$962*AP984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ984,AQ134/AQ984)-AQ134,0)+(SUM($N134:AP134)+SUM($N1100:AP1100))*AQ$962*AQ984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR984,AR134/AR984)-AR134,0)+(SUM($N134:AQ134)+SUM($N1100:AQ1100))*AR$962*AR984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS984,AS134/AS984)-AS134,0)+(SUM($N134:AR134)+SUM($N1100:AR1100))*AS$962*AS984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT984,AT134/AT984)-AT134,0)+(SUM($N134:AS134)+SUM($N1100:AS1100))*AT$962*AT984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU984,AU134/AU984)-AU134,0)+(SUM($N134:AT134)+SUM($N1100:AT1100))*AU$962*AU984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV984,AV134/AV984)-AV134,0)+(SUM($N134:AU134)+SUM($N1100:AU1100))*AV$962*AV984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW984,AW134/AW984)-AW134,0)+(SUM($N134:AV134)+SUM($N1100:AV1100))*AW$962*AW984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX984,AX134/AX984)-AX134,0)+(SUM($N134:AW134)+SUM($N1100:AW1100))*AX$962*AX984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY984,AY134/AY984)-AY134,0)+(SUM($N134:AX134)+SUM($N1100:AX1100))*AY$962*AY984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ984,AZ134/AZ984)-AZ134,0)+(SUM($N134:AY134)+SUM($N1100:AY1100))*AZ$962*AZ984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA984,BA134/BA984)-BA134,0)+(SUM($N134:AZ134)+SUM($N1100:AZ1100))*BA$962*BA984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB984,BB134/BB984)-BB134,0)+(SUM($N134:BA134)+SUM($N1100:BA1100))*BB$962*BB984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC984,BC134/BC984)-BC134,0)+(SUM($N134:BB134)+SUM($N1100:BB1100))*BC$962*BC984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD984,BD134/BD984)-BD134,0)+(SUM($N134:BC134)+SUM($N1100:BC1100))*BD$962*BD984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE984,BE134/BE984)-BE134,0)+(SUM($N134:BD134)+SUM($N1100:BD1100))*BE$962*BE984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF984,BF134/BF984)-BF134,0)+(SUM($N134:BE134)+SUM($N1100:BE1100))*BF$962*BF984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG984,BG134/BG984)-BG134,0)+(SUM($N134:BF134)+SUM($N1100:BF1100))*BG$962*BG984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH984,BH134/BH984)-BH134,0)+(SUM($N134:BG134)+SUM($N1100:BG1100))*BH$962*BH984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI984,BI134/BI984)-BI134,0)+(SUM($N134:BH134)+SUM($N1100:BH1100))*BI$962*BI984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ984,BJ134/BJ984)-BJ134,0)+(SUM($N134:BI134)+SUM($N1100:BI1100))*BJ$962*BJ984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK984,BK134/BK984)-BK134,0)+(SUM($N134:BJ134)+SUM($N1100:BJ1100))*BK$962*BK984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL984,BL134/BL984)-BL134,0)+(SUM($N134:BK134)+SUM($N1100:BK1100))*BL$962*BL984)*($F1100=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM984,BM134/BM984)-BM134,0)+(SUM($N134:BL134)+SUM($N1100:BL1100))*BM$962*BM984)*($F1100=5)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O985,O135/O985)-O135,0)+(SUM($N135:N135)+SUM($N1101:N1101))*O$962*O985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P985,P135/P985)-P135,0)+(SUM($N135:O135)+SUM($N1101:O1101))*P$962*P985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q985,Q135/Q985)-Q135,0)+(SUM($N135:P135)+SUM($N1101:P1101))*Q$962*Q985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R985,R135/R985)-R135,0)+(SUM($N135:Q135)+SUM($N1101:Q1101))*R$962*R985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S985,S135/S985)-S135,0)+(SUM($N135:R135)+SUM($N1101:R1101))*S$962*S985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T985,T135/T985)-T135,0)+(SUM($N135:S135)+SUM($N1101:S1101))*T$962*T985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U985,U135/U985)-U135,0)+(SUM($N135:T135)+SUM($N1101:T1101))*U$962*U985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V985,V135/V985)-V135,0)+(SUM($N135:U135)+SUM($N1101:U1101))*V$962*V985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W985,W135/W985)-W135,0)+(SUM($N135:V135)+SUM($N1101:V1101))*W$962*W985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X985,X135/X985)-X135,0)+(SUM($N135:W135)+SUM($N1101:W1101))*X$962*X985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y985,Y135/Y985)-Y135,0)+(SUM($N135:X135)+SUM($N1101:X1101))*Y$962*Y985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z985,Z135/Z985)-Z135,0)+(SUM($N135:Y135)+SUM($N1101:Y1101))*Z$962*Z985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA985,AA135/AA985)-AA135,0)+(SUM($N135:Z135)+SUM($N1101:Z1101))*AA$962*AA985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB985,AB135/AB985)-AB135,0)+(SUM($N135:AA135)+SUM($N1101:AA1101))*AB$962*AB985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC985,AC135/AC985)-AC135,0)+(SUM($N135:AB135)+SUM($N1101:AB1101))*AC$962*AC985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD985,AD135/AD985)-AD135,0)+(SUM($N135:AC135)+SUM($N1101:AC1101))*AD$962*AD985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE985,AE135/AE985)-AE135,0)+(SUM($N135:AD135)+SUM($N1101:AD1101))*AE$962*AE985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF985,AF135/AF985)-AF135,0)+(SUM($N135:AE135)+SUM($N1101:AE1101))*AF$962*AF985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG985,AG135/AG985)-AG135,0)+(SUM($N135:AF135)+SUM($N1101:AF1101))*AG$962*AG985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH985,AH135/AH985)-AH135,0)+(SUM($N135:AG135)+SUM($N1101:AG1101))*AH$962*AH985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI985,AI135/AI985)-AI135,0)+(SUM($N135:AH135)+SUM($N1101:AH1101))*AI$962*AI985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ985,AJ135/AJ985)-AJ135,0)+(SUM($N135:AI135)+SUM($N1101:AI1101))*AJ$962*AJ985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK985,AK135/AK985)-AK135,0)+(SUM($N135:AJ135)+SUM($N1101:AJ1101))*AK$962*AK985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL985,AL135/AL985)-AL135,0)+(SUM($N135:AK135)+SUM($N1101:AK1101))*AL$962*AL985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM985,AM135/AM985)-AM135,0)+(SUM($N135:AL135)+SUM($N1101:AL1101))*AM$962*AM985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN985,AN135/AN985)-AN135,0)+(SUM($N135:AM135)+SUM($N1101:AM1101))*AN$962*AN985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO985,AO135/AO985)-AO135,0)+(SUM($N135:AN135)+SUM($N1101:AN1101))*AO$962*AO985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP985,AP135/AP985)-AP135,0)+(SUM($N135:AO135)+SUM($N1101:AO1101))*AP$962*AP985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ985,AQ135/AQ985)-AQ135,0)+(SUM($N135:AP135)+SUM($N1101:AP1101))*AQ$962*AQ985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR985,AR135/AR985)-AR135,0)+(SUM($N135:AQ135)+SUM($N1101:AQ1101))*AR$962*AR985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS985,AS135/AS985)-AS135,0)+(SUM($N135:AR135)+SUM($N1101:AR1101))*AS$962*AS985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT985,AT135/AT985)-AT135,0)+(SUM($N135:AS135)+SUM($N1101:AS1101))*AT$962*AT985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU985,AU135/AU985)-AU135,0)+(SUM($N135:AT135)+SUM($N1101:AT1101))*AU$962*AU985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV985,AV135/AV985)-AV135,0)+(SUM($N135:AU135)+SUM($N1101:AU1101))*AV$962*AV985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW985,AW135/AW985)-AW135,0)+(SUM($N135:AV135)+SUM($N1101:AV1101))*AW$962*AW985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX985,AX135/AX985)-AX135,0)+(SUM($N135:AW135)+SUM($N1101:AW1101))*AX$962*AX985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY985,AY135/AY985)-AY135,0)+(SUM($N135:AX135)+SUM($N1101:AX1101))*AY$962*AY985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ985,AZ135/AZ985)-AZ135,0)+(SUM($N135:AY135)+SUM($N1101:AY1101))*AZ$962*AZ985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA985,BA135/BA985)-BA135,0)+(SUM($N135:AZ135)+SUM($N1101:AZ1101))*BA$962*BA985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB985,BB135/BB985)-BB135,0)+(SUM($N135:BA135)+SUM($N1101:BA1101))*BB$962*BB985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC985,BC135/BC985)-BC135,0)+(SUM($N135:BB135)+SUM($N1101:BB1101))*BC$962*BC985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD985,BD135/BD985)-BD135,0)+(SUM($N135:BC135)+SUM($N1101:BC1101))*BD$962*BD985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE985,BE135/BE985)-BE135,0)+(SUM($N135:BD135)+SUM($N1101:BD1101))*BE$962*BE985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF985,BF135/BF985)-BF135,0)+(SUM($N135:BE135)+SUM($N1101:BE1101))*BF$962*BF985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG985,BG135/BG985)-BG135,0)+(SUM($N135:BF135)+SUM($N1101:BF1101))*BG$962*BG985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH985,BH135/BH985)-BH135,0)+(SUM($N135:BG135)+SUM($N1101:BG1101))*BH$962*BH985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI985,BI135/BI985)-BI135,0)+(SUM($N135:BH135)+SUM($N1101:BH1101))*BI$962*BI985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ985,BJ135/BJ985)-BJ135,0)+(SUM($N135:BI135)+SUM($N1101:BI1101))*BJ$962*BJ985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK985,BK135/BK985)-BK135,0)+(SUM($N135:BJ135)+SUM($N1101:BJ1101))*BK$962*BK985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL985,BL135/BL985)-BL135,0)+(SUM($N135:BK135)+SUM($N1101:BK1101))*BL$962*BL985)*($F1101=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM985,BM135/BM985)-BM135,0)+(SUM($N135:BL135)+SUM($N1101:BL1101))*BM$962*BM985)*($F1101=5)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O986,O136/O986)-O136,0)+(SUM($N136:N136)+SUM($N1102:N1102))*O$962*O986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P986,P136/P986)-P136,0)+(SUM($N136:O136)+SUM($N1102:O1102))*P$962*P986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q986,Q136/Q986)-Q136,0)+(SUM($N136:P136)+SUM($N1102:P1102))*Q$962*Q986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R986,R136/R986)-R136,0)+(SUM($N136:Q136)+SUM($N1102:Q1102))*R$962*R986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S986,S136/S986)-S136,0)+(SUM($N136:R136)+SUM($N1102:R1102))*S$962*S986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T986,T136/T986)-T136,0)+(SUM($N136:S136)+SUM($N1102:S1102))*T$962*T986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U986,U136/U986)-U136,0)+(SUM($N136:T136)+SUM($N1102:T1102))*U$962*U986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V986,V136/V986)-V136,0)+(SUM($N136:U136)+SUM($N1102:U1102))*V$962*V986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W986,W136/W986)-W136,0)+(SUM($N136:V136)+SUM($N1102:V1102))*W$962*W986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X986,X136/X986)-X136,0)+(SUM($N136:W136)+SUM($N1102:W1102))*X$962*X986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y986,Y136/Y986)-Y136,0)+(SUM($N136:X136)+SUM($N1102:X1102))*Y$962*Y986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z986,Z136/Z986)-Z136,0)+(SUM($N136:Y136)+SUM($N1102:Y1102))*Z$962*Z986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA986,AA136/AA986)-AA136,0)+(SUM($N136:Z136)+SUM($N1102:Z1102))*AA$962*AA986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB986,AB136/AB986)-AB136,0)+(SUM($N136:AA136)+SUM($N1102:AA1102))*AB$962*AB986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC986,AC136/AC986)-AC136,0)+(SUM($N136:AB136)+SUM($N1102:AB1102))*AC$962*AC986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD986,AD136/AD986)-AD136,0)+(SUM($N136:AC136)+SUM($N1102:AC1102))*AD$962*AD986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE986,AE136/AE986)-AE136,0)+(SUM($N136:AD136)+SUM($N1102:AD1102))*AE$962*AE986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF986,AF136/AF986)-AF136,0)+(SUM($N136:AE136)+SUM($N1102:AE1102))*AF$962*AF986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG986,AG136/AG986)-AG136,0)+(SUM($N136:AF136)+SUM($N1102:AF1102))*AG$962*AG986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH986,AH136/AH986)-AH136,0)+(SUM($N136:AG136)+SUM($N1102:AG1102))*AH$962*AH986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI986,AI136/AI986)-AI136,0)+(SUM($N136:AH136)+SUM($N1102:AH1102))*AI$962*AI986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ986,AJ136/AJ986)-AJ136,0)+(SUM($N136:AI136)+SUM($N1102:AI1102))*AJ$962*AJ986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK986,AK136/AK986)-AK136,0)+(SUM($N136:AJ136)+SUM($N1102:AJ1102))*AK$962*AK986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL986,AL136/AL986)-AL136,0)+(SUM($N136:AK136)+SUM($N1102:AK1102))*AL$962*AL986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM986,AM136/AM986)-AM136,0)+(SUM($N136:AL136)+SUM($N1102:AL1102))*AM$962*AM986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN986,AN136/AN986)-AN136,0)+(SUM($N136:AM136)+SUM($N1102:AM1102))*AN$962*AN986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO986,AO136/AO986)-AO136,0)+(SUM($N136:AN136)+SUM($N1102:AN1102))*AO$962*AO986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP986,AP136/AP986)-AP136,0)+(SUM($N136:AO136)+SUM($N1102:AO1102))*AP$962*AP986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ986,AQ136/AQ986)-AQ136,0)+(SUM($N136:AP136)+SUM($N1102:AP1102))*AQ$962*AQ986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR986,AR136/AR986)-AR136,0)+(SUM($N136:AQ136)+SUM($N1102:AQ1102))*AR$962*AR986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS986,AS136/AS986)-AS136,0)+(SUM($N136:AR136)+SUM($N1102:AR1102))*AS$962*AS986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT986,AT136/AT986)-AT136,0)+(SUM($N136:AS136)+SUM($N1102:AS1102))*AT$962*AT986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU986,AU136/AU986)-AU136,0)+(SUM($N136:AT136)+SUM($N1102:AT1102))*AU$962*AU986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV986,AV136/AV986)-AV136,0)+(SUM($N136:AU136)+SUM($N1102:AU1102))*AV$962*AV986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW986,AW136/AW986)-AW136,0)+(SUM($N136:AV136)+SUM($N1102:AV1102))*AW$962*AW986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX986,AX136/AX986)-AX136,0)+(SUM($N136:AW136)+SUM($N1102:AW1102))*AX$962*AX986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY986,AY136/AY986)-AY136,0)+(SUM($N136:AX136)+SUM($N1102:AX1102))*AY$962*AY986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ986,AZ136/AZ986)-AZ136,0)+(SUM($N136:AY136)+SUM($N1102:AY1102))*AZ$962*AZ986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA986,BA136/BA986)-BA136,0)+(SUM($N136:AZ136)+SUM($N1102:AZ1102))*BA$962*BA986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB986,BB136/BB986)-BB136,0)+(SUM($N136:BA136)+SUM($N1102:BA1102))*BB$962*BB986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC986,BC136/BC986)-BC136,0)+(SUM($N136:BB136)+SUM($N1102:BB1102))*BC$962*BC986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD986,BD136/BD986)-BD136,0)+(SUM($N136:BC136)+SUM($N1102:BC1102))*BD$962*BD986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE986,BE136/BE986)-BE136,0)+(SUM($N136:BD136)+SUM($N1102:BD1102))*BE$962*BE986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF986,BF136/BF986)-BF136,0)+(SUM($N136:BE136)+SUM($N1102:BE1102))*BF$962*BF986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG986,BG136/BG986)-BG136,0)+(SUM($N136:BF136)+SUM($N1102:BF1102))*BG$962*BG986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH986,BH136/BH986)-BH136,0)+(SUM($N136:BG136)+SUM($N1102:BG1102))*BH$962*BH986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI986,BI136/BI986)-BI136,0)+(SUM($N136:BH136)+SUM($N1102:BH1102))*BI$962*BI986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ986,BJ136/BJ986)-BJ136,0)+(SUM($N136:BI136)+SUM($N1102:BI1102))*BJ$962*BJ986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK986,BK136/BK986)-BK136,0)+(SUM($N136:BJ136)+SUM($N1102:BJ1102))*BK$962*BK986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL986,BL136/BL986)-BL136,0)+(SUM($N136:BK136)+SUM($N1102:BK1102))*BL$962*BL986)*($F1102=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM986,BM136/BM986)-BM136,0)+(SUM($N136:BL136)+SUM($N1102:BL1102))*BM$962*BM986)*($F1102=5)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O987,O137/O987)-O137,0)+(SUM($N137:N137)+SUM($N1103:N1103))*O$962*O987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P987,P137/P987)-P137,0)+(SUM($N137:O137)+SUM($N1103:O1103))*P$962*P987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q987,Q137/Q987)-Q137,0)+(SUM($N137:P137)+SUM($N1103:P1103))*Q$962*Q987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R987,R137/R987)-R137,0)+(SUM($N137:Q137)+SUM($N1103:Q1103))*R$962*R987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S987,S137/S987)-S137,0)+(SUM($N137:R137)+SUM($N1103:R1103))*S$962*S987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T987,T137/T987)-T137,0)+(SUM($N137:S137)+SUM($N1103:S1103))*T$962*T987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U987,U137/U987)-U137,0)+(SUM($N137:T137)+SUM($N1103:T1103))*U$962*U987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V987,V137/V987)-V137,0)+(SUM($N137:U137)+SUM($N1103:U1103))*V$962*V987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W987,W137/W987)-W137,0)+(SUM($N137:V137)+SUM($N1103:V1103))*W$962*W987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X987,X137/X987)-X137,0)+(SUM($N137:W137)+SUM($N1103:W1103))*X$962*X987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y987,Y137/Y987)-Y137,0)+(SUM($N137:X137)+SUM($N1103:X1103))*Y$962*Y987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z987,Z137/Z987)-Z137,0)+(SUM($N137:Y137)+SUM($N1103:Y1103))*Z$962*Z987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA987,AA137/AA987)-AA137,0)+(SUM($N137:Z137)+SUM($N1103:Z1103))*AA$962*AA987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB987,AB137/AB987)-AB137,0)+(SUM($N137:AA137)+SUM($N1103:AA1103))*AB$962*AB987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC987,AC137/AC987)-AC137,0)+(SUM($N137:AB137)+SUM($N1103:AB1103))*AC$962*AC987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD987,AD137/AD987)-AD137,0)+(SUM($N137:AC137)+SUM($N1103:AC1103))*AD$962*AD987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE987,AE137/AE987)-AE137,0)+(SUM($N137:AD137)+SUM($N1103:AD1103))*AE$962*AE987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF987,AF137/AF987)-AF137,0)+(SUM($N137:AE137)+SUM($N1103:AE1103))*AF$962*AF987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG987,AG137/AG987)-AG137,0)+(SUM($N137:AF137)+SUM($N1103:AF1103))*AG$962*AG987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH987,AH137/AH987)-AH137,0)+(SUM($N137:AG137)+SUM($N1103:AG1103))*AH$962*AH987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI987,AI137/AI987)-AI137,0)+(SUM($N137:AH137)+SUM($N1103:AH1103))*AI$962*AI987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ987,AJ137/AJ987)-AJ137,0)+(SUM($N137:AI137)+SUM($N1103:AI1103))*AJ$962*AJ987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK987,AK137/AK987)-AK137,0)+(SUM($N137:AJ137)+SUM($N1103:AJ1103))*AK$962*AK987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL987,AL137/AL987)-AL137,0)+(SUM($N137:AK137)+SUM($N1103:AK1103))*AL$962*AL987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM987,AM137/AM987)-AM137,0)+(SUM($N137:AL137)+SUM($N1103:AL1103))*AM$962*AM987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN987,AN137/AN987)-AN137,0)+(SUM($N137:AM137)+SUM($N1103:AM1103))*AN$962*AN987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO987,AO137/AO987)-AO137,0)+(SUM($N137:AN137)+SUM($N1103:AN1103))*AO$962*AO987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP987,AP137/AP987)-AP137,0)+(SUM($N137:AO137)+SUM($N1103:AO1103))*AP$962*AP987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ987,AQ137/AQ987)-AQ137,0)+(SUM($N137:AP137)+SUM($N1103:AP1103))*AQ$962*AQ987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR987,AR137/AR987)-AR137,0)+(SUM($N137:AQ137)+SUM($N1103:AQ1103))*AR$962*AR987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS987,AS137/AS987)-AS137,0)+(SUM($N137:AR137)+SUM($N1103:AR1103))*AS$962*AS987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT987,AT137/AT987)-AT137,0)+(SUM($N137:AS137)+SUM($N1103:AS1103))*AT$962*AT987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU987,AU137/AU987)-AU137,0)+(SUM($N137:AT137)+SUM($N1103:AT1103))*AU$962*AU987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV987,AV137/AV987)-AV137,0)+(SUM($N137:AU137)+SUM($N1103:AU1103))*AV$962*AV987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW987,AW137/AW987)-AW137,0)+(SUM($N137:AV137)+SUM($N1103:AV1103))*AW$962*AW987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX987,AX137/AX987)-AX137,0)+(SUM($N137:AW137)+SUM($N1103:AW1103))*AX$962*AX987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY987,AY137/AY987)-AY137,0)+(SUM($N137:AX137)+SUM($N1103:AX1103))*AY$962*AY987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ987,AZ137/AZ987)-AZ137,0)+(SUM($N137:AY137)+SUM($N1103:AY1103))*AZ$962*AZ987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA987,BA137/BA987)-BA137,0)+(SUM($N137:AZ137)+SUM($N1103:AZ1103))*BA$962*BA987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB987,BB137/BB987)-BB137,0)+(SUM($N137:BA137)+SUM($N1103:BA1103))*BB$962*BB987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC987,BC137/BC987)-BC137,0)+(SUM($N137:BB137)+SUM($N1103:BB1103))*BC$962*BC987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD987,BD137/BD987)-BD137,0)+(SUM($N137:BC137)+SUM($N1103:BC1103))*BD$962*BD987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE987,BE137/BE987)-BE137,0)+(SUM($N137:BD137)+SUM($N1103:BD1103))*BE$962*BE987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF987,BF137/BF987)-BF137,0)+(SUM($N137:BE137)+SUM($N1103:BE1103))*BF$962*BF987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG987,BG137/BG987)-BG137,0)+(SUM($N137:BF137)+SUM($N1103:BF1103))*BG$962*BG987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH987,BH137/BH987)-BH137,0)+(SUM($N137:BG137)+SUM($N1103:BG1103))*BH$962*BH987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI987,BI137/BI987)-BI137,0)+(SUM($N137:BH137)+SUM($N1103:BH1103))*BI$962*BI987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ987,BJ137/BJ987)-BJ137,0)+(SUM($N137:BI137)+SUM($N1103:BI1103))*BJ$962*BJ987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK987,BK137/BK987)-BK137,0)+(SUM($N137:BJ137)+SUM($N1103:BJ1103))*BK$962*BK987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL987,BL137/BL987)-BL137,0)+(SUM($N137:BK137)+SUM($N1103:BK1103))*BL$962*BL987)*($F1103=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM987,BM137/BM987)-BM137,0)+(SUM($N137:BL137)+SUM($N1103:BL1103))*BM$962*BM987)*($F1103=5)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O988,O138/O988)-O138,0)+(SUM($N138:N138)+SUM($N1104:N1104))*O$962*O988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P988,P138/P988)-P138,0)+(SUM($N138:O138)+SUM($N1104:O1104))*P$962*P988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q988,Q138/Q988)-Q138,0)+(SUM($N138:P138)+SUM($N1104:P1104))*Q$962*Q988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R988,R138/R988)-R138,0)+(SUM($N138:Q138)+SUM($N1104:Q1104))*R$962*R988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S988,S138/S988)-S138,0)+(SUM($N138:R138)+SUM($N1104:R1104))*S$962*S988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T988,T138/T988)-T138,0)+(SUM($N138:S138)+SUM($N1104:S1104))*T$962*T988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U988,U138/U988)-U138,0)+(SUM($N138:T138)+SUM($N1104:T1104))*U$962*U988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V988,V138/V988)-V138,0)+(SUM($N138:U138)+SUM($N1104:U1104))*V$962*V988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W988,W138/W988)-W138,0)+(SUM($N138:V138)+SUM($N1104:V1104))*W$962*W988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X988,X138/X988)-X138,0)+(SUM($N138:W138)+SUM($N1104:W1104))*X$962*X988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y988,Y138/Y988)-Y138,0)+(SUM($N138:X138)+SUM($N1104:X1104))*Y$962*Y988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z988,Z138/Z988)-Z138,0)+(SUM($N138:Y138)+SUM($N1104:Y1104))*Z$962*Z988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA988,AA138/AA988)-AA138,0)+(SUM($N138:Z138)+SUM($N1104:Z1104))*AA$962*AA988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB988,AB138/AB988)-AB138,0)+(SUM($N138:AA138)+SUM($N1104:AA1104))*AB$962*AB988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC988,AC138/AC988)-AC138,0)+(SUM($N138:AB138)+SUM($N1104:AB1104))*AC$962*AC988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD988,AD138/AD988)-AD138,0)+(SUM($N138:AC138)+SUM($N1104:AC1104))*AD$962*AD988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE988,AE138/AE988)-AE138,0)+(SUM($N138:AD138)+SUM($N1104:AD1104))*AE$962*AE988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF988,AF138/AF988)-AF138,0)+(SUM($N138:AE138)+SUM($N1104:AE1104))*AF$962*AF988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG988,AG138/AG988)-AG138,0)+(SUM($N138:AF138)+SUM($N1104:AF1104))*AG$962*AG988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH988,AH138/AH988)-AH138,0)+(SUM($N138:AG138)+SUM($N1104:AG1104))*AH$962*AH988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI988,AI138/AI988)-AI138,0)+(SUM($N138:AH138)+SUM($N1104:AH1104))*AI$962*AI988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ988,AJ138/AJ988)-AJ138,0)+(SUM($N138:AI138)+SUM($N1104:AI1104))*AJ$962*AJ988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK988,AK138/AK988)-AK138,0)+(SUM($N138:AJ138)+SUM($N1104:AJ1104))*AK$962*AK988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL988,AL138/AL988)-AL138,0)+(SUM($N138:AK138)+SUM($N1104:AK1104))*AL$962*AL988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM988,AM138/AM988)-AM138,0)+(SUM($N138:AL138)+SUM($N1104:AL1104))*AM$962*AM988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN988,AN138/AN988)-AN138,0)+(SUM($N138:AM138)+SUM($N1104:AM1104))*AN$962*AN988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO988,AO138/AO988)-AO138,0)+(SUM($N138:AN138)+SUM($N1104:AN1104))*AO$962*AO988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP988,AP138/AP988)-AP138,0)+(SUM($N138:AO138)+SUM($N1104:AO1104))*AP$962*AP988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ988,AQ138/AQ988)-AQ138,0)+(SUM($N138:AP138)+SUM($N1104:AP1104))*AQ$962*AQ988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR988,AR138/AR988)-AR138,0)+(SUM($N138:AQ138)+SUM($N1104:AQ1104))*AR$962*AR988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS988,AS138/AS988)-AS138,0)+(SUM($N138:AR138)+SUM($N1104:AR1104))*AS$962*AS988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT988,AT138/AT988)-AT138,0)+(SUM($N138:AS138)+SUM($N1104:AS1104))*AT$962*AT988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU988,AU138/AU988)-AU138,0)+(SUM($N138:AT138)+SUM($N1104:AT1104))*AU$962*AU988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV988,AV138/AV988)-AV138,0)+(SUM($N138:AU138)+SUM($N1104:AU1104))*AV$962*AV988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW988,AW138/AW988)-AW138,0)+(SUM($N138:AV138)+SUM($N1104:AV1104))*AW$962*AW988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX988,AX138/AX988)-AX138,0)+(SUM($N138:AW138)+SUM($N1104:AW1104))*AX$962*AX988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY988,AY138/AY988)-AY138,0)+(SUM($N138:AX138)+SUM($N1104:AX1104))*AY$962*AY988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ988,AZ138/AZ988)-AZ138,0)+(SUM($N138:AY138)+SUM($N1104:AY1104))*AZ$962*AZ988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA988,BA138/BA988)-BA138,0)+(SUM($N138:AZ138)+SUM($N1104:AZ1104))*BA$962*BA988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB988,BB138/BB988)-BB138,0)+(SUM($N138:BA138)+SUM($N1104:BA1104))*BB$962*BB988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC988,BC138/BC988)-BC138,0)+(SUM($N138:BB138)+SUM($N1104:BB1104))*BC$962*BC988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD988,BD138/BD988)-BD138,0)+(SUM($N138:BC138)+SUM($N1104:BC1104))*BD$962*BD988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE988,BE138/BE988)-BE138,0)+(SUM($N138:BD138)+SUM($N1104:BD1104))*BE$962*BE988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF988,BF138/BF988)-BF138,0)+(SUM($N138:BE138)+SUM($N1104:BE1104))*BF$962*BF988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG988,BG138/BG988)-BG138,0)+(SUM($N138:BF138)+SUM($N1104:BF1104))*BG$962*BG988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH988,BH138/BH988)-BH138,0)+(SUM($N138:BG138)+SUM($N1104:BG1104))*BH$962*BH988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI988,BI138/BI988)-BI138,0)+(SUM($N138:BH138)+SUM($N1104:BH1104))*BI$962*BI988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ988,BJ138/BJ988)-BJ138,0)+(SUM($N138:BI138)+SUM($N1104:BI1104))*BJ$962*BJ988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK988,BK138/BK988)-BK138,0)+(SUM($N138:BJ138)+SUM($N1104:BJ1104))*BK$962*BK988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL988,BL138/BL988)-BL138,0)+(SUM($N138:BK138)+SUM($N1104:BK1104))*BL$962*BL988)*($F1104=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM988,BM138/BM988)-BM138,0)+(SUM($N138:BL138)+SUM($N1104:BL1104))*BM$962*BM988)*($F1104=5)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O989,O139/O989)-O139,0)+(SUM($N139:N139)+SUM($N1105:N1105))*O$962*O989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P989,P139/P989)-P139,0)+(SUM($N139:O139)+SUM($N1105:O1105))*P$962*P989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q989,Q139/Q989)-Q139,0)+(SUM($N139:P139)+SUM($N1105:P1105))*Q$962*Q989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R989,R139/R989)-R139,0)+(SUM($N139:Q139)+SUM($N1105:Q1105))*R$962*R989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S989,S139/S989)-S139,0)+(SUM($N139:R139)+SUM($N1105:R1105))*S$962*S989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T989,T139/T989)-T139,0)+(SUM($N139:S139)+SUM($N1105:S1105))*T$962*T989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U989,U139/U989)-U139,0)+(SUM($N139:T139)+SUM($N1105:T1105))*U$962*U989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V989,V139/V989)-V139,0)+(SUM($N139:U139)+SUM($N1105:U1105))*V$962*V989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W989,W139/W989)-W139,0)+(SUM($N139:V139)+SUM($N1105:V1105))*W$962*W989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X989,X139/X989)-X139,0)+(SUM($N139:W139)+SUM($N1105:W1105))*X$962*X989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y989,Y139/Y989)-Y139,0)+(SUM($N139:X139)+SUM($N1105:X1105))*Y$962*Y989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z989,Z139/Z989)-Z139,0)+(SUM($N139:Y139)+SUM($N1105:Y1105))*Z$962*Z989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA989,AA139/AA989)-AA139,0)+(SUM($N139:Z139)+SUM($N1105:Z1105))*AA$962*AA989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB989,AB139/AB989)-AB139,0)+(SUM($N139:AA139)+SUM($N1105:AA1105))*AB$962*AB989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC989,AC139/AC989)-AC139,0)+(SUM($N139:AB139)+SUM($N1105:AB1105))*AC$962*AC989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD989,AD139/AD989)-AD139,0)+(SUM($N139:AC139)+SUM($N1105:AC1105))*AD$962*AD989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE989,AE139/AE989)-AE139,0)+(SUM($N139:AD139)+SUM($N1105:AD1105))*AE$962*AE989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF989,AF139/AF989)-AF139,0)+(SUM($N139:AE139)+SUM($N1105:AE1105))*AF$962*AF989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG989,AG139/AG989)-AG139,0)+(SUM($N139:AF139)+SUM($N1105:AF1105))*AG$962*AG989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH989,AH139/AH989)-AH139,0)+(SUM($N139:AG139)+SUM($N1105:AG1105))*AH$962*AH989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI989,AI139/AI989)-AI139,0)+(SUM($N139:AH139)+SUM($N1105:AH1105))*AI$962*AI989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ989,AJ139/AJ989)-AJ139,0)+(SUM($N139:AI139)+SUM($N1105:AI1105))*AJ$962*AJ989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK989,AK139/AK989)-AK139,0)+(SUM($N139:AJ139)+SUM($N1105:AJ1105))*AK$962*AK989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL989,AL139/AL989)-AL139,0)+(SUM($N139:AK139)+SUM($N1105:AK1105))*AL$962*AL989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM989,AM139/AM989)-AM139,0)+(SUM($N139:AL139)+SUM($N1105:AL1105))*AM$962*AM989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN989,AN139/AN989)-AN139,0)+(SUM($N139:AM139)+SUM($N1105:AM1105))*AN$962*AN989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO989,AO139/AO989)-AO139,0)+(SUM($N139:AN139)+SUM($N1105:AN1105))*AO$962*AO989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP989,AP139/AP989)-AP139,0)+(SUM($N139:AO139)+SUM($N1105:AO1105))*AP$962*AP989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ989,AQ139/AQ989)-AQ139,0)+(SUM($N139:AP139)+SUM($N1105:AP1105))*AQ$962*AQ989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR989,AR139/AR989)-AR139,0)+(SUM($N139:AQ139)+SUM($N1105:AQ1105))*AR$962*AR989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS989,AS139/AS989)-AS139,0)+(SUM($N139:AR139)+SUM($N1105:AR1105))*AS$962*AS989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT989,AT139/AT989)-AT139,0)+(SUM($N139:AS139)+SUM($N1105:AS1105))*AT$962*AT989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU989,AU139/AU989)-AU139,0)+(SUM($N139:AT139)+SUM($N1105:AT1105))*AU$962*AU989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV989,AV139/AV989)-AV139,0)+(SUM($N139:AU139)+SUM($N1105:AU1105))*AV$962*AV989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW989,AW139/AW989)-AW139,0)+(SUM($N139:AV139)+SUM($N1105:AV1105))*AW$962*AW989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX989,AX139/AX989)-AX139,0)+(SUM($N139:AW139)+SUM($N1105:AW1105))*AX$962*AX989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY989,AY139/AY989)-AY139,0)+(SUM($N139:AX139)+SUM($N1105:AX1105))*AY$962*AY989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ989,AZ139/AZ989)-AZ139,0)+(SUM($N139:AY139)+SUM($N1105:AY1105))*AZ$962*AZ989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA989,BA139/BA989)-BA139,0)+(SUM($N139:AZ139)+SUM($N1105:AZ1105))*BA$962*BA989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB989,BB139/BB989)-BB139,0)+(SUM($N139:BA139)+SUM($N1105:BA1105))*BB$962*BB989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC989,BC139/BC989)-BC139,0)+(SUM($N139:BB139)+SUM($N1105:BB1105))*BC$962*BC989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD989,BD139/BD989)-BD139,0)+(SUM($N139:BC139)+SUM($N1105:BC1105))*BD$962*BD989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE989,BE139/BE989)-BE139,0)+(SUM($N139:BD139)+SUM($N1105:BD1105))*BE$962*BE989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF989,BF139/BF989)-BF139,0)+(SUM($N139:BE139)+SUM($N1105:BE1105))*BF$962*BF989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG989,BG139/BG989)-BG139,0)+(SUM($N139:BF139)+SUM($N1105:BF1105))*BG$962*BG989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH989,BH139/BH989)-BH139,0)+(SUM($N139:BG139)+SUM($N1105:BG1105))*BH$962*BH989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI989,BI139/BI989)-BI139,0)+(SUM($N139:BH139)+SUM($N1105:BH1105))*BI$962*BI989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ989,BJ139/BJ989)-BJ139,0)+(SUM($N139:BI139)+SUM($N1105:BI1105))*BJ$962*BJ989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK989,BK139/BK989)-BK139,0)+(SUM($N139:BJ139)+SUM($N1105:BJ1105))*BK$962*BK989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL989,BL139/BL989)-BL139,0)+(SUM($N139:BK139)+SUM($N1105:BK1105))*BL$962*BL989)*($F1105=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM989,BM139/BM989)-BM139,0)+(SUM($N139:BL139)+SUM($N1105:BL1105))*BM$962*BM989)*($F1105=5)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O990,O140/O990)-O140,0)+(SUM($N140:N140)+SUM($N1106:N1106))*O$962*O990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P990,P140/P990)-P140,0)+(SUM($N140:O140)+SUM($N1106:O1106))*P$962*P990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q990,Q140/Q990)-Q140,0)+(SUM($N140:P140)+SUM($N1106:P1106))*Q$962*Q990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R990,R140/R990)-R140,0)+(SUM($N140:Q140)+SUM($N1106:Q1106))*R$962*R990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S990,S140/S990)-S140,0)+(SUM($N140:R140)+SUM($N1106:R1106))*S$962*S990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T990,T140/T990)-T140,0)+(SUM($N140:S140)+SUM($N1106:S1106))*T$962*T990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U990,U140/U990)-U140,0)+(SUM($N140:T140)+SUM($N1106:T1106))*U$962*U990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V990,V140/V990)-V140,0)+(SUM($N140:U140)+SUM($N1106:U1106))*V$962*V990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W990,W140/W990)-W140,0)+(SUM($N140:V140)+SUM($N1106:V1106))*W$962*W990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X990,X140/X990)-X140,0)+(SUM($N140:W140)+SUM($N1106:W1106))*X$962*X990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y990,Y140/Y990)-Y140,0)+(SUM($N140:X140)+SUM($N1106:X1106))*Y$962*Y990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z990,Z140/Z990)-Z140,0)+(SUM($N140:Y140)+SUM($N1106:Y1106))*Z$962*Z990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA990,AA140/AA990)-AA140,0)+(SUM($N140:Z140)+SUM($N1106:Z1106))*AA$962*AA990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB990,AB140/AB990)-AB140,0)+(SUM($N140:AA140)+SUM($N1106:AA1106))*AB$962*AB990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC990,AC140/AC990)-AC140,0)+(SUM($N140:AB140)+SUM($N1106:AB1106))*AC$962*AC990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD990,AD140/AD990)-AD140,0)+(SUM($N140:AC140)+SUM($N1106:AC1106))*AD$962*AD990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE990,AE140/AE990)-AE140,0)+(SUM($N140:AD140)+SUM($N1106:AD1106))*AE$962*AE990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF990,AF140/AF990)-AF140,0)+(SUM($N140:AE140)+SUM($N1106:AE1106))*AF$962*AF990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG990,AG140/AG990)-AG140,0)+(SUM($N140:AF140)+SUM($N1106:AF1106))*AG$962*AG990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH990,AH140/AH990)-AH140,0)+(SUM($N140:AG140)+SUM($N1106:AG1106))*AH$962*AH990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI990,AI140/AI990)-AI140,0)+(SUM($N140:AH140)+SUM($N1106:AH1106))*AI$962*AI990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ990,AJ140/AJ990)-AJ140,0)+(SUM($N140:AI140)+SUM($N1106:AI1106))*AJ$962*AJ990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK990,AK140/AK990)-AK140,0)+(SUM($N140:AJ140)+SUM($N1106:AJ1106))*AK$962*AK990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL990,AL140/AL990)-AL140,0)+(SUM($N140:AK140)+SUM($N1106:AK1106))*AL$962*AL990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM990,AM140/AM990)-AM140,0)+(SUM($N140:AL140)+SUM($N1106:AL1106))*AM$962*AM990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN990,AN140/AN990)-AN140,0)+(SUM($N140:AM140)+SUM($N1106:AM1106))*AN$962*AN990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO990,AO140/AO990)-AO140,0)+(SUM($N140:AN140)+SUM($N1106:AN1106))*AO$962*AO990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP990,AP140/AP990)-AP140,0)+(SUM($N140:AO140)+SUM($N1106:AO1106))*AP$962*AP990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ990,AQ140/AQ990)-AQ140,0)+(SUM($N140:AP140)+SUM($N1106:AP1106))*AQ$962*AQ990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR990,AR140/AR990)-AR140,0)+(SUM($N140:AQ140)+SUM($N1106:AQ1106))*AR$962*AR990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS990,AS140/AS990)-AS140,0)+(SUM($N140:AR140)+SUM($N1106:AR1106))*AS$962*AS990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT990,AT140/AT990)-AT140,0)+(SUM($N140:AS140)+SUM($N1106:AS1106))*AT$962*AT990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU990,AU140/AU990)-AU140,0)+(SUM($N140:AT140)+SUM($N1106:AT1106))*AU$962*AU990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV990,AV140/AV990)-AV140,0)+(SUM($N140:AU140)+SUM($N1106:AU1106))*AV$962*AV990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW990,AW140/AW990)-AW140,0)+(SUM($N140:AV140)+SUM($N1106:AV1106))*AW$962*AW990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX990,AX140/AX990)-AX140,0)+(SUM($N140:AW140)+SUM($N1106:AW1106))*AX$962*AX990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY990,AY140/AY990)-AY140,0)+(SUM($N140:AX140)+SUM($N1106:AX1106))*AY$962*AY990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ990,AZ140/AZ990)-AZ140,0)+(SUM($N140:AY140)+SUM($N1106:AY1106))*AZ$962*AZ990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA990,BA140/BA990)-BA140,0)+(SUM($N140:AZ140)+SUM($N1106:AZ1106))*BA$962*BA990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB990,BB140/BB990)-BB140,0)+(SUM($N140:BA140)+SUM($N1106:BA1106))*BB$962*BB990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC990,BC140/BC990)-BC140,0)+(SUM($N140:BB140)+SUM($N1106:BB1106))*BC$962*BC990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD990,BD140/BD990)-BD140,0)+(SUM($N140:BC140)+SUM($N1106:BC1106))*BD$962*BD990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE990,BE140/BE990)-BE140,0)+(SUM($N140:BD140)+SUM($N1106:BD1106))*BE$962*BE990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF990,BF140/BF990)-BF140,0)+(SUM($N140:BE140)+SUM($N1106:BE1106))*BF$962*BF990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG990,BG140/BG990)-BG140,0)+(SUM($N140:BF140)+SUM($N1106:BF1106))*BG$962*BG990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH990,BH140/BH990)-BH140,0)+(SUM($N140:BG140)+SUM($N1106:BG1106))*BH$962*BH990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI990,BI140/BI990)-BI140,0)+(SUM($N140:BH140)+SUM($N1106:BH1106))*BI$962*BI990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ990,BJ140/BJ990)-BJ140,0)+(SUM($N140:BI140)+SUM($N1106:BI1106))*BJ$962*BJ990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK990,BK140/BK990)-BK140,0)+(SUM($N140:BJ140)+SUM($N1106:BJ1106))*BK$962*BK990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL990,BL140/BL990)-BL140,0)+(SUM($N140:BK140)+SUM($N1106:BK1106))*BL$962*BL990)*($F1106=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM990,BM140/BM990)-BM140,0)+(SUM($N140:BL140)+SUM($N1106:BL1106))*BM$962*BM990)*($F1106=5)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"(IFERROR(-FV(O$962,O991,O141/O991)-O141,0)+(SUM($N141:N141)+SUM($N1107:N1107))*O$962*O991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(P$962,P991,P141/P991)-P141,0)+(SUM($N141:O141)+SUM($N1107:O1107))*P$962*P991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(Q$962,Q991,Q141/Q991)-Q141,0)+(SUM($N141:P141)+SUM($N1107:P1107))*Q$962*Q991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(R$962,R991,R141/R991)-R141,0)+(SUM($N141:Q141)+SUM($N1107:Q1107))*R$962*R991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(S$962,S991,S141/S991)-S141,0)+(SUM($N141:R141)+SUM($N1107:R1107))*S$962*S991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(T$962,T991,T141/T991)-T141,0)+(SUM($N141:S141)+SUM($N1107:S1107))*T$962*T991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(U$962,U991,U141/U991)-U141,0)+(SUM($N141:T141)+SUM($N1107:T1107))*U$962*U991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(V$962,V991,V141/V991)-V141,0)+(SUM($N141:U141)+SUM($N1107:U1107))*V$962*V991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(W$962,W991,W141/W991)-W141,0)+(SUM($N141:V141)+SUM($N1107:V1107))*W$962*W991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(X$962,X991,X141/X991)-X141,0)+(SUM($N141:W141)+SUM($N1107:W1107))*X$962*X991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(Y$962,Y991,Y141/Y991)-Y141,0)+(SUM($N141:X141)+SUM($N1107:X1107))*Y$962*Y991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(Z$962,Z991,Z141/Z991)-Z141,0)+(SUM($N141:Y141)+SUM($N1107:Y1107))*Z$962*Z991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AA$962,AA991,AA141/AA991)-AA141,0)+(SUM($N141:Z141)+SUM($N1107:Z1107))*AA$962*AA991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AB$962,AB991,AB141/AB991)-AB141,0)+(SUM($N141:AA141)+SUM($N1107:AA1107))*AB$962*AB991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AC$962,AC991,AC141/AC991)-AC141,0)+(SUM($N141:AB141)+SUM($N1107:AB1107))*AC$962*AC991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AD$962,AD991,AD141/AD991)-AD141,0)+(SUM($N141:AC141)+SUM($N1107:AC1107))*AD$962*AD991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AE$962,AE991,AE141/AE991)-AE141,0)+(SUM($N141:AD141)+SUM($N1107:AD1107))*AE$962*AE991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AF$962,AF991,AF141/AF991)-AF141,0)+(SUM($N141:AE141)+SUM($N1107:AE1107))*AF$962*AF991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AG$962,AG991,AG141/AG991)-AG141,0)+(SUM($N141:AF141)+SUM($N1107:AF1107))*AG$962*AG991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AH$962,AH991,AH141/AH991)-AH141,0)+(SUM($N141:AG141)+SUM($N1107:AG1107))*AH$962*AH991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AI$962,AI991,AI141/AI991)-AI141,0)+(SUM($N141:AH141)+SUM($N1107:AH1107))*AI$962*AI991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AJ$962,AJ991,AJ141/AJ991)-AJ141,0)+(SUM($N141:AI141)+SUM($N1107:AI1107))*AJ$962*AJ991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AK$962,AK991,AK141/AK991)-AK141,0)+(SUM($N141:AJ141)+SUM($N1107:AJ1107))*AK$962*AK991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AL$962,AL991,AL141/AL991)-AL141,0)+(SUM($N141:AK141)+SUM($N1107:AK1107))*AL$962*AL991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AM$962,AM991,AM141/AM991)-AM141,0)+(SUM($N141:AL141)+SUM($N1107:AL1107))*AM$962*AM991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AN$962,AN991,AN141/AN991)-AN141,0)+(SUM($N141:AM141)+SUM($N1107:AM1107))*AN$962*AN991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AO$962,AO991,AO141/AO991)-AO141,0)+(SUM($N141:AN141)+SUM($N1107:AN1107))*AO$962*AO991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AP$962,AP991,AP141/AP991)-AP141,0)+(SUM($N141:AO141)+SUM($N1107:AO1107))*AP$962*AP991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AQ$962,AQ991,AQ141/AQ991)-AQ141,0)+(SUM($N141:AP141)+SUM($N1107:AP1107))*AQ$962*AQ991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AR$962,AR991,AR141/AR991)-AR141,0)+(SUM($N141:AQ141)+SUM($N1107:AQ1107))*AR$962*AR991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AS$962,AS991,AS141/AS991)-AS141,0)+(SUM($N141:AR141)+SUM($N1107:AR1107))*AS$962*AS991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AT$962,AT991,AT141/AT991)-AT141,0)+(SUM($N141:AS141)+SUM($N1107:AS1107))*AT$962*AT991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AU$962,AU991,AU141/AU991)-AU141,0)+(SUM($N141:AT141)+SUM($N1107:AT1107))*AU$962*AU991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AV$962,AV991,AV141/AV991)-AV141,0)+(SUM($N141:AU141)+SUM($N1107:AU1107))*AV$962*AV991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AW$962,AW991,AW141/AW991)-AW141,0)+(SUM($N141:AV141)+SUM($N1107:AV1107))*AW$962*AW991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AX$962,AX991,AX141/AX991)-AX141,0)+(SUM($N141:AW141)+SUM($N1107:AW1107))*AX$962*AX991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AY$962,AY991,AY141/AY991)-AY141,0)+(SUM($N141:AX141)+SUM($N1107:AX1107))*AY$962*AY991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(AZ$962,AZ991,AZ141/AZ991)-AZ141,0)+(SUM($N141:AY141)+SUM($N1107:AY1107))*AZ$962*AZ991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BA$962,BA991,BA141/BA991)-BA141,0)+(SUM($N141:AZ141)+SUM($N1107:AZ1107))*BA$962*BA991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BB$962,BB991,BB141/BB991)-BB141,0)+(SUM($N141:BA141)+SUM($N1107:BA1107))*BB$962*BB991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BC$962,BC991,BC141/BC991)-BC141,0)+(SUM($N141:BB141)+SUM($N1107:BB1107))*BC$962*BC991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BD$962,BD991,BD141/BD991)-BD141,0)+(SUM($N141:BC141)+SUM($N1107:BC1107))*BD$962*BD991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BE$962,BE991,BE141/BE991)-BE141,0)+(SUM($N141:BD141)+SUM($N1107:BD1107))*BE$962*BE991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BF$962,BF991,BF141/BF991)-BF141,0)+(SUM($N141:BE141)+SUM($N1107:BE1107))*BF$962*BF991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BG$962,BG991,BG141/BG991)-BG141,0)+(SUM($N141:BF141)+SUM($N1107:BF1107))*BG$962*BG991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BH$962,BH991,BH141/BH991)-BH141,0)+(SUM($N141:BG141)+SUM($N1107:BG1107))*BH$962*BH991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BI$962,BI991,BI141/BI991)-BI141,0)+(SUM($N141:BH141)+SUM($N1107:BH1107))*BI$962*BI991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BJ$962,BJ991,BJ141/BJ991)-BJ141,0)+(SUM($N141:BI141)+SUM($N1107:BI1107))*BJ$962*BJ991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BK$962,BK991,BK141/BK991)-BK141,0)+(SUM($N141:BJ141)+SUM($N1107:BJ1107))*BK$962*BK991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BL$962,BL991,BL141/BL991)-BL141,0)+(SUM($N141:BK141)+SUM($N1107:BK1107))*BL$962*BL991)*($F1107=5)","v":0},{"$f":"(IFERROR(-FV(BM$962,BM991,BM141/BM991)-BM141,0)+(SUM($N141:BL141)+SUM($N1107:BL1107))*BM$962*BM991)*($F1107=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1082","v":"Total Capitalized Interest"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1083:O1107)","v":0},{"$f":"SUM(P1083:P1107)","v":0},{"$f":"SUM(Q1083:Q1107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"AFUDC Equity Placed in Service"]
[null,null,{"$f":"C1111+1","v":1},{"$f":"INDEX(D$59:D$83,$C1112,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C1112,1)","v":"Capital"},4,null,{"$f":"L1054","v":0},{"$f":"I967","v":"2018-01-01"},null,{"$f":"SUMPRODUCT(O1112:BM1112,$O$7:$BM$7)","v":0},{"$f":"SUM(O1112:BM1112)","v":0},null,null,{"$f":"IF(O$5=YEAR($I1112),$H1112,0)","v":0},{"$f":"IF(P$5=YEAR($I1112),$H1112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$5=YEAR($I1112),$H1112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$5=YEAR($I1112),$H1112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$5=YEAR($I1112),$H1112,0)","v":0},0]
[null,null,{"$f":"C1112+1","v":2},{"$f":"INDEX(D$59:D$83,$C1113,1)","v":"item 2"},"Capital",4,null,{"$f":"L1055","v":0},{"$f":"I968","v":"2019-01-01"},null,{"$f":"SUMPRODUCT(O1113:BM1113,$O$7:$BM$7)","v":0},{"$f":"SUM(O1113:BM1113)","v":0},null,null,{"$f":"IF(O$5=YEAR($I1113),$H1113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,0,"2020-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,0,"2021-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,0,"2022-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,0,"2018-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,0,"2019-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,0,"2020-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,0,"2021-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,0,"2022-01-01",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AE$5=YEAR($I1127),$H1127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU$5=YEAR($I1127),$H1127,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BK$5=YEAR($I1127),$H1127,0)","v":0},0,0]
[null,null,17,"item 17","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,{"$f":"IF(O$5=YEAR($I1129),$H1129,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,0,"2016-12-31",null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1111","v":"Total AFUDC Equity Placed in Service"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1112:O1136)","v":0},{"$f":"SUM(P1112:P1136)","v":0},{"$f":"SUM(Q1112:Q1136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"AFUDC Equity Depr Adj."]
[null,null,{"$f":"C1140+1","v":1},{"$f":"INDEX(D$59:D$83,$C1141,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C1141,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(O1141:BM1141,$O$7:$BM$7)","v":0},{"$f":"SUM(O1141:BM1141)","v":0},null,null,{"$f":"SUMPRODUCT($O1112:O1112,N(OFFSET($O207:O207,0,MAX(COLUMN($O207:O207))-COLUMN($O207:O207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:P1112,N(OFFSET($O207:P207,0,MAX(COLUMN($O207:P207))-COLUMN($O207:P207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:Q1112,N(OFFSET($O207:Q207,0,MAX(COLUMN($O207:Q207))-COLUMN($O207:Q207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:R1112,N(OFFSET($O207:R207,0,MAX(COLUMN($O207:R207))-COLUMN($O207:R207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:S1112,N(OFFSET($O207:S207,0,MAX(COLUMN($O207:S207))-COLUMN($O207:S207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:T1112,N(OFFSET($O207:T207,0,MAX(COLUMN($O207:T207))-COLUMN($O207:T207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:U1112,N(OFFSET($O207:U207,0,MAX(COLUMN($O207:U207))-COLUMN($O207:U207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:V1112,N(OFFSET($O207:V207,0,MAX(COLUMN($O207:V207))-COLUMN($O207:V207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:W1112,N(OFFSET($O207:W207,0,MAX(COLUMN($O207:W207))-COLUMN($O207:W207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:X1112,N(OFFSET($O207:X207,0,MAX(COLUMN($O207:X207))-COLUMN($O207:X207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:Y1112,N(OFFSET($O207:Y207,0,MAX(COLUMN($O207:Y207))-COLUMN($O207:Y207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:Z1112,N(OFFSET($O207:Z207,0,MAX(COLUMN($O207:Z207))-COLUMN($O207:Z207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AA1112,N(OFFSET($O207:AA207,0,MAX(COLUMN($O207:AA207))-COLUMN($O207:AA207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AB1112,N(OFFSET($O207:AB207,0,MAX(COLUMN($O207:AB207))-COLUMN($O207:AB207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AC1112,N(OFFSET($O207:AC207,0,MAX(COLUMN($O207:AC207))-COLUMN($O207:AC207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AD1112,N(OFFSET($O207:AD207,0,MAX(COLUMN($O207:AD207))-COLUMN($O207:AD207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AE1112,N(OFFSET($O207:AE207,0,MAX(COLUMN($O207:AE207))-COLUMN($O207:AE207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AF1112,N(OFFSET($O207:AF207,0,MAX(COLUMN($O207:AF207))-COLUMN($O207:AF207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AG1112,N(OFFSET($O207:AG207,0,MAX(COLUMN($O207:AG207))-COLUMN($O207:AG207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AH1112,N(OFFSET($O207:AH207,0,MAX(COLUMN($O207:AH207))-COLUMN($O207:AH207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AI1112,N(OFFSET($O207:AI207,0,MAX(COLUMN($O207:AI207))-COLUMN($O207:AI207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AJ1112,N(OFFSET($O207:AJ207,0,MAX(COLUMN($O207:AJ207))-COLUMN($O207:AJ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AK1112,N(OFFSET($O207:AK207,0,MAX(COLUMN($O207:AK207))-COLUMN($O207:AK207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AL1112,N(OFFSET($O207:AL207,0,MAX(COLUMN($O207:AL207))-COLUMN($O207:AL207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AM1112,N(OFFSET($O207:AM207,0,MAX(COLUMN($O207:AM207))-COLUMN($O207:AM207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AN1112,N(OFFSET($O207:AN207,0,MAX(COLUMN($O207:AN207))-COLUMN($O207:AN207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AO1112,N(OFFSET($O207:AO207,0,MAX(COLUMN($O207:AO207))-COLUMN($O207:AO207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AP1112,N(OFFSET($O207:AP207,0,MAX(COLUMN($O207:AP207))-COLUMN($O207:AP207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AQ1112,N(OFFSET($O207:AQ207,0,MAX(COLUMN($O207:AQ207))-COLUMN($O207:AQ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AR1112,N(OFFSET($O207:AR207,0,MAX(COLUMN($O207:AR207))-COLUMN($O207:AR207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AS1112,N(OFFSET($O207:AS207,0,MAX(COLUMN($O207:AS207))-COLUMN($O207:AS207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AT1112,N(OFFSET($O207:AT207,0,MAX(COLUMN($O207:AT207))-COLUMN($O207:AT207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AU1112,N(OFFSET($O207:AU207,0,MAX(COLUMN($O207:AU207))-COLUMN($O207:AU207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AV1112,N(OFFSET($O207:AV207,0,MAX(COLUMN($O207:AV207))-COLUMN($O207:AV207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AW1112,N(OFFSET($O207:AW207,0,MAX(COLUMN($O207:AW207))-COLUMN($O207:AW207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AX1112,N(OFFSET($O207:AX207,0,MAX(COLUMN($O207:AX207))-COLUMN($O207:AX207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AY1112,N(OFFSET($O207:AY207,0,MAX(COLUMN($O207:AY207))-COLUMN($O207:AY207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:AZ1112,N(OFFSET($O207:AZ207,0,MAX(COLUMN($O207:AZ207))-COLUMN($O207:AZ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BA1112,N(OFFSET($O207:BA207,0,MAX(COLUMN($O207:BA207))-COLUMN($O207:BA207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BB1112,N(OFFSET($O207:BB207,0,MAX(COLUMN($O207:BB207))-COLUMN($O207:BB207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BC1112,N(OFFSET($O207:BC207,0,MAX(COLUMN($O207:BC207))-COLUMN($O207:BC207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BD1112,N(OFFSET($O207:BD207,0,MAX(COLUMN($O207:BD207))-COLUMN($O207:BD207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BE1112,N(OFFSET($O207:BE207,0,MAX(COLUMN($O207:BE207))-COLUMN($O207:BE207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BF1112,N(OFFSET($O207:BF207,0,MAX(COLUMN($O207:BF207))-COLUMN($O207:BF207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BG1112,N(OFFSET($O207:BG207,0,MAX(COLUMN($O207:BG207))-COLUMN($O207:BG207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BH1112,N(OFFSET($O207:BH207,0,MAX(COLUMN($O207:BH207))-COLUMN($O207:BH207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BI1112,N(OFFSET($O207:BI207,0,MAX(COLUMN($O207:BI207))-COLUMN($O207:BI207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BJ1112,N(OFFSET($O207:BJ207,0,MAX(COLUMN($O207:BJ207))-COLUMN($O207:BJ207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BK1112,N(OFFSET($O207:BK207,0,MAX(COLUMN($O207:BK207))-COLUMN($O207:BK207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BL1112,N(OFFSET($O207:BL207,0,MAX(COLUMN($O207:BL207))-COLUMN($O207:BL207),1,1)))","v":0},{"$f":"SUMPRODUCT($O1112:BM1112,N(OFFSET($O207:BM207,0,MAX(COLUMN($O207:BM207))-COLUMN($O207:BM207),1,1)))","v":0}]
[null,null,{"$f":"C1141+1","v":2},{"$f":"INDEX(D$59:D$83,$C1142,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O1142:BM1142,$O$7:$BM$7)","v":0},{"$f":"SUM(O1142:BM1142)","v":0},null,null,{"$f":"SUMPRODUCT($O1113:O1113,N(OFFSET($O208:O208,0,MAX(COLUMN($O208:O208))-COLUMN($O208:O208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:P1113,N(OFFSET($O208:P208,0,MAX(COLUMN($O208:P208))-COLUMN($O208:P208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:Q1113,N(OFFSET($O208:Q208,0,MAX(COLUMN($O208:Q208))-COLUMN($O208:Q208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:R1113,N(OFFSET($O208:R208,0,MAX(COLUMN($O208:R208))-COLUMN($O208:R208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:S1113,N(OFFSET($O208:S208,0,MAX(COLUMN($O208:S208))-COLUMN($O208:S208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:T1113,N(OFFSET($O208:T208,0,MAX(COLUMN($O208:T208))-COLUMN($O208:T208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:U1113,N(OFFSET($O208:U208,0,MAX(COLUMN($O208:U208))-COLUMN($O208:U208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:V1113,N(OFFSET($O208:V208,0,MAX(COLUMN($O208:V208))-COLUMN($O208:V208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:W1113,N(OFFSET($O208:W208,0,MAX(COLUMN($O208:W208))-COLUMN($O208:W208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:X1113,N(OFFSET($O208:X208,0,MAX(COLUMN($O208:X208))-COLUMN($O208:X208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:Y1113,N(OFFSET($O208:Y208,0,MAX(COLUMN($O208:Y208))-COLUMN($O208:Y208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:Z1113,N(OFFSET($O208:Z208,0,MAX(COLUMN($O208:Z208))-COLUMN($O208:Z208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AA1113,N(OFFSET($O208:AA208,0,MAX(COLUMN($O208:AA208))-COLUMN($O208:AA208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AB1113,N(OFFSET($O208:AB208,0,MAX(COLUMN($O208:AB208))-COLUMN($O208:AB208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AC1113,N(OFFSET($O208:AC208,0,MAX(COLUMN($O208:AC208))-COLUMN($O208:AC208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AD1113,N(OFFSET($O208:AD208,0,MAX(COLUMN($O208:AD208))-COLUMN($O208:AD208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AE1113,N(OFFSET($O208:AE208,0,MAX(COLUMN($O208:AE208))-COLUMN($O208:AE208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AF1113,N(OFFSET($O208:AF208,0,MAX(COLUMN($O208:AF208))-COLUMN($O208:AF208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AG1113,N(OFFSET($O208:AG208,0,MAX(COLUMN($O208:AG208))-COLUMN($O208:AG208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AH1113,N(OFFSET($O208:AH208,0,MAX(COLUMN($O208:AH208))-COLUMN($O208:AH208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AI1113,N(OFFSET($O208:AI208,0,MAX(COLUMN($O208:AI208))-COLUMN($O208:AI208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AJ1113,N(OFFSET($O208:AJ208,0,MAX(COLUMN($O208:AJ208))-COLUMN($O208:AJ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AK1113,N(OFFSET($O208:AK208,0,MAX(COLUMN($O208:AK208))-COLUMN($O208:AK208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AL1113,N(OFFSET($O208:AL208,0,MAX(COLUMN($O208:AL208))-COLUMN($O208:AL208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AM1113,N(OFFSET($O208:AM208,0,MAX(COLUMN($O208:AM208))-COLUMN($O208:AM208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AN1113,N(OFFSET($O208:AN208,0,MAX(COLUMN($O208:AN208))-COLUMN($O208:AN208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AO1113,N(OFFSET($O208:AO208,0,MAX(COLUMN($O208:AO208))-COLUMN($O208:AO208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AP1113,N(OFFSET($O208:AP208,0,MAX(COLUMN($O208:AP208))-COLUMN($O208:AP208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AQ1113,N(OFFSET($O208:AQ208,0,MAX(COLUMN($O208:AQ208))-COLUMN($O208:AQ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AR1113,N(OFFSET($O208:AR208,0,MAX(COLUMN($O208:AR208))-COLUMN($O208:AR208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AS1113,N(OFFSET($O208:AS208,0,MAX(COLUMN($O208:AS208))-COLUMN($O208:AS208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AT1113,N(OFFSET($O208:AT208,0,MAX(COLUMN($O208:AT208))-COLUMN($O208:AT208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AU1113,N(OFFSET($O208:AU208,0,MAX(COLUMN($O208:AU208))-COLUMN($O208:AU208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AV1113,N(OFFSET($O208:AV208,0,MAX(COLUMN($O208:AV208))-COLUMN($O208:AV208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AW1113,N(OFFSET($O208:AW208,0,MAX(COLUMN($O208:AW208))-COLUMN($O208:AW208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AX1113,N(OFFSET($O208:AX208,0,MAX(COLUMN($O208:AX208))-COLUMN($O208:AX208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AY1113,N(OFFSET($O208:AY208,0,MAX(COLUMN($O208:AY208))-COLUMN($O208:AY208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:AZ1113,N(OFFSET($O208:AZ208,0,MAX(COLUMN($O208:AZ208))-COLUMN($O208:AZ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BA1113,N(OFFSET($O208:BA208,0,MAX(COLUMN($O208:BA208))-COLUMN($O208:BA208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BB1113,N(OFFSET($O208:BB208,0,MAX(COLUMN($O208:BB208))-COLUMN($O208:BB208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BC1113,N(OFFSET($O208:BC208,0,MAX(COLUMN($O208:BC208))-COLUMN($O208:BC208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BD1113,N(OFFSET($O208:BD208,0,MAX(COLUMN($O208:BD208))-COLUMN($O208:BD208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BE1113,N(OFFSET($O208:BE208,0,MAX(COLUMN($O208:BE208))-COLUMN($O208:BE208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BF1113,N(OFFSET($O208:BF208,0,MAX(COLUMN($O208:BF208))-COLUMN($O208:BF208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BG1113,N(OFFSET($O208:BG208,0,MAX(COLUMN($O208:BG208))-COLUMN($O208:BG208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BH1113,N(OFFSET($O208:BH208,0,MAX(COLUMN($O208:BH208))-COLUMN($O208:BH208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BI1113,N(OFFSET($O208:BI208,0,MAX(COLUMN($O208:BI208))-COLUMN($O208:BI208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BJ1113,N(OFFSET($O208:BJ208,0,MAX(COLUMN($O208:BJ208))-COLUMN($O208:BJ208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BK1113,N(OFFSET($O208:BK208,0,MAX(COLUMN($O208:BK208))-COLUMN($O208:BK208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BL1113,N(OFFSET($O208:BL208,0,MAX(COLUMN($O208:BL208))-COLUMN($O208:BL208),1,1)))","v":0},{"$f":"SUMPRODUCT($O1113:BM1113,N(OFFSET($O208:BM208,0,MAX(COLUMN($O208:BM208))-COLUMN($O208:BM208),1,1)))","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1114:O1114,N(OFFSET($O209:O209,0,MAX(COLUMN($O209:O209))-COLUMN($O209:O209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:P1114,N(OFFSET($O209:P209,0,MAX(COLUMN($O209:P209))-COLUMN($O209:P209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:Q1114,N(OFFSET($O209:Q209,0,MAX(COLUMN($O209:Q209))-COLUMN($O209:Q209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:R1114,N(OFFSET($O209:R209,0,MAX(COLUMN($O209:R209))-COLUMN($O209:R209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:S1114,N(OFFSET($O209:S209,0,MAX(COLUMN($O209:S209))-COLUMN($O209:S209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:T1114,N(OFFSET($O209:T209,0,MAX(COLUMN($O209:T209))-COLUMN($O209:T209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:U1114,N(OFFSET($O209:U209,0,MAX(COLUMN($O209:U209))-COLUMN($O209:U209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:V1114,N(OFFSET($O209:V209,0,MAX(COLUMN($O209:V209))-COLUMN($O209:V209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:W1114,N(OFFSET($O209:W209,0,MAX(COLUMN($O209:W209))-COLUMN($O209:W209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:X1114,N(OFFSET($O209:X209,0,MAX(COLUMN($O209:X209))-COLUMN($O209:X209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:Y1114,N(OFFSET($O209:Y209,0,MAX(COLUMN($O209:Y209))-COLUMN($O209:Y209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:Z1114,N(OFFSET($O209:Z209,0,MAX(COLUMN($O209:Z209))-COLUMN($O209:Z209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AA1114,N(OFFSET($O209:AA209,0,MAX(COLUMN($O209:AA209))-COLUMN($O209:AA209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AB1114,N(OFFSET($O209:AB209,0,MAX(COLUMN($O209:AB209))-COLUMN($O209:AB209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AC1114,N(OFFSET($O209:AC209,0,MAX(COLUMN($O209:AC209))-COLUMN($O209:AC209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AD1114,N(OFFSET($O209:AD209,0,MAX(COLUMN($O209:AD209))-COLUMN($O209:AD209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AE1114,N(OFFSET($O209:AE209,0,MAX(COLUMN($O209:AE209))-COLUMN($O209:AE209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AF1114,N(OFFSET($O209:AF209,0,MAX(COLUMN($O209:AF209))-COLUMN($O209:AF209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AG1114,N(OFFSET($O209:AG209,0,MAX(COLUMN($O209:AG209))-COLUMN($O209:AG209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AH1114,N(OFFSET($O209:AH209,0,MAX(COLUMN($O209:AH209))-COLUMN($O209:AH209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AI1114,N(OFFSET($O209:AI209,0,MAX(COLUMN($O209:AI209))-COLUMN($O209:AI209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AJ1114,N(OFFSET($O209:AJ209,0,MAX(COLUMN($O209:AJ209))-COLUMN($O209:AJ209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AK1114,N(OFFSET($O209:AK209,0,MAX(COLUMN($O209:AK209))-COLUMN($O209:AK209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AL1114,N(OFFSET($O209:AL209,0,MAX(COLUMN($O209:AL209))-COLUMN($O209:AL209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AM1114,N(OFFSET($O209:AM209,0,MAX(COLUMN($O209:AM209))-COLUMN($O209:AM209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AN1114,N(OFFSET($O209:AN209,0,MAX(COLUMN($O209:AN209))-COLUMN($O209:AN209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AO1114,N(OFFSET($O209:AO209,0,MAX(COLUMN($O209:AO209))-COLUMN($O209:AO209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AP1114,N(OFFSET($O209:AP209,0,MAX(COLUMN($O209:AP209))-COLUMN($O209:AP209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AQ1114,N(OFFSET($O209:AQ209,0,MAX(COLUMN($O209:AQ209))-COLUMN($O209:AQ209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AR1114,N(OFFSET($O209:AR209,0,MAX(COLUMN($O209:AR209))-COLUMN($O209:AR209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AS1114,N(OFFSET($O209:AS209,0,MAX(COLUMN($O209:AS209))-COLUMN($O209:AS209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AT1114,N(OFFSET($O209:AT209,0,MAX(COLUMN($O209:AT209))-COLUMN($O209:AT209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AU1114,N(OFFSET($O209:AU209,0,MAX(COLUMN($O209:AU209))-COLUMN($O209:AU209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AV1114,N(OFFSET($O209:AV209,0,MAX(COLUMN($O209:AV209))-COLUMN($O209:AV209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AW1114,N(OFFSET($O209:AW209,0,MAX(COLUMN($O209:AW209))-COLUMN($O209:AW209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AX1114,N(OFFSET($O209:AX209,0,MAX(COLUMN($O209:AX209))-COLUMN($O209:AX209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AY1114,N(OFFSET($O209:AY209,0,MAX(COLUMN($O209:AY209))-COLUMN($O209:AY209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:AZ1114,N(OFFSET($O209:AZ209,0,MAX(COLUMN($O209:AZ209))-COLUMN($O209:AZ209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BA1114,N(OFFSET($O209:BA209,0,MAX(COLUMN($O209:BA209))-COLUMN($O209:BA209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BB1114,N(OFFSET($O209:BB209,0,MAX(COLUMN($O209:BB209))-COLUMN($O209:BB209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BC1114,N(OFFSET($O209:BC209,0,MAX(COLUMN($O209:BC209))-COLUMN($O209:BC209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BD1114,N(OFFSET($O209:BD209,0,MAX(COLUMN($O209:BD209))-COLUMN($O209:BD209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BE1114,N(OFFSET($O209:BE209,0,MAX(COLUMN($O209:BE209))-COLUMN($O209:BE209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BF1114,N(OFFSET($O209:BF209,0,MAX(COLUMN($O209:BF209))-COLUMN($O209:BF209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BG1114,N(OFFSET($O209:BG209,0,MAX(COLUMN($O209:BG209))-COLUMN($O209:BG209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BH1114,N(OFFSET($O209:BH209,0,MAX(COLUMN($O209:BH209))-COLUMN($O209:BH209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BI1114,N(OFFSET($O209:BI209,0,MAX(COLUMN($O209:BI209))-COLUMN($O209:BI209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BJ1114,N(OFFSET($O209:BJ209,0,MAX(COLUMN($O209:BJ209))-COLUMN($O209:BJ209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BK1114,N(OFFSET($O209:BK209,0,MAX(COLUMN($O209:BK209))-COLUMN($O209:BK209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BL1114,N(OFFSET($O209:BL209,0,MAX(COLUMN($O209:BL209))-COLUMN($O209:BL209),1,1)))","v":0},{"$f":"SUMPRODUCT($O1114:BM1114,N(OFFSET($O209:BM209,0,MAX(COLUMN($O209:BM209))-COLUMN($O209:BM209),1,1)))","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1115:O1115,N(OFFSET($O210:O210,0,MAX(COLUMN($O210:O210))-COLUMN($O210:O210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:P1115,N(OFFSET($O210:P210,0,MAX(COLUMN($O210:P210))-COLUMN($O210:P210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:Q1115,N(OFFSET($O210:Q210,0,MAX(COLUMN($O210:Q210))-COLUMN($O210:Q210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:R1115,N(OFFSET($O210:R210,0,MAX(COLUMN($O210:R210))-COLUMN($O210:R210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:S1115,N(OFFSET($O210:S210,0,MAX(COLUMN($O210:S210))-COLUMN($O210:S210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:T1115,N(OFFSET($O210:T210,0,MAX(COLUMN($O210:T210))-COLUMN($O210:T210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:U1115,N(OFFSET($O210:U210,0,MAX(COLUMN($O210:U210))-COLUMN($O210:U210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:V1115,N(OFFSET($O210:V210,0,MAX(COLUMN($O210:V210))-COLUMN($O210:V210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:W1115,N(OFFSET($O210:W210,0,MAX(COLUMN($O210:W210))-COLUMN($O210:W210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:X1115,N(OFFSET($O210:X210,0,MAX(COLUMN($O210:X210))-COLUMN($O210:X210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:Y1115,N(OFFSET($O210:Y210,0,MAX(COLUMN($O210:Y210))-COLUMN($O210:Y210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:Z1115,N(OFFSET($O210:Z210,0,MAX(COLUMN($O210:Z210))-COLUMN($O210:Z210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AA1115,N(OFFSET($O210:AA210,0,MAX(COLUMN($O210:AA210))-COLUMN($O210:AA210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AB1115,N(OFFSET($O210:AB210,0,MAX(COLUMN($O210:AB210))-COLUMN($O210:AB210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AC1115,N(OFFSET($O210:AC210,0,MAX(COLUMN($O210:AC210))-COLUMN($O210:AC210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AD1115,N(OFFSET($O210:AD210,0,MAX(COLUMN($O210:AD210))-COLUMN($O210:AD210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AE1115,N(OFFSET($O210:AE210,0,MAX(COLUMN($O210:AE210))-COLUMN($O210:AE210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AF1115,N(OFFSET($O210:AF210,0,MAX(COLUMN($O210:AF210))-COLUMN($O210:AF210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AG1115,N(OFFSET($O210:AG210,0,MAX(COLUMN($O210:AG210))-COLUMN($O210:AG210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AH1115,N(OFFSET($O210:AH210,0,MAX(COLUMN($O210:AH210))-COLUMN($O210:AH210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AI1115,N(OFFSET($O210:AI210,0,MAX(COLUMN($O210:AI210))-COLUMN($O210:AI210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AJ1115,N(OFFSET($O210:AJ210,0,MAX(COLUMN($O210:AJ210))-COLUMN($O210:AJ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AK1115,N(OFFSET($O210:AK210,0,MAX(COLUMN($O210:AK210))-COLUMN($O210:AK210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AL1115,N(OFFSET($O210:AL210,0,MAX(COLUMN($O210:AL210))-COLUMN($O210:AL210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AM1115,N(OFFSET($O210:AM210,0,MAX(COLUMN($O210:AM210))-COLUMN($O210:AM210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AN1115,N(OFFSET($O210:AN210,0,MAX(COLUMN($O210:AN210))-COLUMN($O210:AN210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AO1115,N(OFFSET($O210:AO210,0,MAX(COLUMN($O210:AO210))-COLUMN($O210:AO210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AP1115,N(OFFSET($O210:AP210,0,MAX(COLUMN($O210:AP210))-COLUMN($O210:AP210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AQ1115,N(OFFSET($O210:AQ210,0,MAX(COLUMN($O210:AQ210))-COLUMN($O210:AQ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AR1115,N(OFFSET($O210:AR210,0,MAX(COLUMN($O210:AR210))-COLUMN($O210:AR210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AS1115,N(OFFSET($O210:AS210,0,MAX(COLUMN($O210:AS210))-COLUMN($O210:AS210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AT1115,N(OFFSET($O210:AT210,0,MAX(COLUMN($O210:AT210))-COLUMN($O210:AT210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AU1115,N(OFFSET($O210:AU210,0,MAX(COLUMN($O210:AU210))-COLUMN($O210:AU210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AV1115,N(OFFSET($O210:AV210,0,MAX(COLUMN($O210:AV210))-COLUMN($O210:AV210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AW1115,N(OFFSET($O210:AW210,0,MAX(COLUMN($O210:AW210))-COLUMN($O210:AW210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AX1115,N(OFFSET($O210:AX210,0,MAX(COLUMN($O210:AX210))-COLUMN($O210:AX210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AY1115,N(OFFSET($O210:AY210,0,MAX(COLUMN($O210:AY210))-COLUMN($O210:AY210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:AZ1115,N(OFFSET($O210:AZ210,0,MAX(COLUMN($O210:AZ210))-COLUMN($O210:AZ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BA1115,N(OFFSET($O210:BA210,0,MAX(COLUMN($O210:BA210))-COLUMN($O210:BA210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BB1115,N(OFFSET($O210:BB210,0,MAX(COLUMN($O210:BB210))-COLUMN($O210:BB210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BC1115,N(OFFSET($O210:BC210,0,MAX(COLUMN($O210:BC210))-COLUMN($O210:BC210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BD1115,N(OFFSET($O210:BD210,0,MAX(COLUMN($O210:BD210))-COLUMN($O210:BD210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BE1115,N(OFFSET($O210:BE210,0,MAX(COLUMN($O210:BE210))-COLUMN($O210:BE210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BF1115,N(OFFSET($O210:BF210,0,MAX(COLUMN($O210:BF210))-COLUMN($O210:BF210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BG1115,N(OFFSET($O210:BG210,0,MAX(COLUMN($O210:BG210))-COLUMN($O210:BG210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BH1115,N(OFFSET($O210:BH210,0,MAX(COLUMN($O210:BH210))-COLUMN($O210:BH210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BI1115,N(OFFSET($O210:BI210,0,MAX(COLUMN($O210:BI210))-COLUMN($O210:BI210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BJ1115,N(OFFSET($O210:BJ210,0,MAX(COLUMN($O210:BJ210))-COLUMN($O210:BJ210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BK1115,N(OFFSET($O210:BK210,0,MAX(COLUMN($O210:BK210))-COLUMN($O210:BK210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BL1115,N(OFFSET($O210:BL210,0,MAX(COLUMN($O210:BL210))-COLUMN($O210:BL210),1,1)))","v":0},{"$f":"SUMPRODUCT($O1115:BM1115,N(OFFSET($O210:BM210,0,MAX(COLUMN($O210:BM210))-COLUMN($O210:BM210),1,1)))","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1116:O1116,N(OFFSET($O211:O211,0,MAX(COLUMN($O211:O211))-COLUMN($O211:O211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:P1116,N(OFFSET($O211:P211,0,MAX(COLUMN($O211:P211))-COLUMN($O211:P211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:Q1116,N(OFFSET($O211:Q211,0,MAX(COLUMN($O211:Q211))-COLUMN($O211:Q211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:R1116,N(OFFSET($O211:R211,0,MAX(COLUMN($O211:R211))-COLUMN($O211:R211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:S1116,N(OFFSET($O211:S211,0,MAX(COLUMN($O211:S211))-COLUMN($O211:S211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:T1116,N(OFFSET($O211:T211,0,MAX(COLUMN($O211:T211))-COLUMN($O211:T211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:U1116,N(OFFSET($O211:U211,0,MAX(COLUMN($O211:U211))-COLUMN($O211:U211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:V1116,N(OFFSET($O211:V211,0,MAX(COLUMN($O211:V211))-COLUMN($O211:V211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:W1116,N(OFFSET($O211:W211,0,MAX(COLUMN($O211:W211))-COLUMN($O211:W211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:X1116,N(OFFSET($O211:X211,0,MAX(COLUMN($O211:X211))-COLUMN($O211:X211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:Y1116,N(OFFSET($O211:Y211,0,MAX(COLUMN($O211:Y211))-COLUMN($O211:Y211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:Z1116,N(OFFSET($O211:Z211,0,MAX(COLUMN($O211:Z211))-COLUMN($O211:Z211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AA1116,N(OFFSET($O211:AA211,0,MAX(COLUMN($O211:AA211))-COLUMN($O211:AA211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AB1116,N(OFFSET($O211:AB211,0,MAX(COLUMN($O211:AB211))-COLUMN($O211:AB211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AC1116,N(OFFSET($O211:AC211,0,MAX(COLUMN($O211:AC211))-COLUMN($O211:AC211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AD1116,N(OFFSET($O211:AD211,0,MAX(COLUMN($O211:AD211))-COLUMN($O211:AD211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AE1116,N(OFFSET($O211:AE211,0,MAX(COLUMN($O211:AE211))-COLUMN($O211:AE211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AF1116,N(OFFSET($O211:AF211,0,MAX(COLUMN($O211:AF211))-COLUMN($O211:AF211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AG1116,N(OFFSET($O211:AG211,0,MAX(COLUMN($O211:AG211))-COLUMN($O211:AG211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AH1116,N(OFFSET($O211:AH211,0,MAX(COLUMN($O211:AH211))-COLUMN($O211:AH211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AI1116,N(OFFSET($O211:AI211,0,MAX(COLUMN($O211:AI211))-COLUMN($O211:AI211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AJ1116,N(OFFSET($O211:AJ211,0,MAX(COLUMN($O211:AJ211))-COLUMN($O211:AJ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AK1116,N(OFFSET($O211:AK211,0,MAX(COLUMN($O211:AK211))-COLUMN($O211:AK211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AL1116,N(OFFSET($O211:AL211,0,MAX(COLUMN($O211:AL211))-COLUMN($O211:AL211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AM1116,N(OFFSET($O211:AM211,0,MAX(COLUMN($O211:AM211))-COLUMN($O211:AM211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AN1116,N(OFFSET($O211:AN211,0,MAX(COLUMN($O211:AN211))-COLUMN($O211:AN211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AO1116,N(OFFSET($O211:AO211,0,MAX(COLUMN($O211:AO211))-COLUMN($O211:AO211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AP1116,N(OFFSET($O211:AP211,0,MAX(COLUMN($O211:AP211))-COLUMN($O211:AP211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AQ1116,N(OFFSET($O211:AQ211,0,MAX(COLUMN($O211:AQ211))-COLUMN($O211:AQ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AR1116,N(OFFSET($O211:AR211,0,MAX(COLUMN($O211:AR211))-COLUMN($O211:AR211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AS1116,N(OFFSET($O211:AS211,0,MAX(COLUMN($O211:AS211))-COLUMN($O211:AS211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AT1116,N(OFFSET($O211:AT211,0,MAX(COLUMN($O211:AT211))-COLUMN($O211:AT211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AU1116,N(OFFSET($O211:AU211,0,MAX(COLUMN($O211:AU211))-COLUMN($O211:AU211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AV1116,N(OFFSET($O211:AV211,0,MAX(COLUMN($O211:AV211))-COLUMN($O211:AV211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AW1116,N(OFFSET($O211:AW211,0,MAX(COLUMN($O211:AW211))-COLUMN($O211:AW211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AX1116,N(OFFSET($O211:AX211,0,MAX(COLUMN($O211:AX211))-COLUMN($O211:AX211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AY1116,N(OFFSET($O211:AY211,0,MAX(COLUMN($O211:AY211))-COLUMN($O211:AY211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:AZ1116,N(OFFSET($O211:AZ211,0,MAX(COLUMN($O211:AZ211))-COLUMN($O211:AZ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BA1116,N(OFFSET($O211:BA211,0,MAX(COLUMN($O211:BA211))-COLUMN($O211:BA211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BB1116,N(OFFSET($O211:BB211,0,MAX(COLUMN($O211:BB211))-COLUMN($O211:BB211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BC1116,N(OFFSET($O211:BC211,0,MAX(COLUMN($O211:BC211))-COLUMN($O211:BC211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BD1116,N(OFFSET($O211:BD211,0,MAX(COLUMN($O211:BD211))-COLUMN($O211:BD211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BE1116,N(OFFSET($O211:BE211,0,MAX(COLUMN($O211:BE211))-COLUMN($O211:BE211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BF1116,N(OFFSET($O211:BF211,0,MAX(COLUMN($O211:BF211))-COLUMN($O211:BF211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BG1116,N(OFFSET($O211:BG211,0,MAX(COLUMN($O211:BG211))-COLUMN($O211:BG211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BH1116,N(OFFSET($O211:BH211,0,MAX(COLUMN($O211:BH211))-COLUMN($O211:BH211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BI1116,N(OFFSET($O211:BI211,0,MAX(COLUMN($O211:BI211))-COLUMN($O211:BI211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BJ1116,N(OFFSET($O211:BJ211,0,MAX(COLUMN($O211:BJ211))-COLUMN($O211:BJ211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BK1116,N(OFFSET($O211:BK211,0,MAX(COLUMN($O211:BK211))-COLUMN($O211:BK211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BL1116,N(OFFSET($O211:BL211,0,MAX(COLUMN($O211:BL211))-COLUMN($O211:BL211),1,1)))","v":0},{"$f":"SUMPRODUCT($O1116:BM1116,N(OFFSET($O211:BM211,0,MAX(COLUMN($O211:BM211))-COLUMN($O211:BM211),1,1)))","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1117:O1117,N(OFFSET($O212:O212,0,MAX(COLUMN($O212:O212))-COLUMN($O212:O212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:P1117,N(OFFSET($O212:P212,0,MAX(COLUMN($O212:P212))-COLUMN($O212:P212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:Q1117,N(OFFSET($O212:Q212,0,MAX(COLUMN($O212:Q212))-COLUMN($O212:Q212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:R1117,N(OFFSET($O212:R212,0,MAX(COLUMN($O212:R212))-COLUMN($O212:R212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:S1117,N(OFFSET($O212:S212,0,MAX(COLUMN($O212:S212))-COLUMN($O212:S212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:T1117,N(OFFSET($O212:T212,0,MAX(COLUMN($O212:T212))-COLUMN($O212:T212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:U1117,N(OFFSET($O212:U212,0,MAX(COLUMN($O212:U212))-COLUMN($O212:U212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:V1117,N(OFFSET($O212:V212,0,MAX(COLUMN($O212:V212))-COLUMN($O212:V212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:W1117,N(OFFSET($O212:W212,0,MAX(COLUMN($O212:W212))-COLUMN($O212:W212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:X1117,N(OFFSET($O212:X212,0,MAX(COLUMN($O212:X212))-COLUMN($O212:X212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:Y1117,N(OFFSET($O212:Y212,0,MAX(COLUMN($O212:Y212))-COLUMN($O212:Y212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:Z1117,N(OFFSET($O212:Z212,0,MAX(COLUMN($O212:Z212))-COLUMN($O212:Z212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AA1117,N(OFFSET($O212:AA212,0,MAX(COLUMN($O212:AA212))-COLUMN($O212:AA212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AB1117,N(OFFSET($O212:AB212,0,MAX(COLUMN($O212:AB212))-COLUMN($O212:AB212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AC1117,N(OFFSET($O212:AC212,0,MAX(COLUMN($O212:AC212))-COLUMN($O212:AC212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AD1117,N(OFFSET($O212:AD212,0,MAX(COLUMN($O212:AD212))-COLUMN($O212:AD212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AE1117,N(OFFSET($O212:AE212,0,MAX(COLUMN($O212:AE212))-COLUMN($O212:AE212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AF1117,N(OFFSET($O212:AF212,0,MAX(COLUMN($O212:AF212))-COLUMN($O212:AF212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AG1117,N(OFFSET($O212:AG212,0,MAX(COLUMN($O212:AG212))-COLUMN($O212:AG212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AH1117,N(OFFSET($O212:AH212,0,MAX(COLUMN($O212:AH212))-COLUMN($O212:AH212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AI1117,N(OFFSET($O212:AI212,0,MAX(COLUMN($O212:AI212))-COLUMN($O212:AI212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AJ1117,N(OFFSET($O212:AJ212,0,MAX(COLUMN($O212:AJ212))-COLUMN($O212:AJ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AK1117,N(OFFSET($O212:AK212,0,MAX(COLUMN($O212:AK212))-COLUMN($O212:AK212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AL1117,N(OFFSET($O212:AL212,0,MAX(COLUMN($O212:AL212))-COLUMN($O212:AL212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AM1117,N(OFFSET($O212:AM212,0,MAX(COLUMN($O212:AM212))-COLUMN($O212:AM212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AN1117,N(OFFSET($O212:AN212,0,MAX(COLUMN($O212:AN212))-COLUMN($O212:AN212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AO1117,N(OFFSET($O212:AO212,0,MAX(COLUMN($O212:AO212))-COLUMN($O212:AO212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AP1117,N(OFFSET($O212:AP212,0,MAX(COLUMN($O212:AP212))-COLUMN($O212:AP212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AQ1117,N(OFFSET($O212:AQ212,0,MAX(COLUMN($O212:AQ212))-COLUMN($O212:AQ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AR1117,N(OFFSET($O212:AR212,0,MAX(COLUMN($O212:AR212))-COLUMN($O212:AR212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AS1117,N(OFFSET($O212:AS212,0,MAX(COLUMN($O212:AS212))-COLUMN($O212:AS212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AT1117,N(OFFSET($O212:AT212,0,MAX(COLUMN($O212:AT212))-COLUMN($O212:AT212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AU1117,N(OFFSET($O212:AU212,0,MAX(COLUMN($O212:AU212))-COLUMN($O212:AU212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AV1117,N(OFFSET($O212:AV212,0,MAX(COLUMN($O212:AV212))-COLUMN($O212:AV212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AW1117,N(OFFSET($O212:AW212,0,MAX(COLUMN($O212:AW212))-COLUMN($O212:AW212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AX1117,N(OFFSET($O212:AX212,0,MAX(COLUMN($O212:AX212))-COLUMN($O212:AX212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AY1117,N(OFFSET($O212:AY212,0,MAX(COLUMN($O212:AY212))-COLUMN($O212:AY212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:AZ1117,N(OFFSET($O212:AZ212,0,MAX(COLUMN($O212:AZ212))-COLUMN($O212:AZ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BA1117,N(OFFSET($O212:BA212,0,MAX(COLUMN($O212:BA212))-COLUMN($O212:BA212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BB1117,N(OFFSET($O212:BB212,0,MAX(COLUMN($O212:BB212))-COLUMN($O212:BB212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BC1117,N(OFFSET($O212:BC212,0,MAX(COLUMN($O212:BC212))-COLUMN($O212:BC212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BD1117,N(OFFSET($O212:BD212,0,MAX(COLUMN($O212:BD212))-COLUMN($O212:BD212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BE1117,N(OFFSET($O212:BE212,0,MAX(COLUMN($O212:BE212))-COLUMN($O212:BE212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BF1117,N(OFFSET($O212:BF212,0,MAX(COLUMN($O212:BF212))-COLUMN($O212:BF212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BG1117,N(OFFSET($O212:BG212,0,MAX(COLUMN($O212:BG212))-COLUMN($O212:BG212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BH1117,N(OFFSET($O212:BH212,0,MAX(COLUMN($O212:BH212))-COLUMN($O212:BH212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BI1117,N(OFFSET($O212:BI212,0,MAX(COLUMN($O212:BI212))-COLUMN($O212:BI212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BJ1117,N(OFFSET($O212:BJ212,0,MAX(COLUMN($O212:BJ212))-COLUMN($O212:BJ212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BK1117,N(OFFSET($O212:BK212,0,MAX(COLUMN($O212:BK212))-COLUMN($O212:BK212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BL1117,N(OFFSET($O212:BL212,0,MAX(COLUMN($O212:BL212))-COLUMN($O212:BL212),1,1)))","v":0},{"$f":"SUMPRODUCT($O1117:BM1117,N(OFFSET($O212:BM212,0,MAX(COLUMN($O212:BM212))-COLUMN($O212:BM212),1,1)))","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1118:O1118,N(OFFSET($O213:O213,0,MAX(COLUMN($O213:O213))-COLUMN($O213:O213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:P1118,N(OFFSET($O213:P213,0,MAX(COLUMN($O213:P213))-COLUMN($O213:P213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:Q1118,N(OFFSET($O213:Q213,0,MAX(COLUMN($O213:Q213))-COLUMN($O213:Q213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:R1118,N(OFFSET($O213:R213,0,MAX(COLUMN($O213:R213))-COLUMN($O213:R213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:S1118,N(OFFSET($O213:S213,0,MAX(COLUMN($O213:S213))-COLUMN($O213:S213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:T1118,N(OFFSET($O213:T213,0,MAX(COLUMN($O213:T213))-COLUMN($O213:T213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:U1118,N(OFFSET($O213:U213,0,MAX(COLUMN($O213:U213))-COLUMN($O213:U213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:V1118,N(OFFSET($O213:V213,0,MAX(COLUMN($O213:V213))-COLUMN($O213:V213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:W1118,N(OFFSET($O213:W213,0,MAX(COLUMN($O213:W213))-COLUMN($O213:W213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:X1118,N(OFFSET($O213:X213,0,MAX(COLUMN($O213:X213))-COLUMN($O213:X213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:Y1118,N(OFFSET($O213:Y213,0,MAX(COLUMN($O213:Y213))-COLUMN($O213:Y213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:Z1118,N(OFFSET($O213:Z213,0,MAX(COLUMN($O213:Z213))-COLUMN($O213:Z213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AA1118,N(OFFSET($O213:AA213,0,MAX(COLUMN($O213:AA213))-COLUMN($O213:AA213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AB1118,N(OFFSET($O213:AB213,0,MAX(COLUMN($O213:AB213))-COLUMN($O213:AB213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AC1118,N(OFFSET($O213:AC213,0,MAX(COLUMN($O213:AC213))-COLUMN($O213:AC213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AD1118,N(OFFSET($O213:AD213,0,MAX(COLUMN($O213:AD213))-COLUMN($O213:AD213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AE1118,N(OFFSET($O213:AE213,0,MAX(COLUMN($O213:AE213))-COLUMN($O213:AE213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AF1118,N(OFFSET($O213:AF213,0,MAX(COLUMN($O213:AF213))-COLUMN($O213:AF213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AG1118,N(OFFSET($O213:AG213,0,MAX(COLUMN($O213:AG213))-COLUMN($O213:AG213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AH1118,N(OFFSET($O213:AH213,0,MAX(COLUMN($O213:AH213))-COLUMN($O213:AH213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AI1118,N(OFFSET($O213:AI213,0,MAX(COLUMN($O213:AI213))-COLUMN($O213:AI213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AJ1118,N(OFFSET($O213:AJ213,0,MAX(COLUMN($O213:AJ213))-COLUMN($O213:AJ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AK1118,N(OFFSET($O213:AK213,0,MAX(COLUMN($O213:AK213))-COLUMN($O213:AK213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AL1118,N(OFFSET($O213:AL213,0,MAX(COLUMN($O213:AL213))-COLUMN($O213:AL213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AM1118,N(OFFSET($O213:AM213,0,MAX(COLUMN($O213:AM213))-COLUMN($O213:AM213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AN1118,N(OFFSET($O213:AN213,0,MAX(COLUMN($O213:AN213))-COLUMN($O213:AN213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AO1118,N(OFFSET($O213:AO213,0,MAX(COLUMN($O213:AO213))-COLUMN($O213:AO213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AP1118,N(OFFSET($O213:AP213,0,MAX(COLUMN($O213:AP213))-COLUMN($O213:AP213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AQ1118,N(OFFSET($O213:AQ213,0,MAX(COLUMN($O213:AQ213))-COLUMN($O213:AQ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AR1118,N(OFFSET($O213:AR213,0,MAX(COLUMN($O213:AR213))-COLUMN($O213:AR213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AS1118,N(OFFSET($O213:AS213,0,MAX(COLUMN($O213:AS213))-COLUMN($O213:AS213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AT1118,N(OFFSET($O213:AT213,0,MAX(COLUMN($O213:AT213))-COLUMN($O213:AT213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AU1118,N(OFFSET($O213:AU213,0,MAX(COLUMN($O213:AU213))-COLUMN($O213:AU213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AV1118,N(OFFSET($O213:AV213,0,MAX(COLUMN($O213:AV213))-COLUMN($O213:AV213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AW1118,N(OFFSET($O213:AW213,0,MAX(COLUMN($O213:AW213))-COLUMN($O213:AW213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AX1118,N(OFFSET($O213:AX213,0,MAX(COLUMN($O213:AX213))-COLUMN($O213:AX213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AY1118,N(OFFSET($O213:AY213,0,MAX(COLUMN($O213:AY213))-COLUMN($O213:AY213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:AZ1118,N(OFFSET($O213:AZ213,0,MAX(COLUMN($O213:AZ213))-COLUMN($O213:AZ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BA1118,N(OFFSET($O213:BA213,0,MAX(COLUMN($O213:BA213))-COLUMN($O213:BA213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BB1118,N(OFFSET($O213:BB213,0,MAX(COLUMN($O213:BB213))-COLUMN($O213:BB213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BC1118,N(OFFSET($O213:BC213,0,MAX(COLUMN($O213:BC213))-COLUMN($O213:BC213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BD1118,N(OFFSET($O213:BD213,0,MAX(COLUMN($O213:BD213))-COLUMN($O213:BD213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BE1118,N(OFFSET($O213:BE213,0,MAX(COLUMN($O213:BE213))-COLUMN($O213:BE213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BF1118,N(OFFSET($O213:BF213,0,MAX(COLUMN($O213:BF213))-COLUMN($O213:BF213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BG1118,N(OFFSET($O213:BG213,0,MAX(COLUMN($O213:BG213))-COLUMN($O213:BG213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BH1118,N(OFFSET($O213:BH213,0,MAX(COLUMN($O213:BH213))-COLUMN($O213:BH213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BI1118,N(OFFSET($O213:BI213,0,MAX(COLUMN($O213:BI213))-COLUMN($O213:BI213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BJ1118,N(OFFSET($O213:BJ213,0,MAX(COLUMN($O213:BJ213))-COLUMN($O213:BJ213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BK1118,N(OFFSET($O213:BK213,0,MAX(COLUMN($O213:BK213))-COLUMN($O213:BK213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BL1118,N(OFFSET($O213:BL213,0,MAX(COLUMN($O213:BL213))-COLUMN($O213:BL213),1,1)))","v":0},{"$f":"SUMPRODUCT($O1118:BM1118,N(OFFSET($O213:BM213,0,MAX(COLUMN($O213:BM213))-COLUMN($O213:BM213),1,1)))","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1119:O1119,N(OFFSET($O214:O214,0,MAX(COLUMN($O214:O214))-COLUMN($O214:O214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:P1119,N(OFFSET($O214:P214,0,MAX(COLUMN($O214:P214))-COLUMN($O214:P214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:Q1119,N(OFFSET($O214:Q214,0,MAX(COLUMN($O214:Q214))-COLUMN($O214:Q214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:R1119,N(OFFSET($O214:R214,0,MAX(COLUMN($O214:R214))-COLUMN($O214:R214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:S1119,N(OFFSET($O214:S214,0,MAX(COLUMN($O214:S214))-COLUMN($O214:S214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:T1119,N(OFFSET($O214:T214,0,MAX(COLUMN($O214:T214))-COLUMN($O214:T214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:U1119,N(OFFSET($O214:U214,0,MAX(COLUMN($O214:U214))-COLUMN($O214:U214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:V1119,N(OFFSET($O214:V214,0,MAX(COLUMN($O214:V214))-COLUMN($O214:V214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:W1119,N(OFFSET($O214:W214,0,MAX(COLUMN($O214:W214))-COLUMN($O214:W214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:X1119,N(OFFSET($O214:X214,0,MAX(COLUMN($O214:X214))-COLUMN($O214:X214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:Y1119,N(OFFSET($O214:Y214,0,MAX(COLUMN($O214:Y214))-COLUMN($O214:Y214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:Z1119,N(OFFSET($O214:Z214,0,MAX(COLUMN($O214:Z214))-COLUMN($O214:Z214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AA1119,N(OFFSET($O214:AA214,0,MAX(COLUMN($O214:AA214))-COLUMN($O214:AA214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AB1119,N(OFFSET($O214:AB214,0,MAX(COLUMN($O214:AB214))-COLUMN($O214:AB214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AC1119,N(OFFSET($O214:AC214,0,MAX(COLUMN($O214:AC214))-COLUMN($O214:AC214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AD1119,N(OFFSET($O214:AD214,0,MAX(COLUMN($O214:AD214))-COLUMN($O214:AD214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AE1119,N(OFFSET($O214:AE214,0,MAX(COLUMN($O214:AE214))-COLUMN($O214:AE214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AF1119,N(OFFSET($O214:AF214,0,MAX(COLUMN($O214:AF214))-COLUMN($O214:AF214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AG1119,N(OFFSET($O214:AG214,0,MAX(COLUMN($O214:AG214))-COLUMN($O214:AG214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AH1119,N(OFFSET($O214:AH214,0,MAX(COLUMN($O214:AH214))-COLUMN($O214:AH214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AI1119,N(OFFSET($O214:AI214,0,MAX(COLUMN($O214:AI214))-COLUMN($O214:AI214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AJ1119,N(OFFSET($O214:AJ214,0,MAX(COLUMN($O214:AJ214))-COLUMN($O214:AJ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AK1119,N(OFFSET($O214:AK214,0,MAX(COLUMN($O214:AK214))-COLUMN($O214:AK214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AL1119,N(OFFSET($O214:AL214,0,MAX(COLUMN($O214:AL214))-COLUMN($O214:AL214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AM1119,N(OFFSET($O214:AM214,0,MAX(COLUMN($O214:AM214))-COLUMN($O214:AM214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AN1119,N(OFFSET($O214:AN214,0,MAX(COLUMN($O214:AN214))-COLUMN($O214:AN214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AO1119,N(OFFSET($O214:AO214,0,MAX(COLUMN($O214:AO214))-COLUMN($O214:AO214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AP1119,N(OFFSET($O214:AP214,0,MAX(COLUMN($O214:AP214))-COLUMN($O214:AP214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AQ1119,N(OFFSET($O214:AQ214,0,MAX(COLUMN($O214:AQ214))-COLUMN($O214:AQ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AR1119,N(OFFSET($O214:AR214,0,MAX(COLUMN($O214:AR214))-COLUMN($O214:AR214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AS1119,N(OFFSET($O214:AS214,0,MAX(COLUMN($O214:AS214))-COLUMN($O214:AS214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AT1119,N(OFFSET($O214:AT214,0,MAX(COLUMN($O214:AT214))-COLUMN($O214:AT214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AU1119,N(OFFSET($O214:AU214,0,MAX(COLUMN($O214:AU214))-COLUMN($O214:AU214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AV1119,N(OFFSET($O214:AV214,0,MAX(COLUMN($O214:AV214))-COLUMN($O214:AV214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AW1119,N(OFFSET($O214:AW214,0,MAX(COLUMN($O214:AW214))-COLUMN($O214:AW214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AX1119,N(OFFSET($O214:AX214,0,MAX(COLUMN($O214:AX214))-COLUMN($O214:AX214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AY1119,N(OFFSET($O214:AY214,0,MAX(COLUMN($O214:AY214))-COLUMN($O214:AY214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:AZ1119,N(OFFSET($O214:AZ214,0,MAX(COLUMN($O214:AZ214))-COLUMN($O214:AZ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BA1119,N(OFFSET($O214:BA214,0,MAX(COLUMN($O214:BA214))-COLUMN($O214:BA214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BB1119,N(OFFSET($O214:BB214,0,MAX(COLUMN($O214:BB214))-COLUMN($O214:BB214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BC1119,N(OFFSET($O214:BC214,0,MAX(COLUMN($O214:BC214))-COLUMN($O214:BC214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BD1119,N(OFFSET($O214:BD214,0,MAX(COLUMN($O214:BD214))-COLUMN($O214:BD214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BE1119,N(OFFSET($O214:BE214,0,MAX(COLUMN($O214:BE214))-COLUMN($O214:BE214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BF1119,N(OFFSET($O214:BF214,0,MAX(COLUMN($O214:BF214))-COLUMN($O214:BF214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BG1119,N(OFFSET($O214:BG214,0,MAX(COLUMN($O214:BG214))-COLUMN($O214:BG214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BH1119,N(OFFSET($O214:BH214,0,MAX(COLUMN($O214:BH214))-COLUMN($O214:BH214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BI1119,N(OFFSET($O214:BI214,0,MAX(COLUMN($O214:BI214))-COLUMN($O214:BI214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BJ1119,N(OFFSET($O214:BJ214,0,MAX(COLUMN($O214:BJ214))-COLUMN($O214:BJ214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BK1119,N(OFFSET($O214:BK214,0,MAX(COLUMN($O214:BK214))-COLUMN($O214:BK214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BL1119,N(OFFSET($O214:BL214,0,MAX(COLUMN($O214:BL214))-COLUMN($O214:BL214),1,1)))","v":0},{"$f":"SUMPRODUCT($O1119:BM1119,N(OFFSET($O214:BM214,0,MAX(COLUMN($O214:BM214))-COLUMN($O214:BM214),1,1)))","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1120:O1120,N(OFFSET($O215:O215,0,MAX(COLUMN($O215:O215))-COLUMN($O215:O215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:P1120,N(OFFSET($O215:P215,0,MAX(COLUMN($O215:P215))-COLUMN($O215:P215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:Q1120,N(OFFSET($O215:Q215,0,MAX(COLUMN($O215:Q215))-COLUMN($O215:Q215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:R1120,N(OFFSET($O215:R215,0,MAX(COLUMN($O215:R215))-COLUMN($O215:R215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:S1120,N(OFFSET($O215:S215,0,MAX(COLUMN($O215:S215))-COLUMN($O215:S215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:T1120,N(OFFSET($O215:T215,0,MAX(COLUMN($O215:T215))-COLUMN($O215:T215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:U1120,N(OFFSET($O215:U215,0,MAX(COLUMN($O215:U215))-COLUMN($O215:U215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:V1120,N(OFFSET($O215:V215,0,MAX(COLUMN($O215:V215))-COLUMN($O215:V215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:W1120,N(OFFSET($O215:W215,0,MAX(COLUMN($O215:W215))-COLUMN($O215:W215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:X1120,N(OFFSET($O215:X215,0,MAX(COLUMN($O215:X215))-COLUMN($O215:X215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:Y1120,N(OFFSET($O215:Y215,0,MAX(COLUMN($O215:Y215))-COLUMN($O215:Y215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:Z1120,N(OFFSET($O215:Z215,0,MAX(COLUMN($O215:Z215))-COLUMN($O215:Z215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AA1120,N(OFFSET($O215:AA215,0,MAX(COLUMN($O215:AA215))-COLUMN($O215:AA215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AB1120,N(OFFSET($O215:AB215,0,MAX(COLUMN($O215:AB215))-COLUMN($O215:AB215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AC1120,N(OFFSET($O215:AC215,0,MAX(COLUMN($O215:AC215))-COLUMN($O215:AC215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AD1120,N(OFFSET($O215:AD215,0,MAX(COLUMN($O215:AD215))-COLUMN($O215:AD215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AE1120,N(OFFSET($O215:AE215,0,MAX(COLUMN($O215:AE215))-COLUMN($O215:AE215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AF1120,N(OFFSET($O215:AF215,0,MAX(COLUMN($O215:AF215))-COLUMN($O215:AF215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AG1120,N(OFFSET($O215:AG215,0,MAX(COLUMN($O215:AG215))-COLUMN($O215:AG215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AH1120,N(OFFSET($O215:AH215,0,MAX(COLUMN($O215:AH215))-COLUMN($O215:AH215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AI1120,N(OFFSET($O215:AI215,0,MAX(COLUMN($O215:AI215))-COLUMN($O215:AI215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AJ1120,N(OFFSET($O215:AJ215,0,MAX(COLUMN($O215:AJ215))-COLUMN($O215:AJ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AK1120,N(OFFSET($O215:AK215,0,MAX(COLUMN($O215:AK215))-COLUMN($O215:AK215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AL1120,N(OFFSET($O215:AL215,0,MAX(COLUMN($O215:AL215))-COLUMN($O215:AL215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AM1120,N(OFFSET($O215:AM215,0,MAX(COLUMN($O215:AM215))-COLUMN($O215:AM215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AN1120,N(OFFSET($O215:AN215,0,MAX(COLUMN($O215:AN215))-COLUMN($O215:AN215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AO1120,N(OFFSET($O215:AO215,0,MAX(COLUMN($O215:AO215))-COLUMN($O215:AO215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AP1120,N(OFFSET($O215:AP215,0,MAX(COLUMN($O215:AP215))-COLUMN($O215:AP215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AQ1120,N(OFFSET($O215:AQ215,0,MAX(COLUMN($O215:AQ215))-COLUMN($O215:AQ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AR1120,N(OFFSET($O215:AR215,0,MAX(COLUMN($O215:AR215))-COLUMN($O215:AR215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AS1120,N(OFFSET($O215:AS215,0,MAX(COLUMN($O215:AS215))-COLUMN($O215:AS215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AT1120,N(OFFSET($O215:AT215,0,MAX(COLUMN($O215:AT215))-COLUMN($O215:AT215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AU1120,N(OFFSET($O215:AU215,0,MAX(COLUMN($O215:AU215))-COLUMN($O215:AU215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AV1120,N(OFFSET($O215:AV215,0,MAX(COLUMN($O215:AV215))-COLUMN($O215:AV215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AW1120,N(OFFSET($O215:AW215,0,MAX(COLUMN($O215:AW215))-COLUMN($O215:AW215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AX1120,N(OFFSET($O215:AX215,0,MAX(COLUMN($O215:AX215))-COLUMN($O215:AX215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AY1120,N(OFFSET($O215:AY215,0,MAX(COLUMN($O215:AY215))-COLUMN($O215:AY215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:AZ1120,N(OFFSET($O215:AZ215,0,MAX(COLUMN($O215:AZ215))-COLUMN($O215:AZ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BA1120,N(OFFSET($O215:BA215,0,MAX(COLUMN($O215:BA215))-COLUMN($O215:BA215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BB1120,N(OFFSET($O215:BB215,0,MAX(COLUMN($O215:BB215))-COLUMN($O215:BB215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BC1120,N(OFFSET($O215:BC215,0,MAX(COLUMN($O215:BC215))-COLUMN($O215:BC215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BD1120,N(OFFSET($O215:BD215,0,MAX(COLUMN($O215:BD215))-COLUMN($O215:BD215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BE1120,N(OFFSET($O215:BE215,0,MAX(COLUMN($O215:BE215))-COLUMN($O215:BE215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BF1120,N(OFFSET($O215:BF215,0,MAX(COLUMN($O215:BF215))-COLUMN($O215:BF215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BG1120,N(OFFSET($O215:BG215,0,MAX(COLUMN($O215:BG215))-COLUMN($O215:BG215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BH1120,N(OFFSET($O215:BH215,0,MAX(COLUMN($O215:BH215))-COLUMN($O215:BH215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BI1120,N(OFFSET($O215:BI215,0,MAX(COLUMN($O215:BI215))-COLUMN($O215:BI215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BJ1120,N(OFFSET($O215:BJ215,0,MAX(COLUMN($O215:BJ215))-COLUMN($O215:BJ215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BK1120,N(OFFSET($O215:BK215,0,MAX(COLUMN($O215:BK215))-COLUMN($O215:BK215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BL1120,N(OFFSET($O215:BL215,0,MAX(COLUMN($O215:BL215))-COLUMN($O215:BL215),1,1)))","v":0},{"$f":"SUMPRODUCT($O1120:BM1120,N(OFFSET($O215:BM215,0,MAX(COLUMN($O215:BM215))-COLUMN($O215:BM215),1,1)))","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1121:O1121,N(OFFSET($O216:O216,0,MAX(COLUMN($O216:O216))-COLUMN($O216:O216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:P1121,N(OFFSET($O216:P216,0,MAX(COLUMN($O216:P216))-COLUMN($O216:P216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:Q1121,N(OFFSET($O216:Q216,0,MAX(COLUMN($O216:Q216))-COLUMN($O216:Q216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:R1121,N(OFFSET($O216:R216,0,MAX(COLUMN($O216:R216))-COLUMN($O216:R216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:S1121,N(OFFSET($O216:S216,0,MAX(COLUMN($O216:S216))-COLUMN($O216:S216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:T1121,N(OFFSET($O216:T216,0,MAX(COLUMN($O216:T216))-COLUMN($O216:T216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:U1121,N(OFFSET($O216:U216,0,MAX(COLUMN($O216:U216))-COLUMN($O216:U216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:V1121,N(OFFSET($O216:V216,0,MAX(COLUMN($O216:V216))-COLUMN($O216:V216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:W1121,N(OFFSET($O216:W216,0,MAX(COLUMN($O216:W216))-COLUMN($O216:W216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:X1121,N(OFFSET($O216:X216,0,MAX(COLUMN($O216:X216))-COLUMN($O216:X216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:Y1121,N(OFFSET($O216:Y216,0,MAX(COLUMN($O216:Y216))-COLUMN($O216:Y216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:Z1121,N(OFFSET($O216:Z216,0,MAX(COLUMN($O216:Z216))-COLUMN($O216:Z216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AA1121,N(OFFSET($O216:AA216,0,MAX(COLUMN($O216:AA216))-COLUMN($O216:AA216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AB1121,N(OFFSET($O216:AB216,0,MAX(COLUMN($O216:AB216))-COLUMN($O216:AB216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AC1121,N(OFFSET($O216:AC216,0,MAX(COLUMN($O216:AC216))-COLUMN($O216:AC216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AD1121,N(OFFSET($O216:AD216,0,MAX(COLUMN($O216:AD216))-COLUMN($O216:AD216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AE1121,N(OFFSET($O216:AE216,0,MAX(COLUMN($O216:AE216))-COLUMN($O216:AE216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AF1121,N(OFFSET($O216:AF216,0,MAX(COLUMN($O216:AF216))-COLUMN($O216:AF216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AG1121,N(OFFSET($O216:AG216,0,MAX(COLUMN($O216:AG216))-COLUMN($O216:AG216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AH1121,N(OFFSET($O216:AH216,0,MAX(COLUMN($O216:AH216))-COLUMN($O216:AH216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AI1121,N(OFFSET($O216:AI216,0,MAX(COLUMN($O216:AI216))-COLUMN($O216:AI216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AJ1121,N(OFFSET($O216:AJ216,0,MAX(COLUMN($O216:AJ216))-COLUMN($O216:AJ216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AK1121,N(OFFSET($O216:AK216,0,MAX(COLUMN($O216:AK216))-COLUMN($O216:AK216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AL1121,N(OFFSET($O216:AL216,0,MAX(COLUMN($O216:AL216))-COLUMN($O216:AL216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AM1121,N(OFFSET($O216:AM216,0,MAX(COLUMN($O216:AM216))-COLUMN($O216:AM216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AN1121,N(OFFSET($O216:AN216,0,MAX(COLUMN($O216:AN216))-COLUMN($O216:AN216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AO1121,N(OFFSET($O216:AO216,0,MAX(COLUMN($O216:AO216))-COLUMN($O216:AO216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AP1121,N(OFFSET($O216:AP216,0,MAX(COLUMN($O216:AP216))-COLUMN($O216:AP216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AQ1121,N(OFFSET($O216:AQ216,0,MAX(COLUMN($O216:AQ216))-COLUMN($O216:AQ216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AR1121,N(OFFSET($O216:AR216,0,MAX(COLUMN($O216:AR216))-COLUMN($O216:AR216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AS1121,N(OFFSET($O216:AS216,0,MAX(COLUMN($O216:AS216))-COLUMN($O216:AS216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AT1121,N(OFFSET($O216:AT216,0,MAX(COLUMN($O216:AT216))-COLUMN($O216:AT216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AU1121,N(OFFSET($O216:AU216,0,MAX(COLUMN($O216:AU216))-COLUMN($O216:AU216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AV1121,N(OFFSET($O216:AV216,0,MAX(COLUMN($O216:AV216))-COLUMN($O216:AV216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AW1121,N(OFFSET($O216:AW216,0,MAX(COLUMN($O216:AW216))-COLUMN($O216:AW216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AX1121,N(OFFSET($O216:AX216,0,MAX(COLUMN($O216:AX216))-COLUMN($O216:AX216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AY1121,N(OFFSET($O216:AY216,0,MAX(COLUMN($O216:AY216))-COLUMN($O216:AY216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:AZ1121,N(OFFSET($O216:AZ216,0,MAX(COLUMN($O216:AZ216))-COLUMN($O216:AZ216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BA1121,N(OFFSET($O216:BA216,0,MAX(COLUMN($O216:BA216))-COLUMN($O216:BA216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BB1121,N(OFFSET($O216:BB216,0,MAX(COLUMN($O216:BB216))-COLUMN($O216:BB216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BC1121,N(OFFSET($O216:BC216,0,MAX(COLUMN($O216:BC216))-COLUMN($O216:BC216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BD1121,N(OFFSET($O216:BD216,0,MAX(COLUMN($O216:BD216))-COLUMN($O216:BD216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BE1121,N(OFFSET($O216:BE216,0,MAX(COLUMN($O216:BE216))-COLUMN($O216:BE216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BF1121,N(OFFSET($O216:BF216,0,MAX(COLUMN($O216:BF216))-COLUMN($O216:BF216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BG1121,N(OFFSET($O216:BG216,0,MAX(COLUMN($O216:BG216))-COLUMN($O216:BG216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BH1121,N(OFFSET($O216:BH216,0,MAX(COLUMN($O216:BH216))-COLUMN($O216:BH216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BI1121,N(OFFSET($O216:BI216,0,MAX(COLUMN($O216:BI216))-COLUMN($O216:BI216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BJ1121,N(OFFSET($O216:BJ216,0,MAX(COLUMN($O216:BJ216))-COLUMN($O216:BJ216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BK1121,N(OFFSET($O216:BK216,0,MAX(COLUMN($O216:BK216))-COLUMN($O216:BK216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BL1121,N(OFFSET($O216:BL216,0,MAX(COLUMN($O216:BL216))-COLUMN($O216:BL216),1,1)))","v":0},{"$f":"SUMPRODUCT($O1121:BM1121,N(OFFSET($O216:BM216,0,MAX(COLUMN($O216:BM216))-COLUMN($O216:BM216),1,1)))","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1122:O1122,N(OFFSET($O217:O217,0,MAX(COLUMN($O217:O217))-COLUMN($O217:O217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:P1122,N(OFFSET($O217:P217,0,MAX(COLUMN($O217:P217))-COLUMN($O217:P217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:Q1122,N(OFFSET($O217:Q217,0,MAX(COLUMN($O217:Q217))-COLUMN($O217:Q217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:R1122,N(OFFSET($O217:R217,0,MAX(COLUMN($O217:R217))-COLUMN($O217:R217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:S1122,N(OFFSET($O217:S217,0,MAX(COLUMN($O217:S217))-COLUMN($O217:S217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:T1122,N(OFFSET($O217:T217,0,MAX(COLUMN($O217:T217))-COLUMN($O217:T217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:U1122,N(OFFSET($O217:U217,0,MAX(COLUMN($O217:U217))-COLUMN($O217:U217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:V1122,N(OFFSET($O217:V217,0,MAX(COLUMN($O217:V217))-COLUMN($O217:V217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:W1122,N(OFFSET($O217:W217,0,MAX(COLUMN($O217:W217))-COLUMN($O217:W217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:X1122,N(OFFSET($O217:X217,0,MAX(COLUMN($O217:X217))-COLUMN($O217:X217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:Y1122,N(OFFSET($O217:Y217,0,MAX(COLUMN($O217:Y217))-COLUMN($O217:Y217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:Z1122,N(OFFSET($O217:Z217,0,MAX(COLUMN($O217:Z217))-COLUMN($O217:Z217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AA1122,N(OFFSET($O217:AA217,0,MAX(COLUMN($O217:AA217))-COLUMN($O217:AA217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AB1122,N(OFFSET($O217:AB217,0,MAX(COLUMN($O217:AB217))-COLUMN($O217:AB217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AC1122,N(OFFSET($O217:AC217,0,MAX(COLUMN($O217:AC217))-COLUMN($O217:AC217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AD1122,N(OFFSET($O217:AD217,0,MAX(COLUMN($O217:AD217))-COLUMN($O217:AD217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AE1122,N(OFFSET($O217:AE217,0,MAX(COLUMN($O217:AE217))-COLUMN($O217:AE217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AF1122,N(OFFSET($O217:AF217,0,MAX(COLUMN($O217:AF217))-COLUMN($O217:AF217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AG1122,N(OFFSET($O217:AG217,0,MAX(COLUMN($O217:AG217))-COLUMN($O217:AG217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AH1122,N(OFFSET($O217:AH217,0,MAX(COLUMN($O217:AH217))-COLUMN($O217:AH217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AI1122,N(OFFSET($O217:AI217,0,MAX(COLUMN($O217:AI217))-COLUMN($O217:AI217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AJ1122,N(OFFSET($O217:AJ217,0,MAX(COLUMN($O217:AJ217))-COLUMN($O217:AJ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AK1122,N(OFFSET($O217:AK217,0,MAX(COLUMN($O217:AK217))-COLUMN($O217:AK217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AL1122,N(OFFSET($O217:AL217,0,MAX(COLUMN($O217:AL217))-COLUMN($O217:AL217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AM1122,N(OFFSET($O217:AM217,0,MAX(COLUMN($O217:AM217))-COLUMN($O217:AM217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AN1122,N(OFFSET($O217:AN217,0,MAX(COLUMN($O217:AN217))-COLUMN($O217:AN217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AO1122,N(OFFSET($O217:AO217,0,MAX(COLUMN($O217:AO217))-COLUMN($O217:AO217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AP1122,N(OFFSET($O217:AP217,0,MAX(COLUMN($O217:AP217))-COLUMN($O217:AP217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AQ1122,N(OFFSET($O217:AQ217,0,MAX(COLUMN($O217:AQ217))-COLUMN($O217:AQ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AR1122,N(OFFSET($O217:AR217,0,MAX(COLUMN($O217:AR217))-COLUMN($O217:AR217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AS1122,N(OFFSET($O217:AS217,0,MAX(COLUMN($O217:AS217))-COLUMN($O217:AS217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AT1122,N(OFFSET($O217:AT217,0,MAX(COLUMN($O217:AT217))-COLUMN($O217:AT217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AU1122,N(OFFSET($O217:AU217,0,MAX(COLUMN($O217:AU217))-COLUMN($O217:AU217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AV1122,N(OFFSET($O217:AV217,0,MAX(COLUMN($O217:AV217))-COLUMN($O217:AV217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AW1122,N(OFFSET($O217:AW217,0,MAX(COLUMN($O217:AW217))-COLUMN($O217:AW217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AX1122,N(OFFSET($O217:AX217,0,MAX(COLUMN($O217:AX217))-COLUMN($O217:AX217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AY1122,N(OFFSET($O217:AY217,0,MAX(COLUMN($O217:AY217))-COLUMN($O217:AY217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:AZ1122,N(OFFSET($O217:AZ217,0,MAX(COLUMN($O217:AZ217))-COLUMN($O217:AZ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BA1122,N(OFFSET($O217:BA217,0,MAX(COLUMN($O217:BA217))-COLUMN($O217:BA217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BB1122,N(OFFSET($O217:BB217,0,MAX(COLUMN($O217:BB217))-COLUMN($O217:BB217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BC1122,N(OFFSET($O217:BC217,0,MAX(COLUMN($O217:BC217))-COLUMN($O217:BC217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BD1122,N(OFFSET($O217:BD217,0,MAX(COLUMN($O217:BD217))-COLUMN($O217:BD217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BE1122,N(OFFSET($O217:BE217,0,MAX(COLUMN($O217:BE217))-COLUMN($O217:BE217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BF1122,N(OFFSET($O217:BF217,0,MAX(COLUMN($O217:BF217))-COLUMN($O217:BF217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BG1122,N(OFFSET($O217:BG217,0,MAX(COLUMN($O217:BG217))-COLUMN($O217:BG217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BH1122,N(OFFSET($O217:BH217,0,MAX(COLUMN($O217:BH217))-COLUMN($O217:BH217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BI1122,N(OFFSET($O217:BI217,0,MAX(COLUMN($O217:BI217))-COLUMN($O217:BI217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BJ1122,N(OFFSET($O217:BJ217,0,MAX(COLUMN($O217:BJ217))-COLUMN($O217:BJ217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BK1122,N(OFFSET($O217:BK217,0,MAX(COLUMN($O217:BK217))-COLUMN($O217:BK217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BL1122,N(OFFSET($O217:BL217,0,MAX(COLUMN($O217:BL217))-COLUMN($O217:BL217),1,1)))","v":0},{"$f":"SUMPRODUCT($O1122:BM1122,N(OFFSET($O217:BM217,0,MAX(COLUMN($O217:BM217))-COLUMN($O217:BM217),1,1)))","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1123:O1123,N(OFFSET($O218:O218,0,MAX(COLUMN($O218:O218))-COLUMN($O218:O218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:P1123,N(OFFSET($O218:P218,0,MAX(COLUMN($O218:P218))-COLUMN($O218:P218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:Q1123,N(OFFSET($O218:Q218,0,MAX(COLUMN($O218:Q218))-COLUMN($O218:Q218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:R1123,N(OFFSET($O218:R218,0,MAX(COLUMN($O218:R218))-COLUMN($O218:R218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:S1123,N(OFFSET($O218:S218,0,MAX(COLUMN($O218:S218))-COLUMN($O218:S218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:T1123,N(OFFSET($O218:T218,0,MAX(COLUMN($O218:T218))-COLUMN($O218:T218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:U1123,N(OFFSET($O218:U218,0,MAX(COLUMN($O218:U218))-COLUMN($O218:U218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:V1123,N(OFFSET($O218:V218,0,MAX(COLUMN($O218:V218))-COLUMN($O218:V218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:W1123,N(OFFSET($O218:W218,0,MAX(COLUMN($O218:W218))-COLUMN($O218:W218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:X1123,N(OFFSET($O218:X218,0,MAX(COLUMN($O218:X218))-COLUMN($O218:X218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:Y1123,N(OFFSET($O218:Y218,0,MAX(COLUMN($O218:Y218))-COLUMN($O218:Y218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:Z1123,N(OFFSET($O218:Z218,0,MAX(COLUMN($O218:Z218))-COLUMN($O218:Z218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AA1123,N(OFFSET($O218:AA218,0,MAX(COLUMN($O218:AA218))-COLUMN($O218:AA218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AB1123,N(OFFSET($O218:AB218,0,MAX(COLUMN($O218:AB218))-COLUMN($O218:AB218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AC1123,N(OFFSET($O218:AC218,0,MAX(COLUMN($O218:AC218))-COLUMN($O218:AC218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AD1123,N(OFFSET($O218:AD218,0,MAX(COLUMN($O218:AD218))-COLUMN($O218:AD218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AE1123,N(OFFSET($O218:AE218,0,MAX(COLUMN($O218:AE218))-COLUMN($O218:AE218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AF1123,N(OFFSET($O218:AF218,0,MAX(COLUMN($O218:AF218))-COLUMN($O218:AF218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AG1123,N(OFFSET($O218:AG218,0,MAX(COLUMN($O218:AG218))-COLUMN($O218:AG218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AH1123,N(OFFSET($O218:AH218,0,MAX(COLUMN($O218:AH218))-COLUMN($O218:AH218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AI1123,N(OFFSET($O218:AI218,0,MAX(COLUMN($O218:AI218))-COLUMN($O218:AI218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AJ1123,N(OFFSET($O218:AJ218,0,MAX(COLUMN($O218:AJ218))-COLUMN($O218:AJ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AK1123,N(OFFSET($O218:AK218,0,MAX(COLUMN($O218:AK218))-COLUMN($O218:AK218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AL1123,N(OFFSET($O218:AL218,0,MAX(COLUMN($O218:AL218))-COLUMN($O218:AL218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AM1123,N(OFFSET($O218:AM218,0,MAX(COLUMN($O218:AM218))-COLUMN($O218:AM218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AN1123,N(OFFSET($O218:AN218,0,MAX(COLUMN($O218:AN218))-COLUMN($O218:AN218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AO1123,N(OFFSET($O218:AO218,0,MAX(COLUMN($O218:AO218))-COLUMN($O218:AO218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AP1123,N(OFFSET($O218:AP218,0,MAX(COLUMN($O218:AP218))-COLUMN($O218:AP218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AQ1123,N(OFFSET($O218:AQ218,0,MAX(COLUMN($O218:AQ218))-COLUMN($O218:AQ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AR1123,N(OFFSET($O218:AR218,0,MAX(COLUMN($O218:AR218))-COLUMN($O218:AR218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AS1123,N(OFFSET($O218:AS218,0,MAX(COLUMN($O218:AS218))-COLUMN($O218:AS218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AT1123,N(OFFSET($O218:AT218,0,MAX(COLUMN($O218:AT218))-COLUMN($O218:AT218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AU1123,N(OFFSET($O218:AU218,0,MAX(COLUMN($O218:AU218))-COLUMN($O218:AU218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AV1123,N(OFFSET($O218:AV218,0,MAX(COLUMN($O218:AV218))-COLUMN($O218:AV218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AW1123,N(OFFSET($O218:AW218,0,MAX(COLUMN($O218:AW218))-COLUMN($O218:AW218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AX1123,N(OFFSET($O218:AX218,0,MAX(COLUMN($O218:AX218))-COLUMN($O218:AX218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AY1123,N(OFFSET($O218:AY218,0,MAX(COLUMN($O218:AY218))-COLUMN($O218:AY218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:AZ1123,N(OFFSET($O218:AZ218,0,MAX(COLUMN($O218:AZ218))-COLUMN($O218:AZ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BA1123,N(OFFSET($O218:BA218,0,MAX(COLUMN($O218:BA218))-COLUMN($O218:BA218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BB1123,N(OFFSET($O218:BB218,0,MAX(COLUMN($O218:BB218))-COLUMN($O218:BB218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BC1123,N(OFFSET($O218:BC218,0,MAX(COLUMN($O218:BC218))-COLUMN($O218:BC218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BD1123,N(OFFSET($O218:BD218,0,MAX(COLUMN($O218:BD218))-COLUMN($O218:BD218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BE1123,N(OFFSET($O218:BE218,0,MAX(COLUMN($O218:BE218))-COLUMN($O218:BE218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BF1123,N(OFFSET($O218:BF218,0,MAX(COLUMN($O218:BF218))-COLUMN($O218:BF218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BG1123,N(OFFSET($O218:BG218,0,MAX(COLUMN($O218:BG218))-COLUMN($O218:BG218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BH1123,N(OFFSET($O218:BH218,0,MAX(COLUMN($O218:BH218))-COLUMN($O218:BH218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BI1123,N(OFFSET($O218:BI218,0,MAX(COLUMN($O218:BI218))-COLUMN($O218:BI218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BJ1123,N(OFFSET($O218:BJ218,0,MAX(COLUMN($O218:BJ218))-COLUMN($O218:BJ218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BK1123,N(OFFSET($O218:BK218,0,MAX(COLUMN($O218:BK218))-COLUMN($O218:BK218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BL1123,N(OFFSET($O218:BL218,0,MAX(COLUMN($O218:BL218))-COLUMN($O218:BL218),1,1)))","v":0},{"$f":"SUMPRODUCT($O1123:BM1123,N(OFFSET($O218:BM218,0,MAX(COLUMN($O218:BM218))-COLUMN($O218:BM218),1,1)))","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1124:O1124,N(OFFSET($O219:O219,0,MAX(COLUMN($O219:O219))-COLUMN($O219:O219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:P1124,N(OFFSET($O219:P219,0,MAX(COLUMN($O219:P219))-COLUMN($O219:P219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:Q1124,N(OFFSET($O219:Q219,0,MAX(COLUMN($O219:Q219))-COLUMN($O219:Q219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:R1124,N(OFFSET($O219:R219,0,MAX(COLUMN($O219:R219))-COLUMN($O219:R219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:S1124,N(OFFSET($O219:S219,0,MAX(COLUMN($O219:S219))-COLUMN($O219:S219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:T1124,N(OFFSET($O219:T219,0,MAX(COLUMN($O219:T219))-COLUMN($O219:T219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:U1124,N(OFFSET($O219:U219,0,MAX(COLUMN($O219:U219))-COLUMN($O219:U219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:V1124,N(OFFSET($O219:V219,0,MAX(COLUMN($O219:V219))-COLUMN($O219:V219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:W1124,N(OFFSET($O219:W219,0,MAX(COLUMN($O219:W219))-COLUMN($O219:W219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:X1124,N(OFFSET($O219:X219,0,MAX(COLUMN($O219:X219))-COLUMN($O219:X219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:Y1124,N(OFFSET($O219:Y219,0,MAX(COLUMN($O219:Y219))-COLUMN($O219:Y219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:Z1124,N(OFFSET($O219:Z219,0,MAX(COLUMN($O219:Z219))-COLUMN($O219:Z219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AA1124,N(OFFSET($O219:AA219,0,MAX(COLUMN($O219:AA219))-COLUMN($O219:AA219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AB1124,N(OFFSET($O219:AB219,0,MAX(COLUMN($O219:AB219))-COLUMN($O219:AB219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AC1124,N(OFFSET($O219:AC219,0,MAX(COLUMN($O219:AC219))-COLUMN($O219:AC219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AD1124,N(OFFSET($O219:AD219,0,MAX(COLUMN($O219:AD219))-COLUMN($O219:AD219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AE1124,N(OFFSET($O219:AE219,0,MAX(COLUMN($O219:AE219))-COLUMN($O219:AE219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AF1124,N(OFFSET($O219:AF219,0,MAX(COLUMN($O219:AF219))-COLUMN($O219:AF219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AG1124,N(OFFSET($O219:AG219,0,MAX(COLUMN($O219:AG219))-COLUMN($O219:AG219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AH1124,N(OFFSET($O219:AH219,0,MAX(COLUMN($O219:AH219))-COLUMN($O219:AH219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AI1124,N(OFFSET($O219:AI219,0,MAX(COLUMN($O219:AI219))-COLUMN($O219:AI219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AJ1124,N(OFFSET($O219:AJ219,0,MAX(COLUMN($O219:AJ219))-COLUMN($O219:AJ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AK1124,N(OFFSET($O219:AK219,0,MAX(COLUMN($O219:AK219))-COLUMN($O219:AK219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AL1124,N(OFFSET($O219:AL219,0,MAX(COLUMN($O219:AL219))-COLUMN($O219:AL219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AM1124,N(OFFSET($O219:AM219,0,MAX(COLUMN($O219:AM219))-COLUMN($O219:AM219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AN1124,N(OFFSET($O219:AN219,0,MAX(COLUMN($O219:AN219))-COLUMN($O219:AN219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AO1124,N(OFFSET($O219:AO219,0,MAX(COLUMN($O219:AO219))-COLUMN($O219:AO219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AP1124,N(OFFSET($O219:AP219,0,MAX(COLUMN($O219:AP219))-COLUMN($O219:AP219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AQ1124,N(OFFSET($O219:AQ219,0,MAX(COLUMN($O219:AQ219))-COLUMN($O219:AQ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AR1124,N(OFFSET($O219:AR219,0,MAX(COLUMN($O219:AR219))-COLUMN($O219:AR219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AS1124,N(OFFSET($O219:AS219,0,MAX(COLUMN($O219:AS219))-COLUMN($O219:AS219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AT1124,N(OFFSET($O219:AT219,0,MAX(COLUMN($O219:AT219))-COLUMN($O219:AT219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AU1124,N(OFFSET($O219:AU219,0,MAX(COLUMN($O219:AU219))-COLUMN($O219:AU219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AV1124,N(OFFSET($O219:AV219,0,MAX(COLUMN($O219:AV219))-COLUMN($O219:AV219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AW1124,N(OFFSET($O219:AW219,0,MAX(COLUMN($O219:AW219))-COLUMN($O219:AW219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AX1124,N(OFFSET($O219:AX219,0,MAX(COLUMN($O219:AX219))-COLUMN($O219:AX219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AY1124,N(OFFSET($O219:AY219,0,MAX(COLUMN($O219:AY219))-COLUMN($O219:AY219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:AZ1124,N(OFFSET($O219:AZ219,0,MAX(COLUMN($O219:AZ219))-COLUMN($O219:AZ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BA1124,N(OFFSET($O219:BA219,0,MAX(COLUMN($O219:BA219))-COLUMN($O219:BA219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BB1124,N(OFFSET($O219:BB219,0,MAX(COLUMN($O219:BB219))-COLUMN($O219:BB219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BC1124,N(OFFSET($O219:BC219,0,MAX(COLUMN($O219:BC219))-COLUMN($O219:BC219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BD1124,N(OFFSET($O219:BD219,0,MAX(COLUMN($O219:BD219))-COLUMN($O219:BD219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BE1124,N(OFFSET($O219:BE219,0,MAX(COLUMN($O219:BE219))-COLUMN($O219:BE219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BF1124,N(OFFSET($O219:BF219,0,MAX(COLUMN($O219:BF219))-COLUMN($O219:BF219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BG1124,N(OFFSET($O219:BG219,0,MAX(COLUMN($O219:BG219))-COLUMN($O219:BG219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BH1124,N(OFFSET($O219:BH219,0,MAX(COLUMN($O219:BH219))-COLUMN($O219:BH219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BI1124,N(OFFSET($O219:BI219,0,MAX(COLUMN($O219:BI219))-COLUMN($O219:BI219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BJ1124,N(OFFSET($O219:BJ219,0,MAX(COLUMN($O219:BJ219))-COLUMN($O219:BJ219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BK1124,N(OFFSET($O219:BK219,0,MAX(COLUMN($O219:BK219))-COLUMN($O219:BK219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BL1124,N(OFFSET($O219:BL219,0,MAX(COLUMN($O219:BL219))-COLUMN($O219:BL219),1,1)))","v":0},{"$f":"SUMPRODUCT($O1124:BM1124,N(OFFSET($O219:BM219,0,MAX(COLUMN($O219:BM219))-COLUMN($O219:BM219),1,1)))","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1125:O1125,N(OFFSET($O220:O220,0,MAX(COLUMN($O220:O220))-COLUMN($O220:O220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:P1125,N(OFFSET($O220:P220,0,MAX(COLUMN($O220:P220))-COLUMN($O220:P220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:Q1125,N(OFFSET($O220:Q220,0,MAX(COLUMN($O220:Q220))-COLUMN($O220:Q220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:R1125,N(OFFSET($O220:R220,0,MAX(COLUMN($O220:R220))-COLUMN($O220:R220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:S1125,N(OFFSET($O220:S220,0,MAX(COLUMN($O220:S220))-COLUMN($O220:S220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:T1125,N(OFFSET($O220:T220,0,MAX(COLUMN($O220:T220))-COLUMN($O220:T220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:U1125,N(OFFSET($O220:U220,0,MAX(COLUMN($O220:U220))-COLUMN($O220:U220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:V1125,N(OFFSET($O220:V220,0,MAX(COLUMN($O220:V220))-COLUMN($O220:V220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:W1125,N(OFFSET($O220:W220,0,MAX(COLUMN($O220:W220))-COLUMN($O220:W220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:X1125,N(OFFSET($O220:X220,0,MAX(COLUMN($O220:X220))-COLUMN($O220:X220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:Y1125,N(OFFSET($O220:Y220,0,MAX(COLUMN($O220:Y220))-COLUMN($O220:Y220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:Z1125,N(OFFSET($O220:Z220,0,MAX(COLUMN($O220:Z220))-COLUMN($O220:Z220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AA1125,N(OFFSET($O220:AA220,0,MAX(COLUMN($O220:AA220))-COLUMN($O220:AA220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AB1125,N(OFFSET($O220:AB220,0,MAX(COLUMN($O220:AB220))-COLUMN($O220:AB220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AC1125,N(OFFSET($O220:AC220,0,MAX(COLUMN($O220:AC220))-COLUMN($O220:AC220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AD1125,N(OFFSET($O220:AD220,0,MAX(COLUMN($O220:AD220))-COLUMN($O220:AD220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AE1125,N(OFFSET($O220:AE220,0,MAX(COLUMN($O220:AE220))-COLUMN($O220:AE220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AF1125,N(OFFSET($O220:AF220,0,MAX(COLUMN($O220:AF220))-COLUMN($O220:AF220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AG1125,N(OFFSET($O220:AG220,0,MAX(COLUMN($O220:AG220))-COLUMN($O220:AG220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AH1125,N(OFFSET($O220:AH220,0,MAX(COLUMN($O220:AH220))-COLUMN($O220:AH220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AI1125,N(OFFSET($O220:AI220,0,MAX(COLUMN($O220:AI220))-COLUMN($O220:AI220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AJ1125,N(OFFSET($O220:AJ220,0,MAX(COLUMN($O220:AJ220))-COLUMN($O220:AJ220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AK1125,N(OFFSET($O220:AK220,0,MAX(COLUMN($O220:AK220))-COLUMN($O220:AK220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AL1125,N(OFFSET($O220:AL220,0,MAX(COLUMN($O220:AL220))-COLUMN($O220:AL220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AM1125,N(OFFSET($O220:AM220,0,MAX(COLUMN($O220:AM220))-COLUMN($O220:AM220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AN1125,N(OFFSET($O220:AN220,0,MAX(COLUMN($O220:AN220))-COLUMN($O220:AN220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AO1125,N(OFFSET($O220:AO220,0,MAX(COLUMN($O220:AO220))-COLUMN($O220:AO220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AP1125,N(OFFSET($O220:AP220,0,MAX(COLUMN($O220:AP220))-COLUMN($O220:AP220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AQ1125,N(OFFSET($O220:AQ220,0,MAX(COLUMN($O220:AQ220))-COLUMN($O220:AQ220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AR1125,N(OFFSET($O220:AR220,0,MAX(COLUMN($O220:AR220))-COLUMN($O220:AR220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AS1125,N(OFFSET($O220:AS220,0,MAX(COLUMN($O220:AS220))-COLUMN($O220:AS220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AT1125,N(OFFSET($O220:AT220,0,MAX(COLUMN($O220:AT220))-COLUMN($O220:AT220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AU1125,N(OFFSET($O220:AU220,0,MAX(COLUMN($O220:AU220))-COLUMN($O220:AU220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AV1125,N(OFFSET($O220:AV220,0,MAX(COLUMN($O220:AV220))-COLUMN($O220:AV220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AW1125,N(OFFSET($O220:AW220,0,MAX(COLUMN($O220:AW220))-COLUMN($O220:AW220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AX1125,N(OFFSET($O220:AX220,0,MAX(COLUMN($O220:AX220))-COLUMN($O220:AX220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AY1125,N(OFFSET($O220:AY220,0,MAX(COLUMN($O220:AY220))-COLUMN($O220:AY220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:AZ1125,N(OFFSET($O220:AZ220,0,MAX(COLUMN($O220:AZ220))-COLUMN($O220:AZ220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BA1125,N(OFFSET($O220:BA220,0,MAX(COLUMN($O220:BA220))-COLUMN($O220:BA220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BB1125,N(OFFSET($O220:BB220,0,MAX(COLUMN($O220:BB220))-COLUMN($O220:BB220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BC1125,N(OFFSET($O220:BC220,0,MAX(COLUMN($O220:BC220))-COLUMN($O220:BC220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BD1125,N(OFFSET($O220:BD220,0,MAX(COLUMN($O220:BD220))-COLUMN($O220:BD220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BE1125,N(OFFSET($O220:BE220,0,MAX(COLUMN($O220:BE220))-COLUMN($O220:BE220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BF1125,N(OFFSET($O220:BF220,0,MAX(COLUMN($O220:BF220))-COLUMN($O220:BF220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BG1125,N(OFFSET($O220:BG220,0,MAX(COLUMN($O220:BG220))-COLUMN($O220:BG220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BH1125,N(OFFSET($O220:BH220,0,MAX(COLUMN($O220:BH220))-COLUMN($O220:BH220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BI1125,N(OFFSET($O220:BI220,0,MAX(COLUMN($O220:BI220))-COLUMN($O220:BI220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BJ1125,N(OFFSET($O220:BJ220,0,MAX(COLUMN($O220:BJ220))-COLUMN($O220:BJ220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BK1125,N(OFFSET($O220:BK220,0,MAX(COLUMN($O220:BK220))-COLUMN($O220:BK220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BL1125,N(OFFSET($O220:BL220,0,MAX(COLUMN($O220:BL220))-COLUMN($O220:BL220),1,1)))","v":0},{"$f":"SUMPRODUCT($O1125:BM1125,N(OFFSET($O220:BM220,0,MAX(COLUMN($O220:BM220))-COLUMN($O220:BM220),1,1)))","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1126:O1126,N(OFFSET($O221:O221,0,MAX(COLUMN($O221:O221))-COLUMN($O221:O221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:P1126,N(OFFSET($O221:P221,0,MAX(COLUMN($O221:P221))-COLUMN($O221:P221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:Q1126,N(OFFSET($O221:Q221,0,MAX(COLUMN($O221:Q221))-COLUMN($O221:Q221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:R1126,N(OFFSET($O221:R221,0,MAX(COLUMN($O221:R221))-COLUMN($O221:R221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:S1126,N(OFFSET($O221:S221,0,MAX(COLUMN($O221:S221))-COLUMN($O221:S221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:T1126,N(OFFSET($O221:T221,0,MAX(COLUMN($O221:T221))-COLUMN($O221:T221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:U1126,N(OFFSET($O221:U221,0,MAX(COLUMN($O221:U221))-COLUMN($O221:U221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:V1126,N(OFFSET($O221:V221,0,MAX(COLUMN($O221:V221))-COLUMN($O221:V221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:W1126,N(OFFSET($O221:W221,0,MAX(COLUMN($O221:W221))-COLUMN($O221:W221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:X1126,N(OFFSET($O221:X221,0,MAX(COLUMN($O221:X221))-COLUMN($O221:X221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:Y1126,N(OFFSET($O221:Y221,0,MAX(COLUMN($O221:Y221))-COLUMN($O221:Y221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:Z1126,N(OFFSET($O221:Z221,0,MAX(COLUMN($O221:Z221))-COLUMN($O221:Z221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AA1126,N(OFFSET($O221:AA221,0,MAX(COLUMN($O221:AA221))-COLUMN($O221:AA221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AB1126,N(OFFSET($O221:AB221,0,MAX(COLUMN($O221:AB221))-COLUMN($O221:AB221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AC1126,N(OFFSET($O221:AC221,0,MAX(COLUMN($O221:AC221))-COLUMN($O221:AC221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AD1126,N(OFFSET($O221:AD221,0,MAX(COLUMN($O221:AD221))-COLUMN($O221:AD221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AE1126,N(OFFSET($O221:AE221,0,MAX(COLUMN($O221:AE221))-COLUMN($O221:AE221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AF1126,N(OFFSET($O221:AF221,0,MAX(COLUMN($O221:AF221))-COLUMN($O221:AF221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AG1126,N(OFFSET($O221:AG221,0,MAX(COLUMN($O221:AG221))-COLUMN($O221:AG221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AH1126,N(OFFSET($O221:AH221,0,MAX(COLUMN($O221:AH221))-COLUMN($O221:AH221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AI1126,N(OFFSET($O221:AI221,0,MAX(COLUMN($O221:AI221))-COLUMN($O221:AI221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AJ1126,N(OFFSET($O221:AJ221,0,MAX(COLUMN($O221:AJ221))-COLUMN($O221:AJ221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AK1126,N(OFFSET($O221:AK221,0,MAX(COLUMN($O221:AK221))-COLUMN($O221:AK221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AL1126,N(OFFSET($O221:AL221,0,MAX(COLUMN($O221:AL221))-COLUMN($O221:AL221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AM1126,N(OFFSET($O221:AM221,0,MAX(COLUMN($O221:AM221))-COLUMN($O221:AM221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AN1126,N(OFFSET($O221:AN221,0,MAX(COLUMN($O221:AN221))-COLUMN($O221:AN221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AO1126,N(OFFSET($O221:AO221,0,MAX(COLUMN($O221:AO221))-COLUMN($O221:AO221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AP1126,N(OFFSET($O221:AP221,0,MAX(COLUMN($O221:AP221))-COLUMN($O221:AP221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AQ1126,N(OFFSET($O221:AQ221,0,MAX(COLUMN($O221:AQ221))-COLUMN($O221:AQ221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AR1126,N(OFFSET($O221:AR221,0,MAX(COLUMN($O221:AR221))-COLUMN($O221:AR221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AS1126,N(OFFSET($O221:AS221,0,MAX(COLUMN($O221:AS221))-COLUMN($O221:AS221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AT1126,N(OFFSET($O221:AT221,0,MAX(COLUMN($O221:AT221))-COLUMN($O221:AT221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AU1126,N(OFFSET($O221:AU221,0,MAX(COLUMN($O221:AU221))-COLUMN($O221:AU221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AV1126,N(OFFSET($O221:AV221,0,MAX(COLUMN($O221:AV221))-COLUMN($O221:AV221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AW1126,N(OFFSET($O221:AW221,0,MAX(COLUMN($O221:AW221))-COLUMN($O221:AW221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AX1126,N(OFFSET($O221:AX221,0,MAX(COLUMN($O221:AX221))-COLUMN($O221:AX221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AY1126,N(OFFSET($O221:AY221,0,MAX(COLUMN($O221:AY221))-COLUMN($O221:AY221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:AZ1126,N(OFFSET($O221:AZ221,0,MAX(COLUMN($O221:AZ221))-COLUMN($O221:AZ221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BA1126,N(OFFSET($O221:BA221,0,MAX(COLUMN($O221:BA221))-COLUMN($O221:BA221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BB1126,N(OFFSET($O221:BB221,0,MAX(COLUMN($O221:BB221))-COLUMN($O221:BB221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BC1126,N(OFFSET($O221:BC221,0,MAX(COLUMN($O221:BC221))-COLUMN($O221:BC221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BD1126,N(OFFSET($O221:BD221,0,MAX(COLUMN($O221:BD221))-COLUMN($O221:BD221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BE1126,N(OFFSET($O221:BE221,0,MAX(COLUMN($O221:BE221))-COLUMN($O221:BE221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BF1126,N(OFFSET($O221:BF221,0,MAX(COLUMN($O221:BF221))-COLUMN($O221:BF221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BG1126,N(OFFSET($O221:BG221,0,MAX(COLUMN($O221:BG221))-COLUMN($O221:BG221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BH1126,N(OFFSET($O221:BH221,0,MAX(COLUMN($O221:BH221))-COLUMN($O221:BH221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BI1126,N(OFFSET($O221:BI221,0,MAX(COLUMN($O221:BI221))-COLUMN($O221:BI221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BJ1126,N(OFFSET($O221:BJ221,0,MAX(COLUMN($O221:BJ221))-COLUMN($O221:BJ221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BK1126,N(OFFSET($O221:BK221,0,MAX(COLUMN($O221:BK221))-COLUMN($O221:BK221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BL1126,N(OFFSET($O221:BL221,0,MAX(COLUMN($O221:BL221))-COLUMN($O221:BL221),1,1)))","v":0},{"$f":"SUMPRODUCT($O1126:BM1126,N(OFFSET($O221:BM221,0,MAX(COLUMN($O221:BM221))-COLUMN($O221:BM221),1,1)))","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1127:O1127,N(OFFSET($O222:O222,0,MAX(COLUMN($O222:O222))-COLUMN($O222:O222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:P1127,N(OFFSET($O222:P222,0,MAX(COLUMN($O222:P222))-COLUMN($O222:P222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:Q1127,N(OFFSET($O222:Q222,0,MAX(COLUMN($O222:Q222))-COLUMN($O222:Q222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:R1127,N(OFFSET($O222:R222,0,MAX(COLUMN($O222:R222))-COLUMN($O222:R222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:S1127,N(OFFSET($O222:S222,0,MAX(COLUMN($O222:S222))-COLUMN($O222:S222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:T1127,N(OFFSET($O222:T222,0,MAX(COLUMN($O222:T222))-COLUMN($O222:T222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:U1127,N(OFFSET($O222:U222,0,MAX(COLUMN($O222:U222))-COLUMN($O222:U222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:V1127,N(OFFSET($O222:V222,0,MAX(COLUMN($O222:V222))-COLUMN($O222:V222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:W1127,N(OFFSET($O222:W222,0,MAX(COLUMN($O222:W222))-COLUMN($O222:W222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:X1127,N(OFFSET($O222:X222,0,MAX(COLUMN($O222:X222))-COLUMN($O222:X222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:Y1127,N(OFFSET($O222:Y222,0,MAX(COLUMN($O222:Y222))-COLUMN($O222:Y222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:Z1127,N(OFFSET($O222:Z222,0,MAX(COLUMN($O222:Z222))-COLUMN($O222:Z222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AA1127,N(OFFSET($O222:AA222,0,MAX(COLUMN($O222:AA222))-COLUMN($O222:AA222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AB1127,N(OFFSET($O222:AB222,0,MAX(COLUMN($O222:AB222))-COLUMN($O222:AB222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AC1127,N(OFFSET($O222:AC222,0,MAX(COLUMN($O222:AC222))-COLUMN($O222:AC222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AD1127,N(OFFSET($O222:AD222,0,MAX(COLUMN($O222:AD222))-COLUMN($O222:AD222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AE1127,N(OFFSET($O222:AE222,0,MAX(COLUMN($O222:AE222))-COLUMN($O222:AE222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AF1127,N(OFFSET($O222:AF222,0,MAX(COLUMN($O222:AF222))-COLUMN($O222:AF222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AG1127,N(OFFSET($O222:AG222,0,MAX(COLUMN($O222:AG222))-COLUMN($O222:AG222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AH1127,N(OFFSET($O222:AH222,0,MAX(COLUMN($O222:AH222))-COLUMN($O222:AH222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AI1127,N(OFFSET($O222:AI222,0,MAX(COLUMN($O222:AI222))-COLUMN($O222:AI222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AJ1127,N(OFFSET($O222:AJ222,0,MAX(COLUMN($O222:AJ222))-COLUMN($O222:AJ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AK1127,N(OFFSET($O222:AK222,0,MAX(COLUMN($O222:AK222))-COLUMN($O222:AK222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AL1127,N(OFFSET($O222:AL222,0,MAX(COLUMN($O222:AL222))-COLUMN($O222:AL222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AM1127,N(OFFSET($O222:AM222,0,MAX(COLUMN($O222:AM222))-COLUMN($O222:AM222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AN1127,N(OFFSET($O222:AN222,0,MAX(COLUMN($O222:AN222))-COLUMN($O222:AN222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AO1127,N(OFFSET($O222:AO222,0,MAX(COLUMN($O222:AO222))-COLUMN($O222:AO222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AP1127,N(OFFSET($O222:AP222,0,MAX(COLUMN($O222:AP222))-COLUMN($O222:AP222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AQ1127,N(OFFSET($O222:AQ222,0,MAX(COLUMN($O222:AQ222))-COLUMN($O222:AQ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AR1127,N(OFFSET($O222:AR222,0,MAX(COLUMN($O222:AR222))-COLUMN($O222:AR222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AS1127,N(OFFSET($O222:AS222,0,MAX(COLUMN($O222:AS222))-COLUMN($O222:AS222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AT1127,N(OFFSET($O222:AT222,0,MAX(COLUMN($O222:AT222))-COLUMN($O222:AT222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AU1127,N(OFFSET($O222:AU222,0,MAX(COLUMN($O222:AU222))-COLUMN($O222:AU222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AV1127,N(OFFSET($O222:AV222,0,MAX(COLUMN($O222:AV222))-COLUMN($O222:AV222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AW1127,N(OFFSET($O222:AW222,0,MAX(COLUMN($O222:AW222))-COLUMN($O222:AW222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AX1127,N(OFFSET($O222:AX222,0,MAX(COLUMN($O222:AX222))-COLUMN($O222:AX222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AY1127,N(OFFSET($O222:AY222,0,MAX(COLUMN($O222:AY222))-COLUMN($O222:AY222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:AZ1127,N(OFFSET($O222:AZ222,0,MAX(COLUMN($O222:AZ222))-COLUMN($O222:AZ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BA1127,N(OFFSET($O222:BA222,0,MAX(COLUMN($O222:BA222))-COLUMN($O222:BA222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BB1127,N(OFFSET($O222:BB222,0,MAX(COLUMN($O222:BB222))-COLUMN($O222:BB222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BC1127,N(OFFSET($O222:BC222,0,MAX(COLUMN($O222:BC222))-COLUMN($O222:BC222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BD1127,N(OFFSET($O222:BD222,0,MAX(COLUMN($O222:BD222))-COLUMN($O222:BD222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BE1127,N(OFFSET($O222:BE222,0,MAX(COLUMN($O222:BE222))-COLUMN($O222:BE222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BF1127,N(OFFSET($O222:BF222,0,MAX(COLUMN($O222:BF222))-COLUMN($O222:BF222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BG1127,N(OFFSET($O222:BG222,0,MAX(COLUMN($O222:BG222))-COLUMN($O222:BG222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BH1127,N(OFFSET($O222:BH222,0,MAX(COLUMN($O222:BH222))-COLUMN($O222:BH222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BI1127,N(OFFSET($O222:BI222,0,MAX(COLUMN($O222:BI222))-COLUMN($O222:BI222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BJ1127,N(OFFSET($O222:BJ222,0,MAX(COLUMN($O222:BJ222))-COLUMN($O222:BJ222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BK1127,N(OFFSET($O222:BK222,0,MAX(COLUMN($O222:BK222))-COLUMN($O222:BK222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BL1127,N(OFFSET($O222:BL222,0,MAX(COLUMN($O222:BL222))-COLUMN($O222:BL222),1,1)))","v":0},{"$f":"SUMPRODUCT($O1127:BM1127,N(OFFSET($O222:BM222,0,MAX(COLUMN($O222:BM222))-COLUMN($O222:BM222),1,1)))","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1128:O1128,N(OFFSET($O223:O223,0,MAX(COLUMN($O223:O223))-COLUMN($O223:O223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:P1128,N(OFFSET($O223:P223,0,MAX(COLUMN($O223:P223))-COLUMN($O223:P223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:Q1128,N(OFFSET($O223:Q223,0,MAX(COLUMN($O223:Q223))-COLUMN($O223:Q223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:R1128,N(OFFSET($O223:R223,0,MAX(COLUMN($O223:R223))-COLUMN($O223:R223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:S1128,N(OFFSET($O223:S223,0,MAX(COLUMN($O223:S223))-COLUMN($O223:S223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:T1128,N(OFFSET($O223:T223,0,MAX(COLUMN($O223:T223))-COLUMN($O223:T223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:U1128,N(OFFSET($O223:U223,0,MAX(COLUMN($O223:U223))-COLUMN($O223:U223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:V1128,N(OFFSET($O223:V223,0,MAX(COLUMN($O223:V223))-COLUMN($O223:V223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:W1128,N(OFFSET($O223:W223,0,MAX(COLUMN($O223:W223))-COLUMN($O223:W223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:X1128,N(OFFSET($O223:X223,0,MAX(COLUMN($O223:X223))-COLUMN($O223:X223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:Y1128,N(OFFSET($O223:Y223,0,MAX(COLUMN($O223:Y223))-COLUMN($O223:Y223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:Z1128,N(OFFSET($O223:Z223,0,MAX(COLUMN($O223:Z223))-COLUMN($O223:Z223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AA1128,N(OFFSET($O223:AA223,0,MAX(COLUMN($O223:AA223))-COLUMN($O223:AA223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AB1128,N(OFFSET($O223:AB223,0,MAX(COLUMN($O223:AB223))-COLUMN($O223:AB223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AC1128,N(OFFSET($O223:AC223,0,MAX(COLUMN($O223:AC223))-COLUMN($O223:AC223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AD1128,N(OFFSET($O223:AD223,0,MAX(COLUMN($O223:AD223))-COLUMN($O223:AD223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AE1128,N(OFFSET($O223:AE223,0,MAX(COLUMN($O223:AE223))-COLUMN($O223:AE223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AF1128,N(OFFSET($O223:AF223,0,MAX(COLUMN($O223:AF223))-COLUMN($O223:AF223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AG1128,N(OFFSET($O223:AG223,0,MAX(COLUMN($O223:AG223))-COLUMN($O223:AG223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AH1128,N(OFFSET($O223:AH223,0,MAX(COLUMN($O223:AH223))-COLUMN($O223:AH223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AI1128,N(OFFSET($O223:AI223,0,MAX(COLUMN($O223:AI223))-COLUMN($O223:AI223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AJ1128,N(OFFSET($O223:AJ223,0,MAX(COLUMN($O223:AJ223))-COLUMN($O223:AJ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AK1128,N(OFFSET($O223:AK223,0,MAX(COLUMN($O223:AK223))-COLUMN($O223:AK223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AL1128,N(OFFSET($O223:AL223,0,MAX(COLUMN($O223:AL223))-COLUMN($O223:AL223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AM1128,N(OFFSET($O223:AM223,0,MAX(COLUMN($O223:AM223))-COLUMN($O223:AM223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AN1128,N(OFFSET($O223:AN223,0,MAX(COLUMN($O223:AN223))-COLUMN($O223:AN223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AO1128,N(OFFSET($O223:AO223,0,MAX(COLUMN($O223:AO223))-COLUMN($O223:AO223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AP1128,N(OFFSET($O223:AP223,0,MAX(COLUMN($O223:AP223))-COLUMN($O223:AP223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AQ1128,N(OFFSET($O223:AQ223,0,MAX(COLUMN($O223:AQ223))-COLUMN($O223:AQ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AR1128,N(OFFSET($O223:AR223,0,MAX(COLUMN($O223:AR223))-COLUMN($O223:AR223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AS1128,N(OFFSET($O223:AS223,0,MAX(COLUMN($O223:AS223))-COLUMN($O223:AS223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AT1128,N(OFFSET($O223:AT223,0,MAX(COLUMN($O223:AT223))-COLUMN($O223:AT223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AU1128,N(OFFSET($O223:AU223,0,MAX(COLUMN($O223:AU223))-COLUMN($O223:AU223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AV1128,N(OFFSET($O223:AV223,0,MAX(COLUMN($O223:AV223))-COLUMN($O223:AV223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AW1128,N(OFFSET($O223:AW223,0,MAX(COLUMN($O223:AW223))-COLUMN($O223:AW223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AX1128,N(OFFSET($O223:AX223,0,MAX(COLUMN($O223:AX223))-COLUMN($O223:AX223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AY1128,N(OFFSET($O223:AY223,0,MAX(COLUMN($O223:AY223))-COLUMN($O223:AY223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:AZ1128,N(OFFSET($O223:AZ223,0,MAX(COLUMN($O223:AZ223))-COLUMN($O223:AZ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BA1128,N(OFFSET($O223:BA223,0,MAX(COLUMN($O223:BA223))-COLUMN($O223:BA223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BB1128,N(OFFSET($O223:BB223,0,MAX(COLUMN($O223:BB223))-COLUMN($O223:BB223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BC1128,N(OFFSET($O223:BC223,0,MAX(COLUMN($O223:BC223))-COLUMN($O223:BC223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BD1128,N(OFFSET($O223:BD223,0,MAX(COLUMN($O223:BD223))-COLUMN($O223:BD223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BE1128,N(OFFSET($O223:BE223,0,MAX(COLUMN($O223:BE223))-COLUMN($O223:BE223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BF1128,N(OFFSET($O223:BF223,0,MAX(COLUMN($O223:BF223))-COLUMN($O223:BF223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BG1128,N(OFFSET($O223:BG223,0,MAX(COLUMN($O223:BG223))-COLUMN($O223:BG223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BH1128,N(OFFSET($O223:BH223,0,MAX(COLUMN($O223:BH223))-COLUMN($O223:BH223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BI1128,N(OFFSET($O223:BI223,0,MAX(COLUMN($O223:BI223))-COLUMN($O223:BI223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BJ1128,N(OFFSET($O223:BJ223,0,MAX(COLUMN($O223:BJ223))-COLUMN($O223:BJ223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BK1128,N(OFFSET($O223:BK223,0,MAX(COLUMN($O223:BK223))-COLUMN($O223:BK223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BL1128,N(OFFSET($O223:BL223,0,MAX(COLUMN($O223:BL223))-COLUMN($O223:BL223),1,1)))","v":0},{"$f":"SUMPRODUCT($O1128:BM1128,N(OFFSET($O223:BM223,0,MAX(COLUMN($O223:BM223))-COLUMN($O223:BM223),1,1)))","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1129:O1129,N(OFFSET($O224:O224,0,MAX(COLUMN($O224:O224))-COLUMN($O224:O224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:P1129,N(OFFSET($O224:P224,0,MAX(COLUMN($O224:P224))-COLUMN($O224:P224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:Q1129,N(OFFSET($O224:Q224,0,MAX(COLUMN($O224:Q224))-COLUMN($O224:Q224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:R1129,N(OFFSET($O224:R224,0,MAX(COLUMN($O224:R224))-COLUMN($O224:R224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:S1129,N(OFFSET($O224:S224,0,MAX(COLUMN($O224:S224))-COLUMN($O224:S224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:T1129,N(OFFSET($O224:T224,0,MAX(COLUMN($O224:T224))-COLUMN($O224:T224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:U1129,N(OFFSET($O224:U224,0,MAX(COLUMN($O224:U224))-COLUMN($O224:U224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:V1129,N(OFFSET($O224:V224,0,MAX(COLUMN($O224:V224))-COLUMN($O224:V224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:W1129,N(OFFSET($O224:W224,0,MAX(COLUMN($O224:W224))-COLUMN($O224:W224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:X1129,N(OFFSET($O224:X224,0,MAX(COLUMN($O224:X224))-COLUMN($O224:X224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:Y1129,N(OFFSET($O224:Y224,0,MAX(COLUMN($O224:Y224))-COLUMN($O224:Y224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:Z1129,N(OFFSET($O224:Z224,0,MAX(COLUMN($O224:Z224))-COLUMN($O224:Z224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AA1129,N(OFFSET($O224:AA224,0,MAX(COLUMN($O224:AA224))-COLUMN($O224:AA224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AB1129,N(OFFSET($O224:AB224,0,MAX(COLUMN($O224:AB224))-COLUMN($O224:AB224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AC1129,N(OFFSET($O224:AC224,0,MAX(COLUMN($O224:AC224))-COLUMN($O224:AC224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AD1129,N(OFFSET($O224:AD224,0,MAX(COLUMN($O224:AD224))-COLUMN($O224:AD224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AE1129,N(OFFSET($O224:AE224,0,MAX(COLUMN($O224:AE224))-COLUMN($O224:AE224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AF1129,N(OFFSET($O224:AF224,0,MAX(COLUMN($O224:AF224))-COLUMN($O224:AF224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AG1129,N(OFFSET($O224:AG224,0,MAX(COLUMN($O224:AG224))-COLUMN($O224:AG224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AH1129,N(OFFSET($O224:AH224,0,MAX(COLUMN($O224:AH224))-COLUMN($O224:AH224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AI1129,N(OFFSET($O224:AI224,0,MAX(COLUMN($O224:AI224))-COLUMN($O224:AI224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AJ1129,N(OFFSET($O224:AJ224,0,MAX(COLUMN($O224:AJ224))-COLUMN($O224:AJ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AK1129,N(OFFSET($O224:AK224,0,MAX(COLUMN($O224:AK224))-COLUMN($O224:AK224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AL1129,N(OFFSET($O224:AL224,0,MAX(COLUMN($O224:AL224))-COLUMN($O224:AL224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AM1129,N(OFFSET($O224:AM224,0,MAX(COLUMN($O224:AM224))-COLUMN($O224:AM224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AN1129,N(OFFSET($O224:AN224,0,MAX(COLUMN($O224:AN224))-COLUMN($O224:AN224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AO1129,N(OFFSET($O224:AO224,0,MAX(COLUMN($O224:AO224))-COLUMN($O224:AO224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AP1129,N(OFFSET($O224:AP224,0,MAX(COLUMN($O224:AP224))-COLUMN($O224:AP224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AQ1129,N(OFFSET($O224:AQ224,0,MAX(COLUMN($O224:AQ224))-COLUMN($O224:AQ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AR1129,N(OFFSET($O224:AR224,0,MAX(COLUMN($O224:AR224))-COLUMN($O224:AR224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AS1129,N(OFFSET($O224:AS224,0,MAX(COLUMN($O224:AS224))-COLUMN($O224:AS224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AT1129,N(OFFSET($O224:AT224,0,MAX(COLUMN($O224:AT224))-COLUMN($O224:AT224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AU1129,N(OFFSET($O224:AU224,0,MAX(COLUMN($O224:AU224))-COLUMN($O224:AU224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AV1129,N(OFFSET($O224:AV224,0,MAX(COLUMN($O224:AV224))-COLUMN($O224:AV224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AW1129,N(OFFSET($O224:AW224,0,MAX(COLUMN($O224:AW224))-COLUMN($O224:AW224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AX1129,N(OFFSET($O224:AX224,0,MAX(COLUMN($O224:AX224))-COLUMN($O224:AX224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AY1129,N(OFFSET($O224:AY224,0,MAX(COLUMN($O224:AY224))-COLUMN($O224:AY224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:AZ1129,N(OFFSET($O224:AZ224,0,MAX(COLUMN($O224:AZ224))-COLUMN($O224:AZ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BA1129,N(OFFSET($O224:BA224,0,MAX(COLUMN($O224:BA224))-COLUMN($O224:BA224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BB1129,N(OFFSET($O224:BB224,0,MAX(COLUMN($O224:BB224))-COLUMN($O224:BB224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BC1129,N(OFFSET($O224:BC224,0,MAX(COLUMN($O224:BC224))-COLUMN($O224:BC224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BD1129,N(OFFSET($O224:BD224,0,MAX(COLUMN($O224:BD224))-COLUMN($O224:BD224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BE1129,N(OFFSET($O224:BE224,0,MAX(COLUMN($O224:BE224))-COLUMN($O224:BE224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BF1129,N(OFFSET($O224:BF224,0,MAX(COLUMN($O224:BF224))-COLUMN($O224:BF224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BG1129,N(OFFSET($O224:BG224,0,MAX(COLUMN($O224:BG224))-COLUMN($O224:BG224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BH1129,N(OFFSET($O224:BH224,0,MAX(COLUMN($O224:BH224))-COLUMN($O224:BH224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BI1129,N(OFFSET($O224:BI224,0,MAX(COLUMN($O224:BI224))-COLUMN($O224:BI224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BJ1129,N(OFFSET($O224:BJ224,0,MAX(COLUMN($O224:BJ224))-COLUMN($O224:BJ224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BK1129,N(OFFSET($O224:BK224,0,MAX(COLUMN($O224:BK224))-COLUMN($O224:BK224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BL1129,N(OFFSET($O224:BL224,0,MAX(COLUMN($O224:BL224))-COLUMN($O224:BL224),1,1)))","v":0},{"$f":"SUMPRODUCT($O1129:BM1129,N(OFFSET($O224:BM224,0,MAX(COLUMN($O224:BM224))-COLUMN($O224:BM224),1,1)))","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1130:O1130,N(OFFSET($O225:O225,0,MAX(COLUMN($O225:O225))-COLUMN($O225:O225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:P1130,N(OFFSET($O225:P225,0,MAX(COLUMN($O225:P225))-COLUMN($O225:P225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:Q1130,N(OFFSET($O225:Q225,0,MAX(COLUMN($O225:Q225))-COLUMN($O225:Q225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:R1130,N(OFFSET($O225:R225,0,MAX(COLUMN($O225:R225))-COLUMN($O225:R225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:S1130,N(OFFSET($O225:S225,0,MAX(COLUMN($O225:S225))-COLUMN($O225:S225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:T1130,N(OFFSET($O225:T225,0,MAX(COLUMN($O225:T225))-COLUMN($O225:T225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:U1130,N(OFFSET($O225:U225,0,MAX(COLUMN($O225:U225))-COLUMN($O225:U225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:V1130,N(OFFSET($O225:V225,0,MAX(COLUMN($O225:V225))-COLUMN($O225:V225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:W1130,N(OFFSET($O225:W225,0,MAX(COLUMN($O225:W225))-COLUMN($O225:W225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:X1130,N(OFFSET($O225:X225,0,MAX(COLUMN($O225:X225))-COLUMN($O225:X225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:Y1130,N(OFFSET($O225:Y225,0,MAX(COLUMN($O225:Y225))-COLUMN($O225:Y225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:Z1130,N(OFFSET($O225:Z225,0,MAX(COLUMN($O225:Z225))-COLUMN($O225:Z225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AA1130,N(OFFSET($O225:AA225,0,MAX(COLUMN($O225:AA225))-COLUMN($O225:AA225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AB1130,N(OFFSET($O225:AB225,0,MAX(COLUMN($O225:AB225))-COLUMN($O225:AB225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AC1130,N(OFFSET($O225:AC225,0,MAX(COLUMN($O225:AC225))-COLUMN($O225:AC225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AD1130,N(OFFSET($O225:AD225,0,MAX(COLUMN($O225:AD225))-COLUMN($O225:AD225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AE1130,N(OFFSET($O225:AE225,0,MAX(COLUMN($O225:AE225))-COLUMN($O225:AE225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AF1130,N(OFFSET($O225:AF225,0,MAX(COLUMN($O225:AF225))-COLUMN($O225:AF225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AG1130,N(OFFSET($O225:AG225,0,MAX(COLUMN($O225:AG225))-COLUMN($O225:AG225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AH1130,N(OFFSET($O225:AH225,0,MAX(COLUMN($O225:AH225))-COLUMN($O225:AH225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AI1130,N(OFFSET($O225:AI225,0,MAX(COLUMN($O225:AI225))-COLUMN($O225:AI225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AJ1130,N(OFFSET($O225:AJ225,0,MAX(COLUMN($O225:AJ225))-COLUMN($O225:AJ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AK1130,N(OFFSET($O225:AK225,0,MAX(COLUMN($O225:AK225))-COLUMN($O225:AK225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AL1130,N(OFFSET($O225:AL225,0,MAX(COLUMN($O225:AL225))-COLUMN($O225:AL225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AM1130,N(OFFSET($O225:AM225,0,MAX(COLUMN($O225:AM225))-COLUMN($O225:AM225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AN1130,N(OFFSET($O225:AN225,0,MAX(COLUMN($O225:AN225))-COLUMN($O225:AN225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AO1130,N(OFFSET($O225:AO225,0,MAX(COLUMN($O225:AO225))-COLUMN($O225:AO225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AP1130,N(OFFSET($O225:AP225,0,MAX(COLUMN($O225:AP225))-COLUMN($O225:AP225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AQ1130,N(OFFSET($O225:AQ225,0,MAX(COLUMN($O225:AQ225))-COLUMN($O225:AQ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AR1130,N(OFFSET($O225:AR225,0,MAX(COLUMN($O225:AR225))-COLUMN($O225:AR225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AS1130,N(OFFSET($O225:AS225,0,MAX(COLUMN($O225:AS225))-COLUMN($O225:AS225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AT1130,N(OFFSET($O225:AT225,0,MAX(COLUMN($O225:AT225))-COLUMN($O225:AT225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AU1130,N(OFFSET($O225:AU225,0,MAX(COLUMN($O225:AU225))-COLUMN($O225:AU225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AV1130,N(OFFSET($O225:AV225,0,MAX(COLUMN($O225:AV225))-COLUMN($O225:AV225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AW1130,N(OFFSET($O225:AW225,0,MAX(COLUMN($O225:AW225))-COLUMN($O225:AW225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AX1130,N(OFFSET($O225:AX225,0,MAX(COLUMN($O225:AX225))-COLUMN($O225:AX225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AY1130,N(OFFSET($O225:AY225,0,MAX(COLUMN($O225:AY225))-COLUMN($O225:AY225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:AZ1130,N(OFFSET($O225:AZ225,0,MAX(COLUMN($O225:AZ225))-COLUMN($O225:AZ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BA1130,N(OFFSET($O225:BA225,0,MAX(COLUMN($O225:BA225))-COLUMN($O225:BA225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BB1130,N(OFFSET($O225:BB225,0,MAX(COLUMN($O225:BB225))-COLUMN($O225:BB225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BC1130,N(OFFSET($O225:BC225,0,MAX(COLUMN($O225:BC225))-COLUMN($O225:BC225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BD1130,N(OFFSET($O225:BD225,0,MAX(COLUMN($O225:BD225))-COLUMN($O225:BD225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BE1130,N(OFFSET($O225:BE225,0,MAX(COLUMN($O225:BE225))-COLUMN($O225:BE225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BF1130,N(OFFSET($O225:BF225,0,MAX(COLUMN($O225:BF225))-COLUMN($O225:BF225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BG1130,N(OFFSET($O225:BG225,0,MAX(COLUMN($O225:BG225))-COLUMN($O225:BG225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BH1130,N(OFFSET($O225:BH225,0,MAX(COLUMN($O225:BH225))-COLUMN($O225:BH225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BI1130,N(OFFSET($O225:BI225,0,MAX(COLUMN($O225:BI225))-COLUMN($O225:BI225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BJ1130,N(OFFSET($O225:BJ225,0,MAX(COLUMN($O225:BJ225))-COLUMN($O225:BJ225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BK1130,N(OFFSET($O225:BK225,0,MAX(COLUMN($O225:BK225))-COLUMN($O225:BK225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BL1130,N(OFFSET($O225:BL225,0,MAX(COLUMN($O225:BL225))-COLUMN($O225:BL225),1,1)))","v":0},{"$f":"SUMPRODUCT($O1130:BM1130,N(OFFSET($O225:BM225,0,MAX(COLUMN($O225:BM225))-COLUMN($O225:BM225),1,1)))","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1131:O1131,N(OFFSET($O226:O226,0,MAX(COLUMN($O226:O226))-COLUMN($O226:O226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:P1131,N(OFFSET($O226:P226,0,MAX(COLUMN($O226:P226))-COLUMN($O226:P226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:Q1131,N(OFFSET($O226:Q226,0,MAX(COLUMN($O226:Q226))-COLUMN($O226:Q226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:R1131,N(OFFSET($O226:R226,0,MAX(COLUMN($O226:R226))-COLUMN($O226:R226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:S1131,N(OFFSET($O226:S226,0,MAX(COLUMN($O226:S226))-COLUMN($O226:S226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:T1131,N(OFFSET($O226:T226,0,MAX(COLUMN($O226:T226))-COLUMN($O226:T226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:U1131,N(OFFSET($O226:U226,0,MAX(COLUMN($O226:U226))-COLUMN($O226:U226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:V1131,N(OFFSET($O226:V226,0,MAX(COLUMN($O226:V226))-COLUMN($O226:V226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:W1131,N(OFFSET($O226:W226,0,MAX(COLUMN($O226:W226))-COLUMN($O226:W226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:X1131,N(OFFSET($O226:X226,0,MAX(COLUMN($O226:X226))-COLUMN($O226:X226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:Y1131,N(OFFSET($O226:Y226,0,MAX(COLUMN($O226:Y226))-COLUMN($O226:Y226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:Z1131,N(OFFSET($O226:Z226,0,MAX(COLUMN($O226:Z226))-COLUMN($O226:Z226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AA1131,N(OFFSET($O226:AA226,0,MAX(COLUMN($O226:AA226))-COLUMN($O226:AA226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AB1131,N(OFFSET($O226:AB226,0,MAX(COLUMN($O226:AB226))-COLUMN($O226:AB226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AC1131,N(OFFSET($O226:AC226,0,MAX(COLUMN($O226:AC226))-COLUMN($O226:AC226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AD1131,N(OFFSET($O226:AD226,0,MAX(COLUMN($O226:AD226))-COLUMN($O226:AD226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AE1131,N(OFFSET($O226:AE226,0,MAX(COLUMN($O226:AE226))-COLUMN($O226:AE226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AF1131,N(OFFSET($O226:AF226,0,MAX(COLUMN($O226:AF226))-COLUMN($O226:AF226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AG1131,N(OFFSET($O226:AG226,0,MAX(COLUMN($O226:AG226))-COLUMN($O226:AG226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AH1131,N(OFFSET($O226:AH226,0,MAX(COLUMN($O226:AH226))-COLUMN($O226:AH226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AI1131,N(OFFSET($O226:AI226,0,MAX(COLUMN($O226:AI226))-COLUMN($O226:AI226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AJ1131,N(OFFSET($O226:AJ226,0,MAX(COLUMN($O226:AJ226))-COLUMN($O226:AJ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AK1131,N(OFFSET($O226:AK226,0,MAX(COLUMN($O226:AK226))-COLUMN($O226:AK226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AL1131,N(OFFSET($O226:AL226,0,MAX(COLUMN($O226:AL226))-COLUMN($O226:AL226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AM1131,N(OFFSET($O226:AM226,0,MAX(COLUMN($O226:AM226))-COLUMN($O226:AM226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AN1131,N(OFFSET($O226:AN226,0,MAX(COLUMN($O226:AN226))-COLUMN($O226:AN226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AO1131,N(OFFSET($O226:AO226,0,MAX(COLUMN($O226:AO226))-COLUMN($O226:AO226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AP1131,N(OFFSET($O226:AP226,0,MAX(COLUMN($O226:AP226))-COLUMN($O226:AP226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AQ1131,N(OFFSET($O226:AQ226,0,MAX(COLUMN($O226:AQ226))-COLUMN($O226:AQ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AR1131,N(OFFSET($O226:AR226,0,MAX(COLUMN($O226:AR226))-COLUMN($O226:AR226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AS1131,N(OFFSET($O226:AS226,0,MAX(COLUMN($O226:AS226))-COLUMN($O226:AS226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AT1131,N(OFFSET($O226:AT226,0,MAX(COLUMN($O226:AT226))-COLUMN($O226:AT226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AU1131,N(OFFSET($O226:AU226,0,MAX(COLUMN($O226:AU226))-COLUMN($O226:AU226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AV1131,N(OFFSET($O226:AV226,0,MAX(COLUMN($O226:AV226))-COLUMN($O226:AV226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AW1131,N(OFFSET($O226:AW226,0,MAX(COLUMN($O226:AW226))-COLUMN($O226:AW226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AX1131,N(OFFSET($O226:AX226,0,MAX(COLUMN($O226:AX226))-COLUMN($O226:AX226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AY1131,N(OFFSET($O226:AY226,0,MAX(COLUMN($O226:AY226))-COLUMN($O226:AY226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:AZ1131,N(OFFSET($O226:AZ226,0,MAX(COLUMN($O226:AZ226))-COLUMN($O226:AZ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BA1131,N(OFFSET($O226:BA226,0,MAX(COLUMN($O226:BA226))-COLUMN($O226:BA226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BB1131,N(OFFSET($O226:BB226,0,MAX(COLUMN($O226:BB226))-COLUMN($O226:BB226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BC1131,N(OFFSET($O226:BC226,0,MAX(COLUMN($O226:BC226))-COLUMN($O226:BC226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BD1131,N(OFFSET($O226:BD226,0,MAX(COLUMN($O226:BD226))-COLUMN($O226:BD226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BE1131,N(OFFSET($O226:BE226,0,MAX(COLUMN($O226:BE226))-COLUMN($O226:BE226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BF1131,N(OFFSET($O226:BF226,0,MAX(COLUMN($O226:BF226))-COLUMN($O226:BF226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BG1131,N(OFFSET($O226:BG226,0,MAX(COLUMN($O226:BG226))-COLUMN($O226:BG226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BH1131,N(OFFSET($O226:BH226,0,MAX(COLUMN($O226:BH226))-COLUMN($O226:BH226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BI1131,N(OFFSET($O226:BI226,0,MAX(COLUMN($O226:BI226))-COLUMN($O226:BI226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BJ1131,N(OFFSET($O226:BJ226,0,MAX(COLUMN($O226:BJ226))-COLUMN($O226:BJ226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BK1131,N(OFFSET($O226:BK226,0,MAX(COLUMN($O226:BK226))-COLUMN($O226:BK226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BL1131,N(OFFSET($O226:BL226,0,MAX(COLUMN($O226:BL226))-COLUMN($O226:BL226),1,1)))","v":0},{"$f":"SUMPRODUCT($O1131:BM1131,N(OFFSET($O226:BM226,0,MAX(COLUMN($O226:BM226))-COLUMN($O226:BM226),1,1)))","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1132:O1132,N(OFFSET($O227:O227,0,MAX(COLUMN($O227:O227))-COLUMN($O227:O227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:P1132,N(OFFSET($O227:P227,0,MAX(COLUMN($O227:P227))-COLUMN($O227:P227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:Q1132,N(OFFSET($O227:Q227,0,MAX(COLUMN($O227:Q227))-COLUMN($O227:Q227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:R1132,N(OFFSET($O227:R227,0,MAX(COLUMN($O227:R227))-COLUMN($O227:R227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:S1132,N(OFFSET($O227:S227,0,MAX(COLUMN($O227:S227))-COLUMN($O227:S227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:T1132,N(OFFSET($O227:T227,0,MAX(COLUMN($O227:T227))-COLUMN($O227:T227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:U1132,N(OFFSET($O227:U227,0,MAX(COLUMN($O227:U227))-COLUMN($O227:U227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:V1132,N(OFFSET($O227:V227,0,MAX(COLUMN($O227:V227))-COLUMN($O227:V227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:W1132,N(OFFSET($O227:W227,0,MAX(COLUMN($O227:W227))-COLUMN($O227:W227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:X1132,N(OFFSET($O227:X227,0,MAX(COLUMN($O227:X227))-COLUMN($O227:X227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:Y1132,N(OFFSET($O227:Y227,0,MAX(COLUMN($O227:Y227))-COLUMN($O227:Y227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:Z1132,N(OFFSET($O227:Z227,0,MAX(COLUMN($O227:Z227))-COLUMN($O227:Z227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AA1132,N(OFFSET($O227:AA227,0,MAX(COLUMN($O227:AA227))-COLUMN($O227:AA227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AB1132,N(OFFSET($O227:AB227,0,MAX(COLUMN($O227:AB227))-COLUMN($O227:AB227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AC1132,N(OFFSET($O227:AC227,0,MAX(COLUMN($O227:AC227))-COLUMN($O227:AC227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AD1132,N(OFFSET($O227:AD227,0,MAX(COLUMN($O227:AD227))-COLUMN($O227:AD227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AE1132,N(OFFSET($O227:AE227,0,MAX(COLUMN($O227:AE227))-COLUMN($O227:AE227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AF1132,N(OFFSET($O227:AF227,0,MAX(COLUMN($O227:AF227))-COLUMN($O227:AF227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AG1132,N(OFFSET($O227:AG227,0,MAX(COLUMN($O227:AG227))-COLUMN($O227:AG227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AH1132,N(OFFSET($O227:AH227,0,MAX(COLUMN($O227:AH227))-COLUMN($O227:AH227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AI1132,N(OFFSET($O227:AI227,0,MAX(COLUMN($O227:AI227))-COLUMN($O227:AI227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AJ1132,N(OFFSET($O227:AJ227,0,MAX(COLUMN($O227:AJ227))-COLUMN($O227:AJ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AK1132,N(OFFSET($O227:AK227,0,MAX(COLUMN($O227:AK227))-COLUMN($O227:AK227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AL1132,N(OFFSET($O227:AL227,0,MAX(COLUMN($O227:AL227))-COLUMN($O227:AL227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AM1132,N(OFFSET($O227:AM227,0,MAX(COLUMN($O227:AM227))-COLUMN($O227:AM227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AN1132,N(OFFSET($O227:AN227,0,MAX(COLUMN($O227:AN227))-COLUMN($O227:AN227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AO1132,N(OFFSET($O227:AO227,0,MAX(COLUMN($O227:AO227))-COLUMN($O227:AO227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AP1132,N(OFFSET($O227:AP227,0,MAX(COLUMN($O227:AP227))-COLUMN($O227:AP227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AQ1132,N(OFFSET($O227:AQ227,0,MAX(COLUMN($O227:AQ227))-COLUMN($O227:AQ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AR1132,N(OFFSET($O227:AR227,0,MAX(COLUMN($O227:AR227))-COLUMN($O227:AR227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AS1132,N(OFFSET($O227:AS227,0,MAX(COLUMN($O227:AS227))-COLUMN($O227:AS227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AT1132,N(OFFSET($O227:AT227,0,MAX(COLUMN($O227:AT227))-COLUMN($O227:AT227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AU1132,N(OFFSET($O227:AU227,0,MAX(COLUMN($O227:AU227))-COLUMN($O227:AU227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AV1132,N(OFFSET($O227:AV227,0,MAX(COLUMN($O227:AV227))-COLUMN($O227:AV227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AW1132,N(OFFSET($O227:AW227,0,MAX(COLUMN($O227:AW227))-COLUMN($O227:AW227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AX1132,N(OFFSET($O227:AX227,0,MAX(COLUMN($O227:AX227))-COLUMN($O227:AX227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AY1132,N(OFFSET($O227:AY227,0,MAX(COLUMN($O227:AY227))-COLUMN($O227:AY227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:AZ1132,N(OFFSET($O227:AZ227,0,MAX(COLUMN($O227:AZ227))-COLUMN($O227:AZ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BA1132,N(OFFSET($O227:BA227,0,MAX(COLUMN($O227:BA227))-COLUMN($O227:BA227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BB1132,N(OFFSET($O227:BB227,0,MAX(COLUMN($O227:BB227))-COLUMN($O227:BB227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BC1132,N(OFFSET($O227:BC227,0,MAX(COLUMN($O227:BC227))-COLUMN($O227:BC227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BD1132,N(OFFSET($O227:BD227,0,MAX(COLUMN($O227:BD227))-COLUMN($O227:BD227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BE1132,N(OFFSET($O227:BE227,0,MAX(COLUMN($O227:BE227))-COLUMN($O227:BE227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BF1132,N(OFFSET($O227:BF227,0,MAX(COLUMN($O227:BF227))-COLUMN($O227:BF227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BG1132,N(OFFSET($O227:BG227,0,MAX(COLUMN($O227:BG227))-COLUMN($O227:BG227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BH1132,N(OFFSET($O227:BH227,0,MAX(COLUMN($O227:BH227))-COLUMN($O227:BH227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BI1132,N(OFFSET($O227:BI227,0,MAX(COLUMN($O227:BI227))-COLUMN($O227:BI227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BJ1132,N(OFFSET($O227:BJ227,0,MAX(COLUMN($O227:BJ227))-COLUMN($O227:BJ227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BK1132,N(OFFSET($O227:BK227,0,MAX(COLUMN($O227:BK227))-COLUMN($O227:BK227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BL1132,N(OFFSET($O227:BL227,0,MAX(COLUMN($O227:BL227))-COLUMN($O227:BL227),1,1)))","v":0},{"$f":"SUMPRODUCT($O1132:BM1132,N(OFFSET($O227:BM227,0,MAX(COLUMN($O227:BM227))-COLUMN($O227:BM227),1,1)))","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1133:O1133,N(OFFSET($O228:O228,0,MAX(COLUMN($O228:O228))-COLUMN($O228:O228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:P1133,N(OFFSET($O228:P228,0,MAX(COLUMN($O228:P228))-COLUMN($O228:P228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:Q1133,N(OFFSET($O228:Q228,0,MAX(COLUMN($O228:Q228))-COLUMN($O228:Q228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:R1133,N(OFFSET($O228:R228,0,MAX(COLUMN($O228:R228))-COLUMN($O228:R228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:S1133,N(OFFSET($O228:S228,0,MAX(COLUMN($O228:S228))-COLUMN($O228:S228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:T1133,N(OFFSET($O228:T228,0,MAX(COLUMN($O228:T228))-COLUMN($O228:T228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:U1133,N(OFFSET($O228:U228,0,MAX(COLUMN($O228:U228))-COLUMN($O228:U228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:V1133,N(OFFSET($O228:V228,0,MAX(COLUMN($O228:V228))-COLUMN($O228:V228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:W1133,N(OFFSET($O228:W228,0,MAX(COLUMN($O228:W228))-COLUMN($O228:W228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:X1133,N(OFFSET($O228:X228,0,MAX(COLUMN($O228:X228))-COLUMN($O228:X228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:Y1133,N(OFFSET($O228:Y228,0,MAX(COLUMN($O228:Y228))-COLUMN($O228:Y228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:Z1133,N(OFFSET($O228:Z228,0,MAX(COLUMN($O228:Z228))-COLUMN($O228:Z228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AA1133,N(OFFSET($O228:AA228,0,MAX(COLUMN($O228:AA228))-COLUMN($O228:AA228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AB1133,N(OFFSET($O228:AB228,0,MAX(COLUMN($O228:AB228))-COLUMN($O228:AB228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AC1133,N(OFFSET($O228:AC228,0,MAX(COLUMN($O228:AC228))-COLUMN($O228:AC228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AD1133,N(OFFSET($O228:AD228,0,MAX(COLUMN($O228:AD228))-COLUMN($O228:AD228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AE1133,N(OFFSET($O228:AE228,0,MAX(COLUMN($O228:AE228))-COLUMN($O228:AE228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AF1133,N(OFFSET($O228:AF228,0,MAX(COLUMN($O228:AF228))-COLUMN($O228:AF228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AG1133,N(OFFSET($O228:AG228,0,MAX(COLUMN($O228:AG228))-COLUMN($O228:AG228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AH1133,N(OFFSET($O228:AH228,0,MAX(COLUMN($O228:AH228))-COLUMN($O228:AH228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AI1133,N(OFFSET($O228:AI228,0,MAX(COLUMN($O228:AI228))-COLUMN($O228:AI228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AJ1133,N(OFFSET($O228:AJ228,0,MAX(COLUMN($O228:AJ228))-COLUMN($O228:AJ228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AK1133,N(OFFSET($O228:AK228,0,MAX(COLUMN($O228:AK228))-COLUMN($O228:AK228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AL1133,N(OFFSET($O228:AL228,0,MAX(COLUMN($O228:AL228))-COLUMN($O228:AL228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AM1133,N(OFFSET($O228:AM228,0,MAX(COLUMN($O228:AM228))-COLUMN($O228:AM228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AN1133,N(OFFSET($O228:AN228,0,MAX(COLUMN($O228:AN228))-COLUMN($O228:AN228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AO1133,N(OFFSET($O228:AO228,0,MAX(COLUMN($O228:AO228))-COLUMN($O228:AO228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AP1133,N(OFFSET($O228:AP228,0,MAX(COLUMN($O228:AP228))-COLUMN($O228:AP228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AQ1133,N(OFFSET($O228:AQ228,0,MAX(COLUMN($O228:AQ228))-COLUMN($O228:AQ228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AR1133,N(OFFSET($O228:AR228,0,MAX(COLUMN($O228:AR228))-COLUMN($O228:AR228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AS1133,N(OFFSET($O228:AS228,0,MAX(COLUMN($O228:AS228))-COLUMN($O228:AS228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AT1133,N(OFFSET($O228:AT228,0,MAX(COLUMN($O228:AT228))-COLUMN($O228:AT228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AU1133,N(OFFSET($O228:AU228,0,MAX(COLUMN($O228:AU228))-COLUMN($O228:AU228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AV1133,N(OFFSET($O228:AV228,0,MAX(COLUMN($O228:AV228))-COLUMN($O228:AV228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AW1133,N(OFFSET($O228:AW228,0,MAX(COLUMN($O228:AW228))-COLUMN($O228:AW228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AX1133,N(OFFSET($O228:AX228,0,MAX(COLUMN($O228:AX228))-COLUMN($O228:AX228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AY1133,N(OFFSET($O228:AY228,0,MAX(COLUMN($O228:AY228))-COLUMN($O228:AY228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:AZ1133,N(OFFSET($O228:AZ228,0,MAX(COLUMN($O228:AZ228))-COLUMN($O228:AZ228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BA1133,N(OFFSET($O228:BA228,0,MAX(COLUMN($O228:BA228))-COLUMN($O228:BA228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BB1133,N(OFFSET($O228:BB228,0,MAX(COLUMN($O228:BB228))-COLUMN($O228:BB228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BC1133,N(OFFSET($O228:BC228,0,MAX(COLUMN($O228:BC228))-COLUMN($O228:BC228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BD1133,N(OFFSET($O228:BD228,0,MAX(COLUMN($O228:BD228))-COLUMN($O228:BD228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BE1133,N(OFFSET($O228:BE228,0,MAX(COLUMN($O228:BE228))-COLUMN($O228:BE228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BF1133,N(OFFSET($O228:BF228,0,MAX(COLUMN($O228:BF228))-COLUMN($O228:BF228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BG1133,N(OFFSET($O228:BG228,0,MAX(COLUMN($O228:BG228))-COLUMN($O228:BG228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BH1133,N(OFFSET($O228:BH228,0,MAX(COLUMN($O228:BH228))-COLUMN($O228:BH228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BI1133,N(OFFSET($O228:BI228,0,MAX(COLUMN($O228:BI228))-COLUMN($O228:BI228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BJ1133,N(OFFSET($O228:BJ228,0,MAX(COLUMN($O228:BJ228))-COLUMN($O228:BJ228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BK1133,N(OFFSET($O228:BK228,0,MAX(COLUMN($O228:BK228))-COLUMN($O228:BK228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BL1133,N(OFFSET($O228:BL228,0,MAX(COLUMN($O228:BL228))-COLUMN($O228:BL228),1,1)))","v":0},{"$f":"SUMPRODUCT($O1133:BM1133,N(OFFSET($O228:BM228,0,MAX(COLUMN($O228:BM228))-COLUMN($O228:BM228),1,1)))","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1134:O1134,N(OFFSET($O229:O229,0,MAX(COLUMN($O229:O229))-COLUMN($O229:O229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:P1134,N(OFFSET($O229:P229,0,MAX(COLUMN($O229:P229))-COLUMN($O229:P229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:Q1134,N(OFFSET($O229:Q229,0,MAX(COLUMN($O229:Q229))-COLUMN($O229:Q229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:R1134,N(OFFSET($O229:R229,0,MAX(COLUMN($O229:R229))-COLUMN($O229:R229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:S1134,N(OFFSET($O229:S229,0,MAX(COLUMN($O229:S229))-COLUMN($O229:S229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:T1134,N(OFFSET($O229:T229,0,MAX(COLUMN($O229:T229))-COLUMN($O229:T229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:U1134,N(OFFSET($O229:U229,0,MAX(COLUMN($O229:U229))-COLUMN($O229:U229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:V1134,N(OFFSET($O229:V229,0,MAX(COLUMN($O229:V229))-COLUMN($O229:V229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:W1134,N(OFFSET($O229:W229,0,MAX(COLUMN($O229:W229))-COLUMN($O229:W229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:X1134,N(OFFSET($O229:X229,0,MAX(COLUMN($O229:X229))-COLUMN($O229:X229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:Y1134,N(OFFSET($O229:Y229,0,MAX(COLUMN($O229:Y229))-COLUMN($O229:Y229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:Z1134,N(OFFSET($O229:Z229,0,MAX(COLUMN($O229:Z229))-COLUMN($O229:Z229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AA1134,N(OFFSET($O229:AA229,0,MAX(COLUMN($O229:AA229))-COLUMN($O229:AA229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AB1134,N(OFFSET($O229:AB229,0,MAX(COLUMN($O229:AB229))-COLUMN($O229:AB229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AC1134,N(OFFSET($O229:AC229,0,MAX(COLUMN($O229:AC229))-COLUMN($O229:AC229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AD1134,N(OFFSET($O229:AD229,0,MAX(COLUMN($O229:AD229))-COLUMN($O229:AD229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AE1134,N(OFFSET($O229:AE229,0,MAX(COLUMN($O229:AE229))-COLUMN($O229:AE229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AF1134,N(OFFSET($O229:AF229,0,MAX(COLUMN($O229:AF229))-COLUMN($O229:AF229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AG1134,N(OFFSET($O229:AG229,0,MAX(COLUMN($O229:AG229))-COLUMN($O229:AG229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AH1134,N(OFFSET($O229:AH229,0,MAX(COLUMN($O229:AH229))-COLUMN($O229:AH229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AI1134,N(OFFSET($O229:AI229,0,MAX(COLUMN($O229:AI229))-COLUMN($O229:AI229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AJ1134,N(OFFSET($O229:AJ229,0,MAX(COLUMN($O229:AJ229))-COLUMN($O229:AJ229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AK1134,N(OFFSET($O229:AK229,0,MAX(COLUMN($O229:AK229))-COLUMN($O229:AK229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AL1134,N(OFFSET($O229:AL229,0,MAX(COLUMN($O229:AL229))-COLUMN($O229:AL229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AM1134,N(OFFSET($O229:AM229,0,MAX(COLUMN($O229:AM229))-COLUMN($O229:AM229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AN1134,N(OFFSET($O229:AN229,0,MAX(COLUMN($O229:AN229))-COLUMN($O229:AN229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AO1134,N(OFFSET($O229:AO229,0,MAX(COLUMN($O229:AO229))-COLUMN($O229:AO229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AP1134,N(OFFSET($O229:AP229,0,MAX(COLUMN($O229:AP229))-COLUMN($O229:AP229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AQ1134,N(OFFSET($O229:AQ229,0,MAX(COLUMN($O229:AQ229))-COLUMN($O229:AQ229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AR1134,N(OFFSET($O229:AR229,0,MAX(COLUMN($O229:AR229))-COLUMN($O229:AR229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AS1134,N(OFFSET($O229:AS229,0,MAX(COLUMN($O229:AS229))-COLUMN($O229:AS229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AT1134,N(OFFSET($O229:AT229,0,MAX(COLUMN($O229:AT229))-COLUMN($O229:AT229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AU1134,N(OFFSET($O229:AU229,0,MAX(COLUMN($O229:AU229))-COLUMN($O229:AU229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AV1134,N(OFFSET($O229:AV229,0,MAX(COLUMN($O229:AV229))-COLUMN($O229:AV229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AW1134,N(OFFSET($O229:AW229,0,MAX(COLUMN($O229:AW229))-COLUMN($O229:AW229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AX1134,N(OFFSET($O229:AX229,0,MAX(COLUMN($O229:AX229))-COLUMN($O229:AX229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AY1134,N(OFFSET($O229:AY229,0,MAX(COLUMN($O229:AY229))-COLUMN($O229:AY229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:AZ1134,N(OFFSET($O229:AZ229,0,MAX(COLUMN($O229:AZ229))-COLUMN($O229:AZ229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BA1134,N(OFFSET($O229:BA229,0,MAX(COLUMN($O229:BA229))-COLUMN($O229:BA229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BB1134,N(OFFSET($O229:BB229,0,MAX(COLUMN($O229:BB229))-COLUMN($O229:BB229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BC1134,N(OFFSET($O229:BC229,0,MAX(COLUMN($O229:BC229))-COLUMN($O229:BC229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BD1134,N(OFFSET($O229:BD229,0,MAX(COLUMN($O229:BD229))-COLUMN($O229:BD229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BE1134,N(OFFSET($O229:BE229,0,MAX(COLUMN($O229:BE229))-COLUMN($O229:BE229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BF1134,N(OFFSET($O229:BF229,0,MAX(COLUMN($O229:BF229))-COLUMN($O229:BF229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BG1134,N(OFFSET($O229:BG229,0,MAX(COLUMN($O229:BG229))-COLUMN($O229:BG229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BH1134,N(OFFSET($O229:BH229,0,MAX(COLUMN($O229:BH229))-COLUMN($O229:BH229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BI1134,N(OFFSET($O229:BI229,0,MAX(COLUMN($O229:BI229))-COLUMN($O229:BI229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BJ1134,N(OFFSET($O229:BJ229,0,MAX(COLUMN($O229:BJ229))-COLUMN($O229:BJ229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BK1134,N(OFFSET($O229:BK229,0,MAX(COLUMN($O229:BK229))-COLUMN($O229:BK229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BL1134,N(OFFSET($O229:BL229,0,MAX(COLUMN($O229:BL229))-COLUMN($O229:BL229),1,1)))","v":0},{"$f":"SUMPRODUCT($O1134:BM1134,N(OFFSET($O229:BM229,0,MAX(COLUMN($O229:BM229))-COLUMN($O229:BM229),1,1)))","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1135:O1135,N(OFFSET($O230:O230,0,MAX(COLUMN($O230:O230))-COLUMN($O230:O230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:P1135,N(OFFSET($O230:P230,0,MAX(COLUMN($O230:P230))-COLUMN($O230:P230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:Q1135,N(OFFSET($O230:Q230,0,MAX(COLUMN($O230:Q230))-COLUMN($O230:Q230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:R1135,N(OFFSET($O230:R230,0,MAX(COLUMN($O230:R230))-COLUMN($O230:R230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:S1135,N(OFFSET($O230:S230,0,MAX(COLUMN($O230:S230))-COLUMN($O230:S230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:T1135,N(OFFSET($O230:T230,0,MAX(COLUMN($O230:T230))-COLUMN($O230:T230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:U1135,N(OFFSET($O230:U230,0,MAX(COLUMN($O230:U230))-COLUMN($O230:U230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:V1135,N(OFFSET($O230:V230,0,MAX(COLUMN($O230:V230))-COLUMN($O230:V230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:W1135,N(OFFSET($O230:W230,0,MAX(COLUMN($O230:W230))-COLUMN($O230:W230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:X1135,N(OFFSET($O230:X230,0,MAX(COLUMN($O230:X230))-COLUMN($O230:X230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:Y1135,N(OFFSET($O230:Y230,0,MAX(COLUMN($O230:Y230))-COLUMN($O230:Y230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:Z1135,N(OFFSET($O230:Z230,0,MAX(COLUMN($O230:Z230))-COLUMN($O230:Z230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AA1135,N(OFFSET($O230:AA230,0,MAX(COLUMN($O230:AA230))-COLUMN($O230:AA230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AB1135,N(OFFSET($O230:AB230,0,MAX(COLUMN($O230:AB230))-COLUMN($O230:AB230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AC1135,N(OFFSET($O230:AC230,0,MAX(COLUMN($O230:AC230))-COLUMN($O230:AC230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AD1135,N(OFFSET($O230:AD230,0,MAX(COLUMN($O230:AD230))-COLUMN($O230:AD230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AE1135,N(OFFSET($O230:AE230,0,MAX(COLUMN($O230:AE230))-COLUMN($O230:AE230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AF1135,N(OFFSET($O230:AF230,0,MAX(COLUMN($O230:AF230))-COLUMN($O230:AF230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AG1135,N(OFFSET($O230:AG230,0,MAX(COLUMN($O230:AG230))-COLUMN($O230:AG230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AH1135,N(OFFSET($O230:AH230,0,MAX(COLUMN($O230:AH230))-COLUMN($O230:AH230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AI1135,N(OFFSET($O230:AI230,0,MAX(COLUMN($O230:AI230))-COLUMN($O230:AI230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AJ1135,N(OFFSET($O230:AJ230,0,MAX(COLUMN($O230:AJ230))-COLUMN($O230:AJ230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AK1135,N(OFFSET($O230:AK230,0,MAX(COLUMN($O230:AK230))-COLUMN($O230:AK230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AL1135,N(OFFSET($O230:AL230,0,MAX(COLUMN($O230:AL230))-COLUMN($O230:AL230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AM1135,N(OFFSET($O230:AM230,0,MAX(COLUMN($O230:AM230))-COLUMN($O230:AM230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AN1135,N(OFFSET($O230:AN230,0,MAX(COLUMN($O230:AN230))-COLUMN($O230:AN230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AO1135,N(OFFSET($O230:AO230,0,MAX(COLUMN($O230:AO230))-COLUMN($O230:AO230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AP1135,N(OFFSET($O230:AP230,0,MAX(COLUMN($O230:AP230))-COLUMN($O230:AP230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AQ1135,N(OFFSET($O230:AQ230,0,MAX(COLUMN($O230:AQ230))-COLUMN($O230:AQ230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AR1135,N(OFFSET($O230:AR230,0,MAX(COLUMN($O230:AR230))-COLUMN($O230:AR230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AS1135,N(OFFSET($O230:AS230,0,MAX(COLUMN($O230:AS230))-COLUMN($O230:AS230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AT1135,N(OFFSET($O230:AT230,0,MAX(COLUMN($O230:AT230))-COLUMN($O230:AT230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AU1135,N(OFFSET($O230:AU230,0,MAX(COLUMN($O230:AU230))-COLUMN($O230:AU230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AV1135,N(OFFSET($O230:AV230,0,MAX(COLUMN($O230:AV230))-COLUMN($O230:AV230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AW1135,N(OFFSET($O230:AW230,0,MAX(COLUMN($O230:AW230))-COLUMN($O230:AW230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AX1135,N(OFFSET($O230:AX230,0,MAX(COLUMN($O230:AX230))-COLUMN($O230:AX230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AY1135,N(OFFSET($O230:AY230,0,MAX(COLUMN($O230:AY230))-COLUMN($O230:AY230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:AZ1135,N(OFFSET($O230:AZ230,0,MAX(COLUMN($O230:AZ230))-COLUMN($O230:AZ230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BA1135,N(OFFSET($O230:BA230,0,MAX(COLUMN($O230:BA230))-COLUMN($O230:BA230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BB1135,N(OFFSET($O230:BB230,0,MAX(COLUMN($O230:BB230))-COLUMN($O230:BB230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BC1135,N(OFFSET($O230:BC230,0,MAX(COLUMN($O230:BC230))-COLUMN($O230:BC230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BD1135,N(OFFSET($O230:BD230,0,MAX(COLUMN($O230:BD230))-COLUMN($O230:BD230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BE1135,N(OFFSET($O230:BE230,0,MAX(COLUMN($O230:BE230))-COLUMN($O230:BE230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BF1135,N(OFFSET($O230:BF230,0,MAX(COLUMN($O230:BF230))-COLUMN($O230:BF230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BG1135,N(OFFSET($O230:BG230,0,MAX(COLUMN($O230:BG230))-COLUMN($O230:BG230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BH1135,N(OFFSET($O230:BH230,0,MAX(COLUMN($O230:BH230))-COLUMN($O230:BH230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BI1135,N(OFFSET($O230:BI230,0,MAX(COLUMN($O230:BI230))-COLUMN($O230:BI230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BJ1135,N(OFFSET($O230:BJ230,0,MAX(COLUMN($O230:BJ230))-COLUMN($O230:BJ230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BK1135,N(OFFSET($O230:BK230,0,MAX(COLUMN($O230:BK230))-COLUMN($O230:BK230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BL1135,N(OFFSET($O230:BL230,0,MAX(COLUMN($O230:BL230))-COLUMN($O230:BL230),1,1)))","v":0},{"$f":"SUMPRODUCT($O1135:BM1135,N(OFFSET($O230:BM230,0,MAX(COLUMN($O230:BM230))-COLUMN($O230:BM230),1,1)))","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"SUMPRODUCT($O1136:O1136,N(OFFSET($O231:O231,0,MAX(COLUMN($O231:O231))-COLUMN($O231:O231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:P1136,N(OFFSET($O231:P231,0,MAX(COLUMN($O231:P231))-COLUMN($O231:P231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:Q1136,N(OFFSET($O231:Q231,0,MAX(COLUMN($O231:Q231))-COLUMN($O231:Q231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:R1136,N(OFFSET($O231:R231,0,MAX(COLUMN($O231:R231))-COLUMN($O231:R231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:S1136,N(OFFSET($O231:S231,0,MAX(COLUMN($O231:S231))-COLUMN($O231:S231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:T1136,N(OFFSET($O231:T231,0,MAX(COLUMN($O231:T231))-COLUMN($O231:T231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:U1136,N(OFFSET($O231:U231,0,MAX(COLUMN($O231:U231))-COLUMN($O231:U231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:V1136,N(OFFSET($O231:V231,0,MAX(COLUMN($O231:V231))-COLUMN($O231:V231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:W1136,N(OFFSET($O231:W231,0,MAX(COLUMN($O231:W231))-COLUMN($O231:W231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:X1136,N(OFFSET($O231:X231,0,MAX(COLUMN($O231:X231))-COLUMN($O231:X231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:Y1136,N(OFFSET($O231:Y231,0,MAX(COLUMN($O231:Y231))-COLUMN($O231:Y231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:Z1136,N(OFFSET($O231:Z231,0,MAX(COLUMN($O231:Z231))-COLUMN($O231:Z231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AA1136,N(OFFSET($O231:AA231,0,MAX(COLUMN($O231:AA231))-COLUMN($O231:AA231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AB1136,N(OFFSET($O231:AB231,0,MAX(COLUMN($O231:AB231))-COLUMN($O231:AB231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AC1136,N(OFFSET($O231:AC231,0,MAX(COLUMN($O231:AC231))-COLUMN($O231:AC231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AD1136,N(OFFSET($O231:AD231,0,MAX(COLUMN($O231:AD231))-COLUMN($O231:AD231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AE1136,N(OFFSET($O231:AE231,0,MAX(COLUMN($O231:AE231))-COLUMN($O231:AE231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AF1136,N(OFFSET($O231:AF231,0,MAX(COLUMN($O231:AF231))-COLUMN($O231:AF231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AG1136,N(OFFSET($O231:AG231,0,MAX(COLUMN($O231:AG231))-COLUMN($O231:AG231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AH1136,N(OFFSET($O231:AH231,0,MAX(COLUMN($O231:AH231))-COLUMN($O231:AH231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AI1136,N(OFFSET($O231:AI231,0,MAX(COLUMN($O231:AI231))-COLUMN($O231:AI231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AJ1136,N(OFFSET($O231:AJ231,0,MAX(COLUMN($O231:AJ231))-COLUMN($O231:AJ231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AK1136,N(OFFSET($O231:AK231,0,MAX(COLUMN($O231:AK231))-COLUMN($O231:AK231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AL1136,N(OFFSET($O231:AL231,0,MAX(COLUMN($O231:AL231))-COLUMN($O231:AL231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AM1136,N(OFFSET($O231:AM231,0,MAX(COLUMN($O231:AM231))-COLUMN($O231:AM231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AN1136,N(OFFSET($O231:AN231,0,MAX(COLUMN($O231:AN231))-COLUMN($O231:AN231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AO1136,N(OFFSET($O231:AO231,0,MAX(COLUMN($O231:AO231))-COLUMN($O231:AO231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AP1136,N(OFFSET($O231:AP231,0,MAX(COLUMN($O231:AP231))-COLUMN($O231:AP231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AQ1136,N(OFFSET($O231:AQ231,0,MAX(COLUMN($O231:AQ231))-COLUMN($O231:AQ231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AR1136,N(OFFSET($O231:AR231,0,MAX(COLUMN($O231:AR231))-COLUMN($O231:AR231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AS1136,N(OFFSET($O231:AS231,0,MAX(COLUMN($O231:AS231))-COLUMN($O231:AS231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AT1136,N(OFFSET($O231:AT231,0,MAX(COLUMN($O231:AT231))-COLUMN($O231:AT231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AU1136,N(OFFSET($O231:AU231,0,MAX(COLUMN($O231:AU231))-COLUMN($O231:AU231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AV1136,N(OFFSET($O231:AV231,0,MAX(COLUMN($O231:AV231))-COLUMN($O231:AV231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AW1136,N(OFFSET($O231:AW231,0,MAX(COLUMN($O231:AW231))-COLUMN($O231:AW231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AX1136,N(OFFSET($O231:AX231,0,MAX(COLUMN($O231:AX231))-COLUMN($O231:AX231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AY1136,N(OFFSET($O231:AY231,0,MAX(COLUMN($O231:AY231))-COLUMN($O231:AY231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:AZ1136,N(OFFSET($O231:AZ231,0,MAX(COLUMN($O231:AZ231))-COLUMN($O231:AZ231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BA1136,N(OFFSET($O231:BA231,0,MAX(COLUMN($O231:BA231))-COLUMN($O231:BA231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BB1136,N(OFFSET($O231:BB231,0,MAX(COLUMN($O231:BB231))-COLUMN($O231:BB231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BC1136,N(OFFSET($O231:BC231,0,MAX(COLUMN($O231:BC231))-COLUMN($O231:BC231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BD1136,N(OFFSET($O231:BD231,0,MAX(COLUMN($O231:BD231))-COLUMN($O231:BD231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BE1136,N(OFFSET($O231:BE231,0,MAX(COLUMN($O231:BE231))-COLUMN($O231:BE231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BF1136,N(OFFSET($O231:BF231,0,MAX(COLUMN($O231:BF231))-COLUMN($O231:BF231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BG1136,N(OFFSET($O231:BG231,0,MAX(COLUMN($O231:BG231))-COLUMN($O231:BG231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BH1136,N(OFFSET($O231:BH231,0,MAX(COLUMN($O231:BH231))-COLUMN($O231:BH231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BI1136,N(OFFSET($O231:BI231,0,MAX(COLUMN($O231:BI231))-COLUMN($O231:BI231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BJ1136,N(OFFSET($O231:BJ231,0,MAX(COLUMN($O231:BJ231))-COLUMN($O231:BJ231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BK1136,N(OFFSET($O231:BK231,0,MAX(COLUMN($O231:BK231))-COLUMN($O231:BK231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BL1136,N(OFFSET($O231:BL231,0,MAX(COLUMN($O231:BL231))-COLUMN($O231:BL231),1,1)))","v":0},{"$f":"SUMPRODUCT($O1136:BM1136,N(OFFSET($O231:BM231,0,MAX(COLUMN($O231:BM231))-COLUMN($O231:BM231),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D1140","v":"Total AFUDC Equity Depr Adj."},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1141:O1165)","v":0},{"$f":"SUM(P1141:P1165)","v":0},{"$f":"SUM(Q1141:Q1165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"AFUDC Perm. Tax Difference"]
[null,null,{"$f":"C1169+1","v":1},{"$f":"INDEX(D$59:D$83,$C1170,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C1170,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O1170:BM1170,$O$7:$BM$7)","v":0},{"$f":"SUM(O1170:BM1170)","v":0},null,null,{"$f":"O1141*$H1170/(1-$H1170)","v":0},{"$f":"P1141*$H1170/(1-$H1170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1170+1","v":2},{"$f":"INDEX(D$59:D$83,$C1171,1)","v":"item 2"},"Capital",4,null,{"$f":"H1170","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O1171:BM1171,$O$7:$BM$7)","v":0},{"$f":"SUM(O1171:BM1171)","v":0},null,null,{"$f":"O1142*$H1171/(1-$H1171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,{"$f":"H1171","v":0.38574999999999998},null,null,0,0,null,null,{"$f":"O1143*$H1172/(1-$H1172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1144*$H1173/(1-$H1173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1145*$H1174/(1-$H1174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1146*$H1175/(1-$H1175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1147*$H1176/(1-$H1176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1148*$H1177/(1-$H1177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1149*$H1178/(1-$H1178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1150*$H1179/(1-$H1179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1151*$H1180/(1-$H1180)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1152*$H1181/(1-$H1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1153*$H1182/(1-$H1182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1154*$H1183/(1-$H1183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1155*$H1184/(1-$H1184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1156*$H1185/(1-$H1185)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1157*$H1186/(1-$H1186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1158*$H1187/(1-$H1187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1159*$H1188/(1-$H1188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1160*$H1189/(1-$H1189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1161*$H1190/(1-$H1190)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1162*$H1191/(1-$H1191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1163*$H1192/(1-$H1192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1164*$H1193/(1-$H1193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"O1165*$H1194/(1-$H1194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1169","v":"Total AFUDC Perm. Tax Difference"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1170:O1194)","v":0},{"$f":"SUM(P1170:P1194)","v":0},{"$f":"SUM(Q1170:Q1194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Average CWIP"]
[null,null,{"$f":"C1198+1","v":1},{"$f":"INDEX(D$59:D$83,$C1199,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C1199,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O1199:BM1199,$O$7:$BM$7)","v":0},{"$f":"SUM(O1199:BM1199)","v":0},null,null,{"$f":"(SUM($N117:N117,$N996:N996)+(O117+O996*0)*O967/24-SUM($N178:N178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:O117,$N996:O996)+(P117+P996*0)*P967/24-SUM($N178:O178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:P117,$N996:P996)+(Q117+Q996*0)*Q967/24-SUM($N178:P178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:Q117,$N996:Q996)+(R117+R996*0)*R967/24-SUM($N178:Q178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:R117,$N996:R996)+(S117+S996*0)*S967/24-SUM($N178:R178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:S117,$N996:S996)+(T117+T996*0)*T967/24-SUM($N178:S178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:T117,$N996:T996)+(U117+U996*0)*U967/24-SUM($N178:T178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:U117,$N996:U996)+(V117+V996*0)*V967/24-SUM($N178:U178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:V117,$N996:V996)+(W117+W996*0)*W967/24-SUM($N178:V178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:W117,$N996:W996)+(X117+X996*0)*X967/24-SUM($N178:W178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:X117,$N996:X996)+(Y117+Y996*0)*Y967/24-SUM($N178:X178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:Y117,$N996:Y996)+(Z117+Z996*0)*Z967/24-SUM($N178:Y178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:Z117,$N996:Z996)+(AA117+AA996*0)*AA967/24-SUM($N178:Z178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AA117,$N996:AA996)+(AB117+AB996*0)*AB967/24-SUM($N178:AA178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AB117,$N996:AB996)+(AC117+AC996*0)*AC967/24-SUM($N178:AB178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AC117,$N996:AC996)+(AD117+AD996*0)*AD967/24-SUM($N178:AC178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AD117,$N996:AD996)+(AE117+AE996*0)*AE967/24-SUM($N178:AD178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AE117,$N996:AE996)+(AF117+AF996*0)*AF967/24-SUM($N178:AE178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AF117,$N996:AF996)+(AG117+AG996*0)*AG967/24-SUM($N178:AF178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AG117,$N996:AG996)+(AH117+AH996*0)*AH967/24-SUM($N178:AG178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AH117,$N996:AH996)+(AI117+AI996*0)*AI967/24-SUM($N178:AH178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AI117,$N996:AI996)+(AJ117+AJ996*0)*AJ967/24-SUM($N178:AI178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AJ117,$N996:AJ996)+(AK117+AK996*0)*AK967/24-SUM($N178:AJ178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AK117,$N996:AK996)+(AL117+AL996*0)*AL967/24-SUM($N178:AK178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AL117,$N996:AL996)+(AM117+AM996*0)*AM967/24-SUM($N178:AL178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AM117,$N996:AM996)+(AN117+AN996*0)*AN967/24-SUM($N178:AM178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AN117,$N996:AN996)+(AO117+AO996*0)*AO967/24-SUM($N178:AN178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AO117,$N996:AO996)+(AP117+AP996*0)*AP967/24-SUM($N178:AO178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AP117,$N996:AP996)+(AQ117+AQ996*0)*AQ967/24-SUM($N178:AP178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AQ117,$N996:AQ996)+(AR117+AR996*0)*AR967/24-SUM($N178:AQ178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AR117,$N996:AR996)+(AS117+AS996*0)*AS967/24-SUM($N178:AR178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AS117,$N996:AS996)+(AT117+AT996*0)*AT967/24-SUM($N178:AS178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AT117,$N996:AT996)+(AU117+AU996*0)*AU967/24-SUM($N178:AT178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AU117,$N996:AU996)+(AV117+AV996*0)*AV967/24-SUM($N178:AU178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AV117,$N996:AV996)+(AW117+AW996*0)*AW967/24-SUM($N178:AV178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AW117,$N996:AW996)+(AX117+AX996*0)*AX967/24-SUM($N178:AW178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AX117,$N996:AX996)+(AY117+AY996*0)*AY967/24-SUM($N178:AX178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AY117,$N996:AY996)+(AZ117+AZ996*0)*AZ967/24-SUM($N178:AY178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:AZ117,$N996:AZ996)+(BA117+BA996*0)*BA967/24-SUM($N178:AZ178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BA117,$N996:BA996)+(BB117+BB996*0)*BB967/24-SUM($N178:BA178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BB117,$N996:BB996)+(BC117+BC996*0)*BC967/24-SUM($N178:BB178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BC117,$N996:BC996)+(BD117+BD996*0)*BD967/24-SUM($N178:BC178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BD117,$N996:BD996)+(BE117+BE996*0)*BE967/24-SUM($N178:BD178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BE117,$N996:BE996)+(BF117+BF996*0)*BF967/24-SUM($N178:BE178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BF117,$N996:BF996)+(BG117+BG996*0)*BG967/24-SUM($N178:BF178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BG117,$N996:BG996)+(BH117+BH996*0)*BH967/24-SUM($N178:BG178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BH117,$N996:BH996)+(BI117+BI996*0)*BI967/24-SUM($N178:BH178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BI117,$N996:BI996)+(BJ117+BJ996*0)*BJ967/24-SUM($N178:BI178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BJ117,$N996:BJ996)+(BK117+BK996*0)*BK967/24-SUM($N178:BJ178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BK117,$N996:BK996)+(BL117+BL996*0)*BL967/24-SUM($N178:BK178))*($F1199>=5)","v":0},{"$f":"(SUM($N117:BL117,$N996:BL996)+(BM117+BM996*0)*BM967/24-SUM($N178:BL178))*($F1199>=5)","v":0}]
[null,null,{"$f":"C1199+1","v":2},{"$f":"INDEX(D$59:D$83,$C1200,1)","v":"item 2"},"Capital",4,null,{"$f":"H1199","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O1200:BM1200,$O$7:$BM$7)","v":0},{"$f":"SUM(O1200:BM1200)","v":0},null,null,{"$f":"(SUM($N118:N118,$N997:N997)+(O118+O997*0)*O968/24-SUM($N179:N179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:O118,$N997:O997)+(P118+P997*0)*P968/24-SUM($N179:O179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:P118,$N997:P997)+(Q118+Q997*0)*Q968/24-SUM($N179:P179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:Q118,$N997:Q997)+(R118+R997*0)*R968/24-SUM($N179:Q179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:R118,$N997:R997)+(S118+S997*0)*S968/24-SUM($N179:R179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:S118,$N997:S997)+(T118+T997*0)*T968/24-SUM($N179:S179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:T118,$N997:T997)+(U118+U997*0)*U968/24-SUM($N179:T179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:U118,$N997:U997)+(V118+V997*0)*V968/24-SUM($N179:U179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:V118,$N997:V997)+(W118+W997*0)*W968/24-SUM($N179:V179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:W118,$N997:W997)+(X118+X997*0)*X968/24-SUM($N179:W179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:X118,$N997:X997)+(Y118+Y997*0)*Y968/24-SUM($N179:X179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:Y118,$N997:Y997)+(Z118+Z997*0)*Z968/24-SUM($N179:Y179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:Z118,$N997:Z997)+(AA118+AA997*0)*AA968/24-SUM($N179:Z179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AA118,$N997:AA997)+(AB118+AB997*0)*AB968/24-SUM($N179:AA179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AB118,$N997:AB997)+(AC118+AC997*0)*AC968/24-SUM($N179:AB179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AC118,$N997:AC997)+(AD118+AD997*0)*AD968/24-SUM($N179:AC179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AD118,$N997:AD997)+(AE118+AE997*0)*AE968/24-SUM($N179:AD179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AE118,$N997:AE997)+(AF118+AF997*0)*AF968/24-SUM($N179:AE179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AF118,$N997:AF997)+(AG118+AG997*0)*AG968/24-SUM($N179:AF179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AG118,$N997:AG997)+(AH118+AH997*0)*AH968/24-SUM($N179:AG179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AH118,$N997:AH997)+(AI118+AI997*0)*AI968/24-SUM($N179:AH179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AI118,$N997:AI997)+(AJ118+AJ997*0)*AJ968/24-SUM($N179:AI179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AJ118,$N997:AJ997)+(AK118+AK997*0)*AK968/24-SUM($N179:AJ179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AK118,$N997:AK997)+(AL118+AL997*0)*AL968/24-SUM($N179:AK179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AL118,$N997:AL997)+(AM118+AM997*0)*AM968/24-SUM($N179:AL179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AM118,$N997:AM997)+(AN118+AN997*0)*AN968/24-SUM($N179:AM179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AN118,$N997:AN997)+(AO118+AO997*0)*AO968/24-SUM($N179:AN179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AO118,$N997:AO997)+(AP118+AP997*0)*AP968/24-SUM($N179:AO179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AP118,$N997:AP997)+(AQ118+AQ997*0)*AQ968/24-SUM($N179:AP179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AQ118,$N997:AQ997)+(AR118+AR997*0)*AR968/24-SUM($N179:AQ179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AR118,$N997:AR997)+(AS118+AS997*0)*AS968/24-SUM($N179:AR179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AS118,$N997:AS997)+(AT118+AT997*0)*AT968/24-SUM($N179:AS179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AT118,$N997:AT997)+(AU118+AU997*0)*AU968/24-SUM($N179:AT179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AU118,$N997:AU997)+(AV118+AV997*0)*AV968/24-SUM($N179:AU179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AV118,$N997:AV997)+(AW118+AW997*0)*AW968/24-SUM($N179:AV179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AW118,$N997:AW997)+(AX118+AX997*0)*AX968/24-SUM($N179:AW179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AX118,$N997:AX997)+(AY118+AY997*0)*AY968/24-SUM($N179:AX179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AY118,$N997:AY997)+(AZ118+AZ997*0)*AZ968/24-SUM($N179:AY179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:AZ118,$N997:AZ997)+(BA118+BA997*0)*BA968/24-SUM($N179:AZ179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BA118,$N997:BA997)+(BB118+BB997*0)*BB968/24-SUM($N179:BA179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BB118,$N997:BB997)+(BC118+BC997*0)*BC968/24-SUM($N179:BB179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BC118,$N997:BC997)+(BD118+BD997*0)*BD968/24-SUM($N179:BC179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BD118,$N997:BD997)+(BE118+BE997*0)*BE968/24-SUM($N179:BD179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BE118,$N997:BE997)+(BF118+BF997*0)*BF968/24-SUM($N179:BE179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BF118,$N997:BF997)+(BG118+BG997*0)*BG968/24-SUM($N179:BF179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BG118,$N997:BG997)+(BH118+BH997*0)*BH968/24-SUM($N179:BG179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BH118,$N997:BH997)+(BI118+BI997*0)*BI968/24-SUM($N179:BH179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BI118,$N997:BI997)+(BJ118+BJ997*0)*BJ968/24-SUM($N179:BI179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BJ118,$N997:BJ997)+(BK118+BK997*0)*BK968/24-SUM($N179:BJ179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BK118,$N997:BK997)+(BL118+BL997*0)*BL968/24-SUM($N179:BK179))*($F1200>=5)","v":0},{"$f":"(SUM($N118:BL118,$N997:BL997)+(BM118+BM997*0)*BM968/24-SUM($N179:BL179))*($F1200>=5)","v":0}]
[null,null,3,"item 3","Capital",4,null,{"$f":"H1200","v":0.38574999999999998},null,null,0,0,null,null,{"$f":"(SUM($N119:N119,$N998:N998)+(O119+O998*0)*O969/24-SUM($N180:N180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:O119,$N998:O998)+(P119+P998*0)*P969/24-SUM($N180:O180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:P119,$N998:P998)+(Q119+Q998*0)*Q969/24-SUM($N180:P180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:Q119,$N998:Q998)+(R119+R998*0)*R969/24-SUM($N180:Q180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:R119,$N998:R998)+(S119+S998*0)*S969/24-SUM($N180:R180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:S119,$N998:S998)+(T119+T998*0)*T969/24-SUM($N180:S180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:T119,$N998:T998)+(U119+U998*0)*U969/24-SUM($N180:T180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:U119,$N998:U998)+(V119+V998*0)*V969/24-SUM($N180:U180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:V119,$N998:V998)+(W119+W998*0)*W969/24-SUM($N180:V180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:W119,$N998:W998)+(X119+X998*0)*X969/24-SUM($N180:W180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:X119,$N998:X998)+(Y119+Y998*0)*Y969/24-SUM($N180:X180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:Y119,$N998:Y998)+(Z119+Z998*0)*Z969/24-SUM($N180:Y180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:Z119,$N998:Z998)+(AA119+AA998*0)*AA969/24-SUM($N180:Z180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AA119,$N998:AA998)+(AB119+AB998*0)*AB969/24-SUM($N180:AA180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AB119,$N998:AB998)+(AC119+AC998*0)*AC969/24-SUM($N180:AB180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AC119,$N998:AC998)+(AD119+AD998*0)*AD969/24-SUM($N180:AC180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AD119,$N998:AD998)+(AE119+AE998*0)*AE969/24-SUM($N180:AD180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AE119,$N998:AE998)+(AF119+AF998*0)*AF969/24-SUM($N180:AE180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AF119,$N998:AF998)+(AG119+AG998*0)*AG969/24-SUM($N180:AF180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AG119,$N998:AG998)+(AH119+AH998*0)*AH969/24-SUM($N180:AG180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AH119,$N998:AH998)+(AI119+AI998*0)*AI969/24-SUM($N180:AH180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AI119,$N998:AI998)+(AJ119+AJ998*0)*AJ969/24-SUM($N180:AI180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AJ119,$N998:AJ998)+(AK119+AK998*0)*AK969/24-SUM($N180:AJ180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AK119,$N998:AK998)+(AL119+AL998*0)*AL969/24-SUM($N180:AK180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AL119,$N998:AL998)+(AM119+AM998*0)*AM969/24-SUM($N180:AL180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AM119,$N998:AM998)+(AN119+AN998*0)*AN969/24-SUM($N180:AM180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AN119,$N998:AN998)+(AO119+AO998*0)*AO969/24-SUM($N180:AN180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AO119,$N998:AO998)+(AP119+AP998*0)*AP969/24-SUM($N180:AO180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AP119,$N998:AP998)+(AQ119+AQ998*0)*AQ969/24-SUM($N180:AP180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AQ119,$N998:AQ998)+(AR119+AR998*0)*AR969/24-SUM($N180:AQ180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AR119,$N998:AR998)+(AS119+AS998*0)*AS969/24-SUM($N180:AR180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AS119,$N998:AS998)+(AT119+AT998*0)*AT969/24-SUM($N180:AS180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AT119,$N998:AT998)+(AU119+AU998*0)*AU969/24-SUM($N180:AT180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AU119,$N998:AU998)+(AV119+AV998*0)*AV969/24-SUM($N180:AU180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AV119,$N998:AV998)+(AW119+AW998*0)*AW969/24-SUM($N180:AV180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AW119,$N998:AW998)+(AX119+AX998*0)*AX969/24-SUM($N180:AW180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AX119,$N998:AX998)+(AY119+AY998*0)*AY969/24-SUM($N180:AX180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AY119,$N998:AY998)+(AZ119+AZ998*0)*AZ969/24-SUM($N180:AY180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:AZ119,$N998:AZ998)+(BA119+BA998*0)*BA969/24-SUM($N180:AZ180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BA119,$N998:BA998)+(BB119+BB998*0)*BB969/24-SUM($N180:BA180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BB119,$N998:BB998)+(BC119+BC998*0)*BC969/24-SUM($N180:BB180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BC119,$N998:BC998)+(BD119+BD998*0)*BD969/24-SUM($N180:BC180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BD119,$N998:BD998)+(BE119+BE998*0)*BE969/24-SUM($N180:BD180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BE119,$N998:BE998)+(BF119+BF998*0)*BF969/24-SUM($N180:BE180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BF119,$N998:BF998)+(BG119+BG998*0)*BG969/24-SUM($N180:BF180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BG119,$N998:BG998)+(BH119+BH998*0)*BH969/24-SUM($N180:BG180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BH119,$N998:BH998)+(BI119+BI998*0)*BI969/24-SUM($N180:BH180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BI119,$N998:BI998)+(BJ119+BJ998*0)*BJ969/24-SUM($N180:BI180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BJ119,$N998:BJ998)+(BK119+BK998*0)*BK969/24-SUM($N180:BJ180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BK119,$N998:BK998)+(BL119+BL998*0)*BL969/24-SUM($N180:BK180))*($F1201>=5)","v":0},{"$f":"(SUM($N119:BL119,$N998:BL998)+(BM119+BM998*0)*BM969/24-SUM($N180:BL180))*($F1201>=5)","v":0}]
[null,null,4,"item 4","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N120:N120,$N999:N999)+(O120+O999*0)*O970/24-SUM($N181:N181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:O120,$N999:O999)+(P120+P999*0)*P970/24-SUM($N181:O181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:P120,$N999:P999)+(Q120+Q999*0)*Q970/24-SUM($N181:P181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:Q120,$N999:Q999)+(R120+R999*0)*R970/24-SUM($N181:Q181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:R120,$N999:R999)+(S120+S999*0)*S970/24-SUM($N181:R181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:S120,$N999:S999)+(T120+T999*0)*T970/24-SUM($N181:S181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:T120,$N999:T999)+(U120+U999*0)*U970/24-SUM($N181:T181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:U120,$N999:U999)+(V120+V999*0)*V970/24-SUM($N181:U181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:V120,$N999:V999)+(W120+W999*0)*W970/24-SUM($N181:V181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:W120,$N999:W999)+(X120+X999*0)*X970/24-SUM($N181:W181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:X120,$N999:X999)+(Y120+Y999*0)*Y970/24-SUM($N181:X181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:Y120,$N999:Y999)+(Z120+Z999*0)*Z970/24-SUM($N181:Y181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:Z120,$N999:Z999)+(AA120+AA999*0)*AA970/24-SUM($N181:Z181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AA120,$N999:AA999)+(AB120+AB999*0)*AB970/24-SUM($N181:AA181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AB120,$N999:AB999)+(AC120+AC999*0)*AC970/24-SUM($N181:AB181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AC120,$N999:AC999)+(AD120+AD999*0)*AD970/24-SUM($N181:AC181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AD120,$N999:AD999)+(AE120+AE999*0)*AE970/24-SUM($N181:AD181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AE120,$N999:AE999)+(AF120+AF999*0)*AF970/24-SUM($N181:AE181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AF120,$N999:AF999)+(AG120+AG999*0)*AG970/24-SUM($N181:AF181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AG120,$N999:AG999)+(AH120+AH999*0)*AH970/24-SUM($N181:AG181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AH120,$N999:AH999)+(AI120+AI999*0)*AI970/24-SUM($N181:AH181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AI120,$N999:AI999)+(AJ120+AJ999*0)*AJ970/24-SUM($N181:AI181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AJ120,$N999:AJ999)+(AK120+AK999*0)*AK970/24-SUM($N181:AJ181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AK120,$N999:AK999)+(AL120+AL999*0)*AL970/24-SUM($N181:AK181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AL120,$N999:AL999)+(AM120+AM999*0)*AM970/24-SUM($N181:AL181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AM120,$N999:AM999)+(AN120+AN999*0)*AN970/24-SUM($N181:AM181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AN120,$N999:AN999)+(AO120+AO999*0)*AO970/24-SUM($N181:AN181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AO120,$N999:AO999)+(AP120+AP999*0)*AP970/24-SUM($N181:AO181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AP120,$N999:AP999)+(AQ120+AQ999*0)*AQ970/24-SUM($N181:AP181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AQ120,$N999:AQ999)+(AR120+AR999*0)*AR970/24-SUM($N181:AQ181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AR120,$N999:AR999)+(AS120+AS999*0)*AS970/24-SUM($N181:AR181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AS120,$N999:AS999)+(AT120+AT999*0)*AT970/24-SUM($N181:AS181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AT120,$N999:AT999)+(AU120+AU999*0)*AU970/24-SUM($N181:AT181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AU120,$N999:AU999)+(AV120+AV999*0)*AV970/24-SUM($N181:AU181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AV120,$N999:AV999)+(AW120+AW999*0)*AW970/24-SUM($N181:AV181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AW120,$N999:AW999)+(AX120+AX999*0)*AX970/24-SUM($N181:AW181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AX120,$N999:AX999)+(AY120+AY999*0)*AY970/24-SUM($N181:AX181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AY120,$N999:AY999)+(AZ120+AZ999*0)*AZ970/24-SUM($N181:AY181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:AZ120,$N999:AZ999)+(BA120+BA999*0)*BA970/24-SUM($N181:AZ181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BA120,$N999:BA999)+(BB120+BB999*0)*BB970/24-SUM($N181:BA181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BB120,$N999:BB999)+(BC120+BC999*0)*BC970/24-SUM($N181:BB181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BC120,$N999:BC999)+(BD120+BD999*0)*BD970/24-SUM($N181:BC181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BD120,$N999:BD999)+(BE120+BE999*0)*BE970/24-SUM($N181:BD181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BE120,$N999:BE999)+(BF120+BF999*0)*BF970/24-SUM($N181:BE181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BF120,$N999:BF999)+(BG120+BG999*0)*BG970/24-SUM($N181:BF181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BG120,$N999:BG999)+(BH120+BH999*0)*BH970/24-SUM($N181:BG181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BH120,$N999:BH999)+(BI120+BI999*0)*BI970/24-SUM($N181:BH181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BI120,$N999:BI999)+(BJ120+BJ999*0)*BJ970/24-SUM($N181:BI181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BJ120,$N999:BJ999)+(BK120+BK999*0)*BK970/24-SUM($N181:BJ181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BK120,$N999:BK999)+(BL120+BL999*0)*BL970/24-SUM($N181:BK181))*($F1202>=5)","v":0},{"$f":"(SUM($N120:BL120,$N999:BL999)+(BM120+BM999*0)*BM970/24-SUM($N181:BL181))*($F1202>=5)","v":0}]
[null,null,5,"item 5","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N121:N121,$N1000:N1000)+(O121+O1000*0)*O971/24-SUM($N182:N182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:O121,$N1000:O1000)+(P121+P1000*0)*P971/24-SUM($N182:O182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:P121,$N1000:P1000)+(Q121+Q1000*0)*Q971/24-SUM($N182:P182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:Q121,$N1000:Q1000)+(R121+R1000*0)*R971/24-SUM($N182:Q182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:R121,$N1000:R1000)+(S121+S1000*0)*S971/24-SUM($N182:R182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:S121,$N1000:S1000)+(T121+T1000*0)*T971/24-SUM($N182:S182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:T121,$N1000:T1000)+(U121+U1000*0)*U971/24-SUM($N182:T182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:U121,$N1000:U1000)+(V121+V1000*0)*V971/24-SUM($N182:U182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:V121,$N1000:V1000)+(W121+W1000*0)*W971/24-SUM($N182:V182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:W121,$N1000:W1000)+(X121+X1000*0)*X971/24-SUM($N182:W182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:X121,$N1000:X1000)+(Y121+Y1000*0)*Y971/24-SUM($N182:X182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:Y121,$N1000:Y1000)+(Z121+Z1000*0)*Z971/24-SUM($N182:Y182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:Z121,$N1000:Z1000)+(AA121+AA1000*0)*AA971/24-SUM($N182:Z182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AA121,$N1000:AA1000)+(AB121+AB1000*0)*AB971/24-SUM($N182:AA182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AB121,$N1000:AB1000)+(AC121+AC1000*0)*AC971/24-SUM($N182:AB182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AC121,$N1000:AC1000)+(AD121+AD1000*0)*AD971/24-SUM($N182:AC182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AD121,$N1000:AD1000)+(AE121+AE1000*0)*AE971/24-SUM($N182:AD182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AE121,$N1000:AE1000)+(AF121+AF1000*0)*AF971/24-SUM($N182:AE182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AF121,$N1000:AF1000)+(AG121+AG1000*0)*AG971/24-SUM($N182:AF182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AG121,$N1000:AG1000)+(AH121+AH1000*0)*AH971/24-SUM($N182:AG182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AH121,$N1000:AH1000)+(AI121+AI1000*0)*AI971/24-SUM($N182:AH182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AI121,$N1000:AI1000)+(AJ121+AJ1000*0)*AJ971/24-SUM($N182:AI182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AJ121,$N1000:AJ1000)+(AK121+AK1000*0)*AK971/24-SUM($N182:AJ182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AK121,$N1000:AK1000)+(AL121+AL1000*0)*AL971/24-SUM($N182:AK182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AL121,$N1000:AL1000)+(AM121+AM1000*0)*AM971/24-SUM($N182:AL182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AM121,$N1000:AM1000)+(AN121+AN1000*0)*AN971/24-SUM($N182:AM182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AN121,$N1000:AN1000)+(AO121+AO1000*0)*AO971/24-SUM($N182:AN182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AO121,$N1000:AO1000)+(AP121+AP1000*0)*AP971/24-SUM($N182:AO182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AP121,$N1000:AP1000)+(AQ121+AQ1000*0)*AQ971/24-SUM($N182:AP182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AQ121,$N1000:AQ1000)+(AR121+AR1000*0)*AR971/24-SUM($N182:AQ182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AR121,$N1000:AR1000)+(AS121+AS1000*0)*AS971/24-SUM($N182:AR182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AS121,$N1000:AS1000)+(AT121+AT1000*0)*AT971/24-SUM($N182:AS182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AT121,$N1000:AT1000)+(AU121+AU1000*0)*AU971/24-SUM($N182:AT182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AU121,$N1000:AU1000)+(AV121+AV1000*0)*AV971/24-SUM($N182:AU182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AV121,$N1000:AV1000)+(AW121+AW1000*0)*AW971/24-SUM($N182:AV182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AW121,$N1000:AW1000)+(AX121+AX1000*0)*AX971/24-SUM($N182:AW182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AX121,$N1000:AX1000)+(AY121+AY1000*0)*AY971/24-SUM($N182:AX182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AY121,$N1000:AY1000)+(AZ121+AZ1000*0)*AZ971/24-SUM($N182:AY182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:AZ121,$N1000:AZ1000)+(BA121+BA1000*0)*BA971/24-SUM($N182:AZ182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BA121,$N1000:BA1000)+(BB121+BB1000*0)*BB971/24-SUM($N182:BA182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BB121,$N1000:BB1000)+(BC121+BC1000*0)*BC971/24-SUM($N182:BB182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BC121,$N1000:BC1000)+(BD121+BD1000*0)*BD971/24-SUM($N182:BC182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BD121,$N1000:BD1000)+(BE121+BE1000*0)*BE971/24-SUM($N182:BD182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BE121,$N1000:BE1000)+(BF121+BF1000*0)*BF971/24-SUM($N182:BE182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BF121,$N1000:BF1000)+(BG121+BG1000*0)*BG971/24-SUM($N182:BF182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BG121,$N1000:BG1000)+(BH121+BH1000*0)*BH971/24-SUM($N182:BG182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BH121,$N1000:BH1000)+(BI121+BI1000*0)*BI971/24-SUM($N182:BH182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BI121,$N1000:BI1000)+(BJ121+BJ1000*0)*BJ971/24-SUM($N182:BI182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BJ121,$N1000:BJ1000)+(BK121+BK1000*0)*BK971/24-SUM($N182:BJ182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BK121,$N1000:BK1000)+(BL121+BL1000*0)*BL971/24-SUM($N182:BK182))*($F1203>=5)","v":0},{"$f":"(SUM($N121:BL121,$N1000:BL1000)+(BM121+BM1000*0)*BM971/24-SUM($N182:BL182))*($F1203>=5)","v":0}]
[null,null,6,"item 6","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N122:N122,$N1001:N1001)+(O122+O1001*0)*O972/24-SUM($N183:N183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:O122,$N1001:O1001)+(P122+P1001*0)*P972/24-SUM($N183:O183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:P122,$N1001:P1001)+(Q122+Q1001*0)*Q972/24-SUM($N183:P183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:Q122,$N1001:Q1001)+(R122+R1001*0)*R972/24-SUM($N183:Q183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:R122,$N1001:R1001)+(S122+S1001*0)*S972/24-SUM($N183:R183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:S122,$N1001:S1001)+(T122+T1001*0)*T972/24-SUM($N183:S183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:T122,$N1001:T1001)+(U122+U1001*0)*U972/24-SUM($N183:T183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:U122,$N1001:U1001)+(V122+V1001*0)*V972/24-SUM($N183:U183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:V122,$N1001:V1001)+(W122+W1001*0)*W972/24-SUM($N183:V183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:W122,$N1001:W1001)+(X122+X1001*0)*X972/24-SUM($N183:W183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:X122,$N1001:X1001)+(Y122+Y1001*0)*Y972/24-SUM($N183:X183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:Y122,$N1001:Y1001)+(Z122+Z1001*0)*Z972/24-SUM($N183:Y183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:Z122,$N1001:Z1001)+(AA122+AA1001*0)*AA972/24-SUM($N183:Z183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AA122,$N1001:AA1001)+(AB122+AB1001*0)*AB972/24-SUM($N183:AA183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AB122,$N1001:AB1001)+(AC122+AC1001*0)*AC972/24-SUM($N183:AB183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AC122,$N1001:AC1001)+(AD122+AD1001*0)*AD972/24-SUM($N183:AC183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AD122,$N1001:AD1001)+(AE122+AE1001*0)*AE972/24-SUM($N183:AD183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AE122,$N1001:AE1001)+(AF122+AF1001*0)*AF972/24-SUM($N183:AE183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AF122,$N1001:AF1001)+(AG122+AG1001*0)*AG972/24-SUM($N183:AF183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AG122,$N1001:AG1001)+(AH122+AH1001*0)*AH972/24-SUM($N183:AG183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AH122,$N1001:AH1001)+(AI122+AI1001*0)*AI972/24-SUM($N183:AH183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AI122,$N1001:AI1001)+(AJ122+AJ1001*0)*AJ972/24-SUM($N183:AI183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AJ122,$N1001:AJ1001)+(AK122+AK1001*0)*AK972/24-SUM($N183:AJ183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AK122,$N1001:AK1001)+(AL122+AL1001*0)*AL972/24-SUM($N183:AK183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AL122,$N1001:AL1001)+(AM122+AM1001*0)*AM972/24-SUM($N183:AL183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AM122,$N1001:AM1001)+(AN122+AN1001*0)*AN972/24-SUM($N183:AM183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AN122,$N1001:AN1001)+(AO122+AO1001*0)*AO972/24-SUM($N183:AN183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AO122,$N1001:AO1001)+(AP122+AP1001*0)*AP972/24-SUM($N183:AO183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AP122,$N1001:AP1001)+(AQ122+AQ1001*0)*AQ972/24-SUM($N183:AP183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AQ122,$N1001:AQ1001)+(AR122+AR1001*0)*AR972/24-SUM($N183:AQ183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AR122,$N1001:AR1001)+(AS122+AS1001*0)*AS972/24-SUM($N183:AR183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AS122,$N1001:AS1001)+(AT122+AT1001*0)*AT972/24-SUM($N183:AS183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AT122,$N1001:AT1001)+(AU122+AU1001*0)*AU972/24-SUM($N183:AT183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AU122,$N1001:AU1001)+(AV122+AV1001*0)*AV972/24-SUM($N183:AU183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AV122,$N1001:AV1001)+(AW122+AW1001*0)*AW972/24-SUM($N183:AV183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AW122,$N1001:AW1001)+(AX122+AX1001*0)*AX972/24-SUM($N183:AW183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AX122,$N1001:AX1001)+(AY122+AY1001*0)*AY972/24-SUM($N183:AX183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AY122,$N1001:AY1001)+(AZ122+AZ1001*0)*AZ972/24-SUM($N183:AY183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:AZ122,$N1001:AZ1001)+(BA122+BA1001*0)*BA972/24-SUM($N183:AZ183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BA122,$N1001:BA1001)+(BB122+BB1001*0)*BB972/24-SUM($N183:BA183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BB122,$N1001:BB1001)+(BC122+BC1001*0)*BC972/24-SUM($N183:BB183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BC122,$N1001:BC1001)+(BD122+BD1001*0)*BD972/24-SUM($N183:BC183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BD122,$N1001:BD1001)+(BE122+BE1001*0)*BE972/24-SUM($N183:BD183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BE122,$N1001:BE1001)+(BF122+BF1001*0)*BF972/24-SUM($N183:BE183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BF122,$N1001:BF1001)+(BG122+BG1001*0)*BG972/24-SUM($N183:BF183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BG122,$N1001:BG1001)+(BH122+BH1001*0)*BH972/24-SUM($N183:BG183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BH122,$N1001:BH1001)+(BI122+BI1001*0)*BI972/24-SUM($N183:BH183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BI122,$N1001:BI1001)+(BJ122+BJ1001*0)*BJ972/24-SUM($N183:BI183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BJ122,$N1001:BJ1001)+(BK122+BK1001*0)*BK972/24-SUM($N183:BJ183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BK122,$N1001:BK1001)+(BL122+BL1001*0)*BL972/24-SUM($N183:BK183))*($F1204>=5)","v":0},{"$f":"(SUM($N122:BL122,$N1001:BL1001)+(BM122+BM1001*0)*BM972/24-SUM($N183:BL183))*($F1204>=5)","v":0}]
[null,null,7,"item 7","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N123:N123,$N1002:N1002)+(O123+O1002*0)*O973/24-SUM($N184:N184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:O123,$N1002:O1002)+(P123+P1002*0)*P973/24-SUM($N184:O184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:P123,$N1002:P1002)+(Q123+Q1002*0)*Q973/24-SUM($N184:P184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:Q123,$N1002:Q1002)+(R123+R1002*0)*R973/24-SUM($N184:Q184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:R123,$N1002:R1002)+(S123+S1002*0)*S973/24-SUM($N184:R184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:S123,$N1002:S1002)+(T123+T1002*0)*T973/24-SUM($N184:S184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:T123,$N1002:T1002)+(U123+U1002*0)*U973/24-SUM($N184:T184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:U123,$N1002:U1002)+(V123+V1002*0)*V973/24-SUM($N184:U184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:V123,$N1002:V1002)+(W123+W1002*0)*W973/24-SUM($N184:V184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:W123,$N1002:W1002)+(X123+X1002*0)*X973/24-SUM($N184:W184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:X123,$N1002:X1002)+(Y123+Y1002*0)*Y973/24-SUM($N184:X184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:Y123,$N1002:Y1002)+(Z123+Z1002*0)*Z973/24-SUM($N184:Y184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:Z123,$N1002:Z1002)+(AA123+AA1002*0)*AA973/24-SUM($N184:Z184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AA123,$N1002:AA1002)+(AB123+AB1002*0)*AB973/24-SUM($N184:AA184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AB123,$N1002:AB1002)+(AC123+AC1002*0)*AC973/24-SUM($N184:AB184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AC123,$N1002:AC1002)+(AD123+AD1002*0)*AD973/24-SUM($N184:AC184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AD123,$N1002:AD1002)+(AE123+AE1002*0)*AE973/24-SUM($N184:AD184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AE123,$N1002:AE1002)+(AF123+AF1002*0)*AF973/24-SUM($N184:AE184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AF123,$N1002:AF1002)+(AG123+AG1002*0)*AG973/24-SUM($N184:AF184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AG123,$N1002:AG1002)+(AH123+AH1002*0)*AH973/24-SUM($N184:AG184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AH123,$N1002:AH1002)+(AI123+AI1002*0)*AI973/24-SUM($N184:AH184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AI123,$N1002:AI1002)+(AJ123+AJ1002*0)*AJ973/24-SUM($N184:AI184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AJ123,$N1002:AJ1002)+(AK123+AK1002*0)*AK973/24-SUM($N184:AJ184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AK123,$N1002:AK1002)+(AL123+AL1002*0)*AL973/24-SUM($N184:AK184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AL123,$N1002:AL1002)+(AM123+AM1002*0)*AM973/24-SUM($N184:AL184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AM123,$N1002:AM1002)+(AN123+AN1002*0)*AN973/24-SUM($N184:AM184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AN123,$N1002:AN1002)+(AO123+AO1002*0)*AO973/24-SUM($N184:AN184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AO123,$N1002:AO1002)+(AP123+AP1002*0)*AP973/24-SUM($N184:AO184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AP123,$N1002:AP1002)+(AQ123+AQ1002*0)*AQ973/24-SUM($N184:AP184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AQ123,$N1002:AQ1002)+(AR123+AR1002*0)*AR973/24-SUM($N184:AQ184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AR123,$N1002:AR1002)+(AS123+AS1002*0)*AS973/24-SUM($N184:AR184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AS123,$N1002:AS1002)+(AT123+AT1002*0)*AT973/24-SUM($N184:AS184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AT123,$N1002:AT1002)+(AU123+AU1002*0)*AU973/24-SUM($N184:AT184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AU123,$N1002:AU1002)+(AV123+AV1002*0)*AV973/24-SUM($N184:AU184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AV123,$N1002:AV1002)+(AW123+AW1002*0)*AW973/24-SUM($N184:AV184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AW123,$N1002:AW1002)+(AX123+AX1002*0)*AX973/24-SUM($N184:AW184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AX123,$N1002:AX1002)+(AY123+AY1002*0)*AY973/24-SUM($N184:AX184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AY123,$N1002:AY1002)+(AZ123+AZ1002*0)*AZ973/24-SUM($N184:AY184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:AZ123,$N1002:AZ1002)+(BA123+BA1002*0)*BA973/24-SUM($N184:AZ184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BA123,$N1002:BA1002)+(BB123+BB1002*0)*BB973/24-SUM($N184:BA184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BB123,$N1002:BB1002)+(BC123+BC1002*0)*BC973/24-SUM($N184:BB184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BC123,$N1002:BC1002)+(BD123+BD1002*0)*BD973/24-SUM($N184:BC184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BD123,$N1002:BD1002)+(BE123+BE1002*0)*BE973/24-SUM($N184:BD184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BE123,$N1002:BE1002)+(BF123+BF1002*0)*BF973/24-SUM($N184:BE184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BF123,$N1002:BF1002)+(BG123+BG1002*0)*BG973/24-SUM($N184:BF184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BG123,$N1002:BG1002)+(BH123+BH1002*0)*BH973/24-SUM($N184:BG184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BH123,$N1002:BH1002)+(BI123+BI1002*0)*BI973/24-SUM($N184:BH184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BI123,$N1002:BI1002)+(BJ123+BJ1002*0)*BJ973/24-SUM($N184:BI184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BJ123,$N1002:BJ1002)+(BK123+BK1002*0)*BK973/24-SUM($N184:BJ184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BK123,$N1002:BK1002)+(BL123+BL1002*0)*BL973/24-SUM($N184:BK184))*($F1205>=5)","v":0},{"$f":"(SUM($N123:BL123,$N1002:BL1002)+(BM123+BM1002*0)*BM973/24-SUM($N184:BL184))*($F1205>=5)","v":0}]
[null,null,8,"item 8","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N124:N124,$N1003:N1003)+(O124+O1003*0)*O974/24-SUM($N185:N185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:O124,$N1003:O1003)+(P124+P1003*0)*P974/24-SUM($N185:O185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:P124,$N1003:P1003)+(Q124+Q1003*0)*Q974/24-SUM($N185:P185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:Q124,$N1003:Q1003)+(R124+R1003*0)*R974/24-SUM($N185:Q185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:R124,$N1003:R1003)+(S124+S1003*0)*S974/24-SUM($N185:R185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:S124,$N1003:S1003)+(T124+T1003*0)*T974/24-SUM($N185:S185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:T124,$N1003:T1003)+(U124+U1003*0)*U974/24-SUM($N185:T185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:U124,$N1003:U1003)+(V124+V1003*0)*V974/24-SUM($N185:U185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:V124,$N1003:V1003)+(W124+W1003*0)*W974/24-SUM($N185:V185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:W124,$N1003:W1003)+(X124+X1003*0)*X974/24-SUM($N185:W185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:X124,$N1003:X1003)+(Y124+Y1003*0)*Y974/24-SUM($N185:X185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:Y124,$N1003:Y1003)+(Z124+Z1003*0)*Z974/24-SUM($N185:Y185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:Z124,$N1003:Z1003)+(AA124+AA1003*0)*AA974/24-SUM($N185:Z185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AA124,$N1003:AA1003)+(AB124+AB1003*0)*AB974/24-SUM($N185:AA185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AB124,$N1003:AB1003)+(AC124+AC1003*0)*AC974/24-SUM($N185:AB185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AC124,$N1003:AC1003)+(AD124+AD1003*0)*AD974/24-SUM($N185:AC185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AD124,$N1003:AD1003)+(AE124+AE1003*0)*AE974/24-SUM($N185:AD185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AE124,$N1003:AE1003)+(AF124+AF1003*0)*AF974/24-SUM($N185:AE185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AF124,$N1003:AF1003)+(AG124+AG1003*0)*AG974/24-SUM($N185:AF185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AG124,$N1003:AG1003)+(AH124+AH1003*0)*AH974/24-SUM($N185:AG185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AH124,$N1003:AH1003)+(AI124+AI1003*0)*AI974/24-SUM($N185:AH185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AI124,$N1003:AI1003)+(AJ124+AJ1003*0)*AJ974/24-SUM($N185:AI185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AJ124,$N1003:AJ1003)+(AK124+AK1003*0)*AK974/24-SUM($N185:AJ185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AK124,$N1003:AK1003)+(AL124+AL1003*0)*AL974/24-SUM($N185:AK185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AL124,$N1003:AL1003)+(AM124+AM1003*0)*AM974/24-SUM($N185:AL185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AM124,$N1003:AM1003)+(AN124+AN1003*0)*AN974/24-SUM($N185:AM185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AN124,$N1003:AN1003)+(AO124+AO1003*0)*AO974/24-SUM($N185:AN185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AO124,$N1003:AO1003)+(AP124+AP1003*0)*AP974/24-SUM($N185:AO185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AP124,$N1003:AP1003)+(AQ124+AQ1003*0)*AQ974/24-SUM($N185:AP185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AQ124,$N1003:AQ1003)+(AR124+AR1003*0)*AR974/24-SUM($N185:AQ185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AR124,$N1003:AR1003)+(AS124+AS1003*0)*AS974/24-SUM($N185:AR185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AS124,$N1003:AS1003)+(AT124+AT1003*0)*AT974/24-SUM($N185:AS185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AT124,$N1003:AT1003)+(AU124+AU1003*0)*AU974/24-SUM($N185:AT185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AU124,$N1003:AU1003)+(AV124+AV1003*0)*AV974/24-SUM($N185:AU185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AV124,$N1003:AV1003)+(AW124+AW1003*0)*AW974/24-SUM($N185:AV185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AW124,$N1003:AW1003)+(AX124+AX1003*0)*AX974/24-SUM($N185:AW185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AX124,$N1003:AX1003)+(AY124+AY1003*0)*AY974/24-SUM($N185:AX185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AY124,$N1003:AY1003)+(AZ124+AZ1003*0)*AZ974/24-SUM($N185:AY185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:AZ124,$N1003:AZ1003)+(BA124+BA1003*0)*BA974/24-SUM($N185:AZ185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BA124,$N1003:BA1003)+(BB124+BB1003*0)*BB974/24-SUM($N185:BA185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BB124,$N1003:BB1003)+(BC124+BC1003*0)*BC974/24-SUM($N185:BB185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BC124,$N1003:BC1003)+(BD124+BD1003*0)*BD974/24-SUM($N185:BC185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BD124,$N1003:BD1003)+(BE124+BE1003*0)*BE974/24-SUM($N185:BD185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BE124,$N1003:BE1003)+(BF124+BF1003*0)*BF974/24-SUM($N185:BE185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BF124,$N1003:BF1003)+(BG124+BG1003*0)*BG974/24-SUM($N185:BF185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BG124,$N1003:BG1003)+(BH124+BH1003*0)*BH974/24-SUM($N185:BG185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BH124,$N1003:BH1003)+(BI124+BI1003*0)*BI974/24-SUM($N185:BH185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BI124,$N1003:BI1003)+(BJ124+BJ1003*0)*BJ974/24-SUM($N185:BI185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BJ124,$N1003:BJ1003)+(BK124+BK1003*0)*BK974/24-SUM($N185:BJ185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BK124,$N1003:BK1003)+(BL124+BL1003*0)*BL974/24-SUM($N185:BK185))*($F1206>=5)","v":0},{"$f":"(SUM($N124:BL124,$N1003:BL1003)+(BM124+BM1003*0)*BM974/24-SUM($N185:BL185))*($F1206>=5)","v":0}]
[null,null,9,"item 9","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N125:N125,$N1004:N1004)+(O125+O1004*0)*O975/24-SUM($N186:N186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:O125,$N1004:O1004)+(P125+P1004*0)*P975/24-SUM($N186:O186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:P125,$N1004:P1004)+(Q125+Q1004*0)*Q975/24-SUM($N186:P186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:Q125,$N1004:Q1004)+(R125+R1004*0)*R975/24-SUM($N186:Q186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:R125,$N1004:R1004)+(S125+S1004*0)*S975/24-SUM($N186:R186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:S125,$N1004:S1004)+(T125+T1004*0)*T975/24-SUM($N186:S186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:T125,$N1004:T1004)+(U125+U1004*0)*U975/24-SUM($N186:T186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:U125,$N1004:U1004)+(V125+V1004*0)*V975/24-SUM($N186:U186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:V125,$N1004:V1004)+(W125+W1004*0)*W975/24-SUM($N186:V186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:W125,$N1004:W1004)+(X125+X1004*0)*X975/24-SUM($N186:W186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:X125,$N1004:X1004)+(Y125+Y1004*0)*Y975/24-SUM($N186:X186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:Y125,$N1004:Y1004)+(Z125+Z1004*0)*Z975/24-SUM($N186:Y186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:Z125,$N1004:Z1004)+(AA125+AA1004*0)*AA975/24-SUM($N186:Z186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AA125,$N1004:AA1004)+(AB125+AB1004*0)*AB975/24-SUM($N186:AA186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AB125,$N1004:AB1004)+(AC125+AC1004*0)*AC975/24-SUM($N186:AB186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AC125,$N1004:AC1004)+(AD125+AD1004*0)*AD975/24-SUM($N186:AC186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AD125,$N1004:AD1004)+(AE125+AE1004*0)*AE975/24-SUM($N186:AD186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AE125,$N1004:AE1004)+(AF125+AF1004*0)*AF975/24-SUM($N186:AE186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AF125,$N1004:AF1004)+(AG125+AG1004*0)*AG975/24-SUM($N186:AF186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AG125,$N1004:AG1004)+(AH125+AH1004*0)*AH975/24-SUM($N186:AG186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AH125,$N1004:AH1004)+(AI125+AI1004*0)*AI975/24-SUM($N186:AH186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AI125,$N1004:AI1004)+(AJ125+AJ1004*0)*AJ975/24-SUM($N186:AI186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AJ125,$N1004:AJ1004)+(AK125+AK1004*0)*AK975/24-SUM($N186:AJ186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AK125,$N1004:AK1004)+(AL125+AL1004*0)*AL975/24-SUM($N186:AK186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AL125,$N1004:AL1004)+(AM125+AM1004*0)*AM975/24-SUM($N186:AL186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AM125,$N1004:AM1004)+(AN125+AN1004*0)*AN975/24-SUM($N186:AM186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AN125,$N1004:AN1004)+(AO125+AO1004*0)*AO975/24-SUM($N186:AN186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AO125,$N1004:AO1004)+(AP125+AP1004*0)*AP975/24-SUM($N186:AO186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AP125,$N1004:AP1004)+(AQ125+AQ1004*0)*AQ975/24-SUM($N186:AP186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AQ125,$N1004:AQ1004)+(AR125+AR1004*0)*AR975/24-SUM($N186:AQ186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AR125,$N1004:AR1004)+(AS125+AS1004*0)*AS975/24-SUM($N186:AR186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AS125,$N1004:AS1004)+(AT125+AT1004*0)*AT975/24-SUM($N186:AS186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AT125,$N1004:AT1004)+(AU125+AU1004*0)*AU975/24-SUM($N186:AT186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AU125,$N1004:AU1004)+(AV125+AV1004*0)*AV975/24-SUM($N186:AU186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AV125,$N1004:AV1004)+(AW125+AW1004*0)*AW975/24-SUM($N186:AV186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AW125,$N1004:AW1004)+(AX125+AX1004*0)*AX975/24-SUM($N186:AW186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AX125,$N1004:AX1004)+(AY125+AY1004*0)*AY975/24-SUM($N186:AX186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AY125,$N1004:AY1004)+(AZ125+AZ1004*0)*AZ975/24-SUM($N186:AY186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:AZ125,$N1004:AZ1004)+(BA125+BA1004*0)*BA975/24-SUM($N186:AZ186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BA125,$N1004:BA1004)+(BB125+BB1004*0)*BB975/24-SUM($N186:BA186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BB125,$N1004:BB1004)+(BC125+BC1004*0)*BC975/24-SUM($N186:BB186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BC125,$N1004:BC1004)+(BD125+BD1004*0)*BD975/24-SUM($N186:BC186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BD125,$N1004:BD1004)+(BE125+BE1004*0)*BE975/24-SUM($N186:BD186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BE125,$N1004:BE1004)+(BF125+BF1004*0)*BF975/24-SUM($N186:BE186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BF125,$N1004:BF1004)+(BG125+BG1004*0)*BG975/24-SUM($N186:BF186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BG125,$N1004:BG1004)+(BH125+BH1004*0)*BH975/24-SUM($N186:BG186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BH125,$N1004:BH1004)+(BI125+BI1004*0)*BI975/24-SUM($N186:BH186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BI125,$N1004:BI1004)+(BJ125+BJ1004*0)*BJ975/24-SUM($N186:BI186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BJ125,$N1004:BJ1004)+(BK125+BK1004*0)*BK975/24-SUM($N186:BJ186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BK125,$N1004:BK1004)+(BL125+BL1004*0)*BL975/24-SUM($N186:BK186))*($F1207>=5)","v":0},{"$f":"(SUM($N125:BL125,$N1004:BL1004)+(BM125+BM1004*0)*BM975/24-SUM($N186:BL186))*($F1207>=5)","v":0}]
[null,null,10,"item 10","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N126:N126,$N1005:N1005)+(O126+O1005*0)*O976/24-SUM($N187:N187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:O126,$N1005:O1005)+(P126+P1005*0)*P976/24-SUM($N187:O187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:P126,$N1005:P1005)+(Q126+Q1005*0)*Q976/24-SUM($N187:P187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:Q126,$N1005:Q1005)+(R126+R1005*0)*R976/24-SUM($N187:Q187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:R126,$N1005:R1005)+(S126+S1005*0)*S976/24-SUM($N187:R187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:S126,$N1005:S1005)+(T126+T1005*0)*T976/24-SUM($N187:S187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:T126,$N1005:T1005)+(U126+U1005*0)*U976/24-SUM($N187:T187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:U126,$N1005:U1005)+(V126+V1005*0)*V976/24-SUM($N187:U187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:V126,$N1005:V1005)+(W126+W1005*0)*W976/24-SUM($N187:V187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:W126,$N1005:W1005)+(X126+X1005*0)*X976/24-SUM($N187:W187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:X126,$N1005:X1005)+(Y126+Y1005*0)*Y976/24-SUM($N187:X187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:Y126,$N1005:Y1005)+(Z126+Z1005*0)*Z976/24-SUM($N187:Y187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:Z126,$N1005:Z1005)+(AA126+AA1005*0)*AA976/24-SUM($N187:Z187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AA126,$N1005:AA1005)+(AB126+AB1005*0)*AB976/24-SUM($N187:AA187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AB126,$N1005:AB1005)+(AC126+AC1005*0)*AC976/24-SUM($N187:AB187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AC126,$N1005:AC1005)+(AD126+AD1005*0)*AD976/24-SUM($N187:AC187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AD126,$N1005:AD1005)+(AE126+AE1005*0)*AE976/24-SUM($N187:AD187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AE126,$N1005:AE1005)+(AF126+AF1005*0)*AF976/24-SUM($N187:AE187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AF126,$N1005:AF1005)+(AG126+AG1005*0)*AG976/24-SUM($N187:AF187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AG126,$N1005:AG1005)+(AH126+AH1005*0)*AH976/24-SUM($N187:AG187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AH126,$N1005:AH1005)+(AI126+AI1005*0)*AI976/24-SUM($N187:AH187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AI126,$N1005:AI1005)+(AJ126+AJ1005*0)*AJ976/24-SUM($N187:AI187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AJ126,$N1005:AJ1005)+(AK126+AK1005*0)*AK976/24-SUM($N187:AJ187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AK126,$N1005:AK1005)+(AL126+AL1005*0)*AL976/24-SUM($N187:AK187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AL126,$N1005:AL1005)+(AM126+AM1005*0)*AM976/24-SUM($N187:AL187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AM126,$N1005:AM1005)+(AN126+AN1005*0)*AN976/24-SUM($N187:AM187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AN126,$N1005:AN1005)+(AO126+AO1005*0)*AO976/24-SUM($N187:AN187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AO126,$N1005:AO1005)+(AP126+AP1005*0)*AP976/24-SUM($N187:AO187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AP126,$N1005:AP1005)+(AQ126+AQ1005*0)*AQ976/24-SUM($N187:AP187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AQ126,$N1005:AQ1005)+(AR126+AR1005*0)*AR976/24-SUM($N187:AQ187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AR126,$N1005:AR1005)+(AS126+AS1005*0)*AS976/24-SUM($N187:AR187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AS126,$N1005:AS1005)+(AT126+AT1005*0)*AT976/24-SUM($N187:AS187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AT126,$N1005:AT1005)+(AU126+AU1005*0)*AU976/24-SUM($N187:AT187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AU126,$N1005:AU1005)+(AV126+AV1005*0)*AV976/24-SUM($N187:AU187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AV126,$N1005:AV1005)+(AW126+AW1005*0)*AW976/24-SUM($N187:AV187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AW126,$N1005:AW1005)+(AX126+AX1005*0)*AX976/24-SUM($N187:AW187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AX126,$N1005:AX1005)+(AY126+AY1005*0)*AY976/24-SUM($N187:AX187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AY126,$N1005:AY1005)+(AZ126+AZ1005*0)*AZ976/24-SUM($N187:AY187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:AZ126,$N1005:AZ1005)+(BA126+BA1005*0)*BA976/24-SUM($N187:AZ187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BA126,$N1005:BA1005)+(BB126+BB1005*0)*BB976/24-SUM($N187:BA187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BB126,$N1005:BB1005)+(BC126+BC1005*0)*BC976/24-SUM($N187:BB187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BC126,$N1005:BC1005)+(BD126+BD1005*0)*BD976/24-SUM($N187:BC187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BD126,$N1005:BD1005)+(BE126+BE1005*0)*BE976/24-SUM($N187:BD187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BE126,$N1005:BE1005)+(BF126+BF1005*0)*BF976/24-SUM($N187:BE187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BF126,$N1005:BF1005)+(BG126+BG1005*0)*BG976/24-SUM($N187:BF187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BG126,$N1005:BG1005)+(BH126+BH1005*0)*BH976/24-SUM($N187:BG187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BH126,$N1005:BH1005)+(BI126+BI1005*0)*BI976/24-SUM($N187:BH187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BI126,$N1005:BI1005)+(BJ126+BJ1005*0)*BJ976/24-SUM($N187:BI187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BJ126,$N1005:BJ1005)+(BK126+BK1005*0)*BK976/24-SUM($N187:BJ187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BK126,$N1005:BK1005)+(BL126+BL1005*0)*BL976/24-SUM($N187:BK187))*($F1208>=5)","v":0},{"$f":"(SUM($N126:BL126,$N1005:BL1005)+(BM126+BM1005*0)*BM976/24-SUM($N187:BL187))*($F1208>=5)","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N127:N127,$N1006:N1006)+(O127+O1006*0)*O977/24-SUM($N188:N188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:O127,$N1006:O1006)+(P127+P1006*0)*P977/24-SUM($N188:O188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:P127,$N1006:P1006)+(Q127+Q1006*0)*Q977/24-SUM($N188:P188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:Q127,$N1006:Q1006)+(R127+R1006*0)*R977/24-SUM($N188:Q188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:R127,$N1006:R1006)+(S127+S1006*0)*S977/24-SUM($N188:R188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:S127,$N1006:S1006)+(T127+T1006*0)*T977/24-SUM($N188:S188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:T127,$N1006:T1006)+(U127+U1006*0)*U977/24-SUM($N188:T188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:U127,$N1006:U1006)+(V127+V1006*0)*V977/24-SUM($N188:U188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:V127,$N1006:V1006)+(W127+W1006*0)*W977/24-SUM($N188:V188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:W127,$N1006:W1006)+(X127+X1006*0)*X977/24-SUM($N188:W188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:X127,$N1006:X1006)+(Y127+Y1006*0)*Y977/24-SUM($N188:X188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:Y127,$N1006:Y1006)+(Z127+Z1006*0)*Z977/24-SUM($N188:Y188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:Z127,$N1006:Z1006)+(AA127+AA1006*0)*AA977/24-SUM($N188:Z188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AA127,$N1006:AA1006)+(AB127+AB1006*0)*AB977/24-SUM($N188:AA188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AB127,$N1006:AB1006)+(AC127+AC1006*0)*AC977/24-SUM($N188:AB188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AC127,$N1006:AC1006)+(AD127+AD1006*0)*AD977/24-SUM($N188:AC188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AD127,$N1006:AD1006)+(AE127+AE1006*0)*AE977/24-SUM($N188:AD188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AE127,$N1006:AE1006)+(AF127+AF1006*0)*AF977/24-SUM($N188:AE188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AF127,$N1006:AF1006)+(AG127+AG1006*0)*AG977/24-SUM($N188:AF188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AG127,$N1006:AG1006)+(AH127+AH1006*0)*AH977/24-SUM($N188:AG188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AH127,$N1006:AH1006)+(AI127+AI1006*0)*AI977/24-SUM($N188:AH188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AI127,$N1006:AI1006)+(AJ127+AJ1006*0)*AJ977/24-SUM($N188:AI188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AJ127,$N1006:AJ1006)+(AK127+AK1006*0)*AK977/24-SUM($N188:AJ188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AK127,$N1006:AK1006)+(AL127+AL1006*0)*AL977/24-SUM($N188:AK188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AL127,$N1006:AL1006)+(AM127+AM1006*0)*AM977/24-SUM($N188:AL188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AM127,$N1006:AM1006)+(AN127+AN1006*0)*AN977/24-SUM($N188:AM188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AN127,$N1006:AN1006)+(AO127+AO1006*0)*AO977/24-SUM($N188:AN188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AO127,$N1006:AO1006)+(AP127+AP1006*0)*AP977/24-SUM($N188:AO188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AP127,$N1006:AP1006)+(AQ127+AQ1006*0)*AQ977/24-SUM($N188:AP188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AQ127,$N1006:AQ1006)+(AR127+AR1006*0)*AR977/24-SUM($N188:AQ188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AR127,$N1006:AR1006)+(AS127+AS1006*0)*AS977/24-SUM($N188:AR188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AS127,$N1006:AS1006)+(AT127+AT1006*0)*AT977/24-SUM($N188:AS188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AT127,$N1006:AT1006)+(AU127+AU1006*0)*AU977/24-SUM($N188:AT188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AU127,$N1006:AU1006)+(AV127+AV1006*0)*AV977/24-SUM($N188:AU188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AV127,$N1006:AV1006)+(AW127+AW1006*0)*AW977/24-SUM($N188:AV188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AW127,$N1006:AW1006)+(AX127+AX1006*0)*AX977/24-SUM($N188:AW188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AX127,$N1006:AX1006)+(AY127+AY1006*0)*AY977/24-SUM($N188:AX188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AY127,$N1006:AY1006)+(AZ127+AZ1006*0)*AZ977/24-SUM($N188:AY188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:AZ127,$N1006:AZ1006)+(BA127+BA1006*0)*BA977/24-SUM($N188:AZ188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BA127,$N1006:BA1006)+(BB127+BB1006*0)*BB977/24-SUM($N188:BA188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BB127,$N1006:BB1006)+(BC127+BC1006*0)*BC977/24-SUM($N188:BB188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BC127,$N1006:BC1006)+(BD127+BD1006*0)*BD977/24-SUM($N188:BC188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BD127,$N1006:BD1006)+(BE127+BE1006*0)*BE977/24-SUM($N188:BD188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BE127,$N1006:BE1006)+(BF127+BF1006*0)*BF977/24-SUM($N188:BE188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BF127,$N1006:BF1006)+(BG127+BG1006*0)*BG977/24-SUM($N188:BF188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BG127,$N1006:BG1006)+(BH127+BH1006*0)*BH977/24-SUM($N188:BG188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BH127,$N1006:BH1006)+(BI127+BI1006*0)*BI977/24-SUM($N188:BH188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BI127,$N1006:BI1006)+(BJ127+BJ1006*0)*BJ977/24-SUM($N188:BI188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BJ127,$N1006:BJ1006)+(BK127+BK1006*0)*BK977/24-SUM($N188:BJ188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BK127,$N1006:BK1006)+(BL127+BL1006*0)*BL977/24-SUM($N188:BK188))*($F1209>=5)","v":0},{"$f":"(SUM($N127:BL127,$N1006:BL1006)+(BM127+BM1006*0)*BM977/24-SUM($N188:BL188))*($F1209>=5)","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N128:N128,$N1007:N1007)+(O128+O1007*0)*O978/24-SUM($N189:N189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:O128,$N1007:O1007)+(P128+P1007*0)*P978/24-SUM($N189:O189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:P128,$N1007:P1007)+(Q128+Q1007*0)*Q978/24-SUM($N189:P189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:Q128,$N1007:Q1007)+(R128+R1007*0)*R978/24-SUM($N189:Q189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:R128,$N1007:R1007)+(S128+S1007*0)*S978/24-SUM($N189:R189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:S128,$N1007:S1007)+(T128+T1007*0)*T978/24-SUM($N189:S189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:T128,$N1007:T1007)+(U128+U1007*0)*U978/24-SUM($N189:T189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:U128,$N1007:U1007)+(V128+V1007*0)*V978/24-SUM($N189:U189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:V128,$N1007:V1007)+(W128+W1007*0)*W978/24-SUM($N189:V189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:W128,$N1007:W1007)+(X128+X1007*0)*X978/24-SUM($N189:W189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:X128,$N1007:X1007)+(Y128+Y1007*0)*Y978/24-SUM($N189:X189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:Y128,$N1007:Y1007)+(Z128+Z1007*0)*Z978/24-SUM($N189:Y189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:Z128,$N1007:Z1007)+(AA128+AA1007*0)*AA978/24-SUM($N189:Z189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AA128,$N1007:AA1007)+(AB128+AB1007*0)*AB978/24-SUM($N189:AA189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AB128,$N1007:AB1007)+(AC128+AC1007*0)*AC978/24-SUM($N189:AB189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AC128,$N1007:AC1007)+(AD128+AD1007*0)*AD978/24-SUM($N189:AC189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AD128,$N1007:AD1007)+(AE128+AE1007*0)*AE978/24-SUM($N189:AD189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AE128,$N1007:AE1007)+(AF128+AF1007*0)*AF978/24-SUM($N189:AE189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AF128,$N1007:AF1007)+(AG128+AG1007*0)*AG978/24-SUM($N189:AF189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AG128,$N1007:AG1007)+(AH128+AH1007*0)*AH978/24-SUM($N189:AG189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AH128,$N1007:AH1007)+(AI128+AI1007*0)*AI978/24-SUM($N189:AH189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AI128,$N1007:AI1007)+(AJ128+AJ1007*0)*AJ978/24-SUM($N189:AI189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AJ128,$N1007:AJ1007)+(AK128+AK1007*0)*AK978/24-SUM($N189:AJ189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AK128,$N1007:AK1007)+(AL128+AL1007*0)*AL978/24-SUM($N189:AK189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AL128,$N1007:AL1007)+(AM128+AM1007*0)*AM978/24-SUM($N189:AL189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AM128,$N1007:AM1007)+(AN128+AN1007*0)*AN978/24-SUM($N189:AM189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AN128,$N1007:AN1007)+(AO128+AO1007*0)*AO978/24-SUM($N189:AN189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AO128,$N1007:AO1007)+(AP128+AP1007*0)*AP978/24-SUM($N189:AO189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AP128,$N1007:AP1007)+(AQ128+AQ1007*0)*AQ978/24-SUM($N189:AP189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AQ128,$N1007:AQ1007)+(AR128+AR1007*0)*AR978/24-SUM($N189:AQ189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AR128,$N1007:AR1007)+(AS128+AS1007*0)*AS978/24-SUM($N189:AR189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AS128,$N1007:AS1007)+(AT128+AT1007*0)*AT978/24-SUM($N189:AS189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AT128,$N1007:AT1007)+(AU128+AU1007*0)*AU978/24-SUM($N189:AT189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AU128,$N1007:AU1007)+(AV128+AV1007*0)*AV978/24-SUM($N189:AU189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AV128,$N1007:AV1007)+(AW128+AW1007*0)*AW978/24-SUM($N189:AV189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AW128,$N1007:AW1007)+(AX128+AX1007*0)*AX978/24-SUM($N189:AW189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AX128,$N1007:AX1007)+(AY128+AY1007*0)*AY978/24-SUM($N189:AX189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AY128,$N1007:AY1007)+(AZ128+AZ1007*0)*AZ978/24-SUM($N189:AY189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:AZ128,$N1007:AZ1007)+(BA128+BA1007*0)*BA978/24-SUM($N189:AZ189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BA128,$N1007:BA1007)+(BB128+BB1007*0)*BB978/24-SUM($N189:BA189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BB128,$N1007:BB1007)+(BC128+BC1007*0)*BC978/24-SUM($N189:BB189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BC128,$N1007:BC1007)+(BD128+BD1007*0)*BD978/24-SUM($N189:BC189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BD128,$N1007:BD1007)+(BE128+BE1007*0)*BE978/24-SUM($N189:BD189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BE128,$N1007:BE1007)+(BF128+BF1007*0)*BF978/24-SUM($N189:BE189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BF128,$N1007:BF1007)+(BG128+BG1007*0)*BG978/24-SUM($N189:BF189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BG128,$N1007:BG1007)+(BH128+BH1007*0)*BH978/24-SUM($N189:BG189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BH128,$N1007:BH1007)+(BI128+BI1007*0)*BI978/24-SUM($N189:BH189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BI128,$N1007:BI1007)+(BJ128+BJ1007*0)*BJ978/24-SUM($N189:BI189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BJ128,$N1007:BJ1007)+(BK128+BK1007*0)*BK978/24-SUM($N189:BJ189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BK128,$N1007:BK1007)+(BL128+BL1007*0)*BL978/24-SUM($N189:BK189))*($F1210>=5)","v":0},{"$f":"(SUM($N128:BL128,$N1007:BL1007)+(BM128+BM1007*0)*BM978/24-SUM($N189:BL189))*($F1210>=5)","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N129:N129,$N1008:N1008)+(O129+O1008*0)*O979/24-SUM($N190:N190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:O129,$N1008:O1008)+(P129+P1008*0)*P979/24-SUM($N190:O190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:P129,$N1008:P1008)+(Q129+Q1008*0)*Q979/24-SUM($N190:P190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:Q129,$N1008:Q1008)+(R129+R1008*0)*R979/24-SUM($N190:Q190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:R129,$N1008:R1008)+(S129+S1008*0)*S979/24-SUM($N190:R190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:S129,$N1008:S1008)+(T129+T1008*0)*T979/24-SUM($N190:S190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:T129,$N1008:T1008)+(U129+U1008*0)*U979/24-SUM($N190:T190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:U129,$N1008:U1008)+(V129+V1008*0)*V979/24-SUM($N190:U190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:V129,$N1008:V1008)+(W129+W1008*0)*W979/24-SUM($N190:V190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:W129,$N1008:W1008)+(X129+X1008*0)*X979/24-SUM($N190:W190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:X129,$N1008:X1008)+(Y129+Y1008*0)*Y979/24-SUM($N190:X190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:Y129,$N1008:Y1008)+(Z129+Z1008*0)*Z979/24-SUM($N190:Y190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:Z129,$N1008:Z1008)+(AA129+AA1008*0)*AA979/24-SUM($N190:Z190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AA129,$N1008:AA1008)+(AB129+AB1008*0)*AB979/24-SUM($N190:AA190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AB129,$N1008:AB1008)+(AC129+AC1008*0)*AC979/24-SUM($N190:AB190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AC129,$N1008:AC1008)+(AD129+AD1008*0)*AD979/24-SUM($N190:AC190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AD129,$N1008:AD1008)+(AE129+AE1008*0)*AE979/24-SUM($N190:AD190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AE129,$N1008:AE1008)+(AF129+AF1008*0)*AF979/24-SUM($N190:AE190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AF129,$N1008:AF1008)+(AG129+AG1008*0)*AG979/24-SUM($N190:AF190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AG129,$N1008:AG1008)+(AH129+AH1008*0)*AH979/24-SUM($N190:AG190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AH129,$N1008:AH1008)+(AI129+AI1008*0)*AI979/24-SUM($N190:AH190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AI129,$N1008:AI1008)+(AJ129+AJ1008*0)*AJ979/24-SUM($N190:AI190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AJ129,$N1008:AJ1008)+(AK129+AK1008*0)*AK979/24-SUM($N190:AJ190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AK129,$N1008:AK1008)+(AL129+AL1008*0)*AL979/24-SUM($N190:AK190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AL129,$N1008:AL1008)+(AM129+AM1008*0)*AM979/24-SUM($N190:AL190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AM129,$N1008:AM1008)+(AN129+AN1008*0)*AN979/24-SUM($N190:AM190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AN129,$N1008:AN1008)+(AO129+AO1008*0)*AO979/24-SUM($N190:AN190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AO129,$N1008:AO1008)+(AP129+AP1008*0)*AP979/24-SUM($N190:AO190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AP129,$N1008:AP1008)+(AQ129+AQ1008*0)*AQ979/24-SUM($N190:AP190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AQ129,$N1008:AQ1008)+(AR129+AR1008*0)*AR979/24-SUM($N190:AQ190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AR129,$N1008:AR1008)+(AS129+AS1008*0)*AS979/24-SUM($N190:AR190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AS129,$N1008:AS1008)+(AT129+AT1008*0)*AT979/24-SUM($N190:AS190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AT129,$N1008:AT1008)+(AU129+AU1008*0)*AU979/24-SUM($N190:AT190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AU129,$N1008:AU1008)+(AV129+AV1008*0)*AV979/24-SUM($N190:AU190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AV129,$N1008:AV1008)+(AW129+AW1008*0)*AW979/24-SUM($N190:AV190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AW129,$N1008:AW1008)+(AX129+AX1008*0)*AX979/24-SUM($N190:AW190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AX129,$N1008:AX1008)+(AY129+AY1008*0)*AY979/24-SUM($N190:AX190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AY129,$N1008:AY1008)+(AZ129+AZ1008*0)*AZ979/24-SUM($N190:AY190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:AZ129,$N1008:AZ1008)+(BA129+BA1008*0)*BA979/24-SUM($N190:AZ190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BA129,$N1008:BA1008)+(BB129+BB1008*0)*BB979/24-SUM($N190:BA190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BB129,$N1008:BB1008)+(BC129+BC1008*0)*BC979/24-SUM($N190:BB190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BC129,$N1008:BC1008)+(BD129+BD1008*0)*BD979/24-SUM($N190:BC190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BD129,$N1008:BD1008)+(BE129+BE1008*0)*BE979/24-SUM($N190:BD190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BE129,$N1008:BE1008)+(BF129+BF1008*0)*BF979/24-SUM($N190:BE190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BF129,$N1008:BF1008)+(BG129+BG1008*0)*BG979/24-SUM($N190:BF190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BG129,$N1008:BG1008)+(BH129+BH1008*0)*BH979/24-SUM($N190:BG190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BH129,$N1008:BH1008)+(BI129+BI1008*0)*BI979/24-SUM($N190:BH190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BI129,$N1008:BI1008)+(BJ129+BJ1008*0)*BJ979/24-SUM($N190:BI190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BJ129,$N1008:BJ1008)+(BK129+BK1008*0)*BK979/24-SUM($N190:BJ190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BK129,$N1008:BK1008)+(BL129+BL1008*0)*BL979/24-SUM($N190:BK190))*($F1211>=5)","v":0},{"$f":"(SUM($N129:BL129,$N1008:BL1008)+(BM129+BM1008*0)*BM979/24-SUM($N190:BL190))*($F1211>=5)","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N130:N130,$N1009:N1009)+(O130+O1009*0)*O980/24-SUM($N191:N191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:O130,$N1009:O1009)+(P130+P1009*0)*P980/24-SUM($N191:O191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:P130,$N1009:P1009)+(Q130+Q1009*0)*Q980/24-SUM($N191:P191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:Q130,$N1009:Q1009)+(R130+R1009*0)*R980/24-SUM($N191:Q191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:R130,$N1009:R1009)+(S130+S1009*0)*S980/24-SUM($N191:R191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:S130,$N1009:S1009)+(T130+T1009*0)*T980/24-SUM($N191:S191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:T130,$N1009:T1009)+(U130+U1009*0)*U980/24-SUM($N191:T191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:U130,$N1009:U1009)+(V130+V1009*0)*V980/24-SUM($N191:U191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:V130,$N1009:V1009)+(W130+W1009*0)*W980/24-SUM($N191:V191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:W130,$N1009:W1009)+(X130+X1009*0)*X980/24-SUM($N191:W191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:X130,$N1009:X1009)+(Y130+Y1009*0)*Y980/24-SUM($N191:X191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:Y130,$N1009:Y1009)+(Z130+Z1009*0)*Z980/24-SUM($N191:Y191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:Z130,$N1009:Z1009)+(AA130+AA1009*0)*AA980/24-SUM($N191:Z191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AA130,$N1009:AA1009)+(AB130+AB1009*0)*AB980/24-SUM($N191:AA191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AB130,$N1009:AB1009)+(AC130+AC1009*0)*AC980/24-SUM($N191:AB191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AC130,$N1009:AC1009)+(AD130+AD1009*0)*AD980/24-SUM($N191:AC191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AD130,$N1009:AD1009)+(AE130+AE1009*0)*AE980/24-SUM($N191:AD191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AE130,$N1009:AE1009)+(AF130+AF1009*0)*AF980/24-SUM($N191:AE191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AF130,$N1009:AF1009)+(AG130+AG1009*0)*AG980/24-SUM($N191:AF191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AG130,$N1009:AG1009)+(AH130+AH1009*0)*AH980/24-SUM($N191:AG191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AH130,$N1009:AH1009)+(AI130+AI1009*0)*AI980/24-SUM($N191:AH191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AI130,$N1009:AI1009)+(AJ130+AJ1009*0)*AJ980/24-SUM($N191:AI191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AJ130,$N1009:AJ1009)+(AK130+AK1009*0)*AK980/24-SUM($N191:AJ191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AK130,$N1009:AK1009)+(AL130+AL1009*0)*AL980/24-SUM($N191:AK191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AL130,$N1009:AL1009)+(AM130+AM1009*0)*AM980/24-SUM($N191:AL191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AM130,$N1009:AM1009)+(AN130+AN1009*0)*AN980/24-SUM($N191:AM191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AN130,$N1009:AN1009)+(AO130+AO1009*0)*AO980/24-SUM($N191:AN191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AO130,$N1009:AO1009)+(AP130+AP1009*0)*AP980/24-SUM($N191:AO191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AP130,$N1009:AP1009)+(AQ130+AQ1009*0)*AQ980/24-SUM($N191:AP191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AQ130,$N1009:AQ1009)+(AR130+AR1009*0)*AR980/24-SUM($N191:AQ191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AR130,$N1009:AR1009)+(AS130+AS1009*0)*AS980/24-SUM($N191:AR191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AS130,$N1009:AS1009)+(AT130+AT1009*0)*AT980/24-SUM($N191:AS191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AT130,$N1009:AT1009)+(AU130+AU1009*0)*AU980/24-SUM($N191:AT191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AU130,$N1009:AU1009)+(AV130+AV1009*0)*AV980/24-SUM($N191:AU191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AV130,$N1009:AV1009)+(AW130+AW1009*0)*AW980/24-SUM($N191:AV191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AW130,$N1009:AW1009)+(AX130+AX1009*0)*AX980/24-SUM($N191:AW191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AX130,$N1009:AX1009)+(AY130+AY1009*0)*AY980/24-SUM($N191:AX191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AY130,$N1009:AY1009)+(AZ130+AZ1009*0)*AZ980/24-SUM($N191:AY191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:AZ130,$N1009:AZ1009)+(BA130+BA1009*0)*BA980/24-SUM($N191:AZ191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BA130,$N1009:BA1009)+(BB130+BB1009*0)*BB980/24-SUM($N191:BA191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BB130,$N1009:BB1009)+(BC130+BC1009*0)*BC980/24-SUM($N191:BB191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BC130,$N1009:BC1009)+(BD130+BD1009*0)*BD980/24-SUM($N191:BC191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BD130,$N1009:BD1009)+(BE130+BE1009*0)*BE980/24-SUM($N191:BD191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BE130,$N1009:BE1009)+(BF130+BF1009*0)*BF980/24-SUM($N191:BE191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BF130,$N1009:BF1009)+(BG130+BG1009*0)*BG980/24-SUM($N191:BF191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BG130,$N1009:BG1009)+(BH130+BH1009*0)*BH980/24-SUM($N191:BG191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BH130,$N1009:BH1009)+(BI130+BI1009*0)*BI980/24-SUM($N191:BH191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BI130,$N1009:BI1009)+(BJ130+BJ1009*0)*BJ980/24-SUM($N191:BI191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BJ130,$N1009:BJ1009)+(BK130+BK1009*0)*BK980/24-SUM($N191:BJ191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BK130,$N1009:BK1009)+(BL130+BL1009*0)*BL980/24-SUM($N191:BK191))*($F1212>=5)","v":0},{"$f":"(SUM($N130:BL130,$N1009:BL1009)+(BM130+BM1009*0)*BM980/24-SUM($N191:BL191))*($F1212>=5)","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N131:N131,$N1010:N1010)+(O131+O1010*0)*O981/24-SUM($N192:N192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:O131,$N1010:O1010)+(P131+P1010*0)*P981/24-SUM($N192:O192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:P131,$N1010:P1010)+(Q131+Q1010*0)*Q981/24-SUM($N192:P192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:Q131,$N1010:Q1010)+(R131+R1010*0)*R981/24-SUM($N192:Q192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:R131,$N1010:R1010)+(S131+S1010*0)*S981/24-SUM($N192:R192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:S131,$N1010:S1010)+(T131+T1010*0)*T981/24-SUM($N192:S192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:T131,$N1010:T1010)+(U131+U1010*0)*U981/24-SUM($N192:T192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:U131,$N1010:U1010)+(V131+V1010*0)*V981/24-SUM($N192:U192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:V131,$N1010:V1010)+(W131+W1010*0)*W981/24-SUM($N192:V192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:W131,$N1010:W1010)+(X131+X1010*0)*X981/24-SUM($N192:W192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:X131,$N1010:X1010)+(Y131+Y1010*0)*Y981/24-SUM($N192:X192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:Y131,$N1010:Y1010)+(Z131+Z1010*0)*Z981/24-SUM($N192:Y192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:Z131,$N1010:Z1010)+(AA131+AA1010*0)*AA981/24-SUM($N192:Z192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AA131,$N1010:AA1010)+(AB131+AB1010*0)*AB981/24-SUM($N192:AA192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AB131,$N1010:AB1010)+(AC131+AC1010*0)*AC981/24-SUM($N192:AB192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AC131,$N1010:AC1010)+(AD131+AD1010*0)*AD981/24-SUM($N192:AC192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AD131,$N1010:AD1010)+(AE131+AE1010*0)*AE981/24-SUM($N192:AD192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AE131,$N1010:AE1010)+(AF131+AF1010*0)*AF981/24-SUM($N192:AE192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AF131,$N1010:AF1010)+(AG131+AG1010*0)*AG981/24-SUM($N192:AF192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AG131,$N1010:AG1010)+(AH131+AH1010*0)*AH981/24-SUM($N192:AG192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AH131,$N1010:AH1010)+(AI131+AI1010*0)*AI981/24-SUM($N192:AH192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AI131,$N1010:AI1010)+(AJ131+AJ1010*0)*AJ981/24-SUM($N192:AI192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AJ131,$N1010:AJ1010)+(AK131+AK1010*0)*AK981/24-SUM($N192:AJ192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AK131,$N1010:AK1010)+(AL131+AL1010*0)*AL981/24-SUM($N192:AK192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AL131,$N1010:AL1010)+(AM131+AM1010*0)*AM981/24-SUM($N192:AL192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AM131,$N1010:AM1010)+(AN131+AN1010*0)*AN981/24-SUM($N192:AM192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AN131,$N1010:AN1010)+(AO131+AO1010*0)*AO981/24-SUM($N192:AN192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AO131,$N1010:AO1010)+(AP131+AP1010*0)*AP981/24-SUM($N192:AO192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AP131,$N1010:AP1010)+(AQ131+AQ1010*0)*AQ981/24-SUM($N192:AP192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AQ131,$N1010:AQ1010)+(AR131+AR1010*0)*AR981/24-SUM($N192:AQ192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AR131,$N1010:AR1010)+(AS131+AS1010*0)*AS981/24-SUM($N192:AR192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AS131,$N1010:AS1010)+(AT131+AT1010*0)*AT981/24-SUM($N192:AS192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AT131,$N1010:AT1010)+(AU131+AU1010*0)*AU981/24-SUM($N192:AT192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AU131,$N1010:AU1010)+(AV131+AV1010*0)*AV981/24-SUM($N192:AU192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AV131,$N1010:AV1010)+(AW131+AW1010*0)*AW981/24-SUM($N192:AV192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AW131,$N1010:AW1010)+(AX131+AX1010*0)*AX981/24-SUM($N192:AW192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AX131,$N1010:AX1010)+(AY131+AY1010*0)*AY981/24-SUM($N192:AX192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AY131,$N1010:AY1010)+(AZ131+AZ1010*0)*AZ981/24-SUM($N192:AY192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:AZ131,$N1010:AZ1010)+(BA131+BA1010*0)*BA981/24-SUM($N192:AZ192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BA131,$N1010:BA1010)+(BB131+BB1010*0)*BB981/24-SUM($N192:BA192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BB131,$N1010:BB1010)+(BC131+BC1010*0)*BC981/24-SUM($N192:BB192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BC131,$N1010:BC1010)+(BD131+BD1010*0)*BD981/24-SUM($N192:BC192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BD131,$N1010:BD1010)+(BE131+BE1010*0)*BE981/24-SUM($N192:BD192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BE131,$N1010:BE1010)+(BF131+BF1010*0)*BF981/24-SUM($N192:BE192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BF131,$N1010:BF1010)+(BG131+BG1010*0)*BG981/24-SUM($N192:BF192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BG131,$N1010:BG1010)+(BH131+BH1010*0)*BH981/24-SUM($N192:BG192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BH131,$N1010:BH1010)+(BI131+BI1010*0)*BI981/24-SUM($N192:BH192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BI131,$N1010:BI1010)+(BJ131+BJ1010*0)*BJ981/24-SUM($N192:BI192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BJ131,$N1010:BJ1010)+(BK131+BK1010*0)*BK981/24-SUM($N192:BJ192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BK131,$N1010:BK1010)+(BL131+BL1010*0)*BL981/24-SUM($N192:BK192))*($F1213>=5)","v":0},{"$f":"(SUM($N131:BL131,$N1010:BL1010)+(BM131+BM1010*0)*BM981/24-SUM($N192:BL192))*($F1213>=5)","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N132:N132,$N1011:N1011)+(O132+O1011*0)*O982/24-SUM($N193:N193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:O132,$N1011:O1011)+(P132+P1011*0)*P982/24-SUM($N193:O193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:P132,$N1011:P1011)+(Q132+Q1011*0)*Q982/24-SUM($N193:P193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:Q132,$N1011:Q1011)+(R132+R1011*0)*R982/24-SUM($N193:Q193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:R132,$N1011:R1011)+(S132+S1011*0)*S982/24-SUM($N193:R193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:S132,$N1011:S1011)+(T132+T1011*0)*T982/24-SUM($N193:S193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:T132,$N1011:T1011)+(U132+U1011*0)*U982/24-SUM($N193:T193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:U132,$N1011:U1011)+(V132+V1011*0)*V982/24-SUM($N193:U193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:V132,$N1011:V1011)+(W132+W1011*0)*W982/24-SUM($N193:V193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:W132,$N1011:W1011)+(X132+X1011*0)*X982/24-SUM($N193:W193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:X132,$N1011:X1011)+(Y132+Y1011*0)*Y982/24-SUM($N193:X193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:Y132,$N1011:Y1011)+(Z132+Z1011*0)*Z982/24-SUM($N193:Y193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:Z132,$N1011:Z1011)+(AA132+AA1011*0)*AA982/24-SUM($N193:Z193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AA132,$N1011:AA1011)+(AB132+AB1011*0)*AB982/24-SUM($N193:AA193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AB132,$N1011:AB1011)+(AC132+AC1011*0)*AC982/24-SUM($N193:AB193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AC132,$N1011:AC1011)+(AD132+AD1011*0)*AD982/24-SUM($N193:AC193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AD132,$N1011:AD1011)+(AE132+AE1011*0)*AE982/24-SUM($N193:AD193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AE132,$N1011:AE1011)+(AF132+AF1011*0)*AF982/24-SUM($N193:AE193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AF132,$N1011:AF1011)+(AG132+AG1011*0)*AG982/24-SUM($N193:AF193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AG132,$N1011:AG1011)+(AH132+AH1011*0)*AH982/24-SUM($N193:AG193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AH132,$N1011:AH1011)+(AI132+AI1011*0)*AI982/24-SUM($N193:AH193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AI132,$N1011:AI1011)+(AJ132+AJ1011*0)*AJ982/24-SUM($N193:AI193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AJ132,$N1011:AJ1011)+(AK132+AK1011*0)*AK982/24-SUM($N193:AJ193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AK132,$N1011:AK1011)+(AL132+AL1011*0)*AL982/24-SUM($N193:AK193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AL132,$N1011:AL1011)+(AM132+AM1011*0)*AM982/24-SUM($N193:AL193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AM132,$N1011:AM1011)+(AN132+AN1011*0)*AN982/24-SUM($N193:AM193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AN132,$N1011:AN1011)+(AO132+AO1011*0)*AO982/24-SUM($N193:AN193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AO132,$N1011:AO1011)+(AP132+AP1011*0)*AP982/24-SUM($N193:AO193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AP132,$N1011:AP1011)+(AQ132+AQ1011*0)*AQ982/24-SUM($N193:AP193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AQ132,$N1011:AQ1011)+(AR132+AR1011*0)*AR982/24-SUM($N193:AQ193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AR132,$N1011:AR1011)+(AS132+AS1011*0)*AS982/24-SUM($N193:AR193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AS132,$N1011:AS1011)+(AT132+AT1011*0)*AT982/24-SUM($N193:AS193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AT132,$N1011:AT1011)+(AU132+AU1011*0)*AU982/24-SUM($N193:AT193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AU132,$N1011:AU1011)+(AV132+AV1011*0)*AV982/24-SUM($N193:AU193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AV132,$N1011:AV1011)+(AW132+AW1011*0)*AW982/24-SUM($N193:AV193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AW132,$N1011:AW1011)+(AX132+AX1011*0)*AX982/24-SUM($N193:AW193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AX132,$N1011:AX1011)+(AY132+AY1011*0)*AY982/24-SUM($N193:AX193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AY132,$N1011:AY1011)+(AZ132+AZ1011*0)*AZ982/24-SUM($N193:AY193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:AZ132,$N1011:AZ1011)+(BA132+BA1011*0)*BA982/24-SUM($N193:AZ193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BA132,$N1011:BA1011)+(BB132+BB1011*0)*BB982/24-SUM($N193:BA193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BB132,$N1011:BB1011)+(BC132+BC1011*0)*BC982/24-SUM($N193:BB193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BC132,$N1011:BC1011)+(BD132+BD1011*0)*BD982/24-SUM($N193:BC193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BD132,$N1011:BD1011)+(BE132+BE1011*0)*BE982/24-SUM($N193:BD193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BE132,$N1011:BE1011)+(BF132+BF1011*0)*BF982/24-SUM($N193:BE193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BF132,$N1011:BF1011)+(BG132+BG1011*0)*BG982/24-SUM($N193:BF193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BG132,$N1011:BG1011)+(BH132+BH1011*0)*BH982/24-SUM($N193:BG193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BH132,$N1011:BH1011)+(BI132+BI1011*0)*BI982/24-SUM($N193:BH193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BI132,$N1011:BI1011)+(BJ132+BJ1011*0)*BJ982/24-SUM($N193:BI193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BJ132,$N1011:BJ1011)+(BK132+BK1011*0)*BK982/24-SUM($N193:BJ193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BK132,$N1011:BK1011)+(BL132+BL1011*0)*BL982/24-SUM($N193:BK193))*($F1214>=5)","v":0},{"$f":"(SUM($N132:BL132,$N1011:BL1011)+(BM132+BM1011*0)*BM982/24-SUM($N193:BL193))*($F1214>=5)","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N133:N133,$N1012:N1012)+(O133+O1012*0)*O983/24-SUM($N194:N194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:O133,$N1012:O1012)+(P133+P1012*0)*P983/24-SUM($N194:O194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:P133,$N1012:P1012)+(Q133+Q1012*0)*Q983/24-SUM($N194:P194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:Q133,$N1012:Q1012)+(R133+R1012*0)*R983/24-SUM($N194:Q194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:R133,$N1012:R1012)+(S133+S1012*0)*S983/24-SUM($N194:R194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:S133,$N1012:S1012)+(T133+T1012*0)*T983/24-SUM($N194:S194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:T133,$N1012:T1012)+(U133+U1012*0)*U983/24-SUM($N194:T194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:U133,$N1012:U1012)+(V133+V1012*0)*V983/24-SUM($N194:U194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:V133,$N1012:V1012)+(W133+W1012*0)*W983/24-SUM($N194:V194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:W133,$N1012:W1012)+(X133+X1012*0)*X983/24-SUM($N194:W194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:X133,$N1012:X1012)+(Y133+Y1012*0)*Y983/24-SUM($N194:X194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:Y133,$N1012:Y1012)+(Z133+Z1012*0)*Z983/24-SUM($N194:Y194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:Z133,$N1012:Z1012)+(AA133+AA1012*0)*AA983/24-SUM($N194:Z194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AA133,$N1012:AA1012)+(AB133+AB1012*0)*AB983/24-SUM($N194:AA194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AB133,$N1012:AB1012)+(AC133+AC1012*0)*AC983/24-SUM($N194:AB194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AC133,$N1012:AC1012)+(AD133+AD1012*0)*AD983/24-SUM($N194:AC194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AD133,$N1012:AD1012)+(AE133+AE1012*0)*AE983/24-SUM($N194:AD194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AE133,$N1012:AE1012)+(AF133+AF1012*0)*AF983/24-SUM($N194:AE194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AF133,$N1012:AF1012)+(AG133+AG1012*0)*AG983/24-SUM($N194:AF194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AG133,$N1012:AG1012)+(AH133+AH1012*0)*AH983/24-SUM($N194:AG194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AH133,$N1012:AH1012)+(AI133+AI1012*0)*AI983/24-SUM($N194:AH194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AI133,$N1012:AI1012)+(AJ133+AJ1012*0)*AJ983/24-SUM($N194:AI194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AJ133,$N1012:AJ1012)+(AK133+AK1012*0)*AK983/24-SUM($N194:AJ194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AK133,$N1012:AK1012)+(AL133+AL1012*0)*AL983/24-SUM($N194:AK194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AL133,$N1012:AL1012)+(AM133+AM1012*0)*AM983/24-SUM($N194:AL194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AM133,$N1012:AM1012)+(AN133+AN1012*0)*AN983/24-SUM($N194:AM194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AN133,$N1012:AN1012)+(AO133+AO1012*0)*AO983/24-SUM($N194:AN194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AO133,$N1012:AO1012)+(AP133+AP1012*0)*AP983/24-SUM($N194:AO194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AP133,$N1012:AP1012)+(AQ133+AQ1012*0)*AQ983/24-SUM($N194:AP194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AQ133,$N1012:AQ1012)+(AR133+AR1012*0)*AR983/24-SUM($N194:AQ194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AR133,$N1012:AR1012)+(AS133+AS1012*0)*AS983/24-SUM($N194:AR194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AS133,$N1012:AS1012)+(AT133+AT1012*0)*AT983/24-SUM($N194:AS194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AT133,$N1012:AT1012)+(AU133+AU1012*0)*AU983/24-SUM($N194:AT194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AU133,$N1012:AU1012)+(AV133+AV1012*0)*AV983/24-SUM($N194:AU194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AV133,$N1012:AV1012)+(AW133+AW1012*0)*AW983/24-SUM($N194:AV194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AW133,$N1012:AW1012)+(AX133+AX1012*0)*AX983/24-SUM($N194:AW194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AX133,$N1012:AX1012)+(AY133+AY1012*0)*AY983/24-SUM($N194:AX194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AY133,$N1012:AY1012)+(AZ133+AZ1012*0)*AZ983/24-SUM($N194:AY194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:AZ133,$N1012:AZ1012)+(BA133+BA1012*0)*BA983/24-SUM($N194:AZ194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BA133,$N1012:BA1012)+(BB133+BB1012*0)*BB983/24-SUM($N194:BA194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BB133,$N1012:BB1012)+(BC133+BC1012*0)*BC983/24-SUM($N194:BB194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BC133,$N1012:BC1012)+(BD133+BD1012*0)*BD983/24-SUM($N194:BC194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BD133,$N1012:BD1012)+(BE133+BE1012*0)*BE983/24-SUM($N194:BD194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BE133,$N1012:BE1012)+(BF133+BF1012*0)*BF983/24-SUM($N194:BE194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BF133,$N1012:BF1012)+(BG133+BG1012*0)*BG983/24-SUM($N194:BF194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BG133,$N1012:BG1012)+(BH133+BH1012*0)*BH983/24-SUM($N194:BG194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BH133,$N1012:BH1012)+(BI133+BI1012*0)*BI983/24-SUM($N194:BH194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BI133,$N1012:BI1012)+(BJ133+BJ1012*0)*BJ983/24-SUM($N194:BI194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BJ133,$N1012:BJ1012)+(BK133+BK1012*0)*BK983/24-SUM($N194:BJ194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BK133,$N1012:BK1012)+(BL133+BL1012*0)*BL983/24-SUM($N194:BK194))*($F1215>=5)","v":0},{"$f":"(SUM($N133:BL133,$N1012:BL1012)+(BM133+BM1012*0)*BM983/24-SUM($N194:BL194))*($F1215>=5)","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N134:N134,$N1013:N1013)+(O134+O1013*0)*O984/24-SUM($N195:N195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:O134,$N1013:O1013)+(P134+P1013*0)*P984/24-SUM($N195:O195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:P134,$N1013:P1013)+(Q134+Q1013*0)*Q984/24-SUM($N195:P195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:Q134,$N1013:Q1013)+(R134+R1013*0)*R984/24-SUM($N195:Q195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:R134,$N1013:R1013)+(S134+S1013*0)*S984/24-SUM($N195:R195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:S134,$N1013:S1013)+(T134+T1013*0)*T984/24-SUM($N195:S195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:T134,$N1013:T1013)+(U134+U1013*0)*U984/24-SUM($N195:T195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:U134,$N1013:U1013)+(V134+V1013*0)*V984/24-SUM($N195:U195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:V134,$N1013:V1013)+(W134+W1013*0)*W984/24-SUM($N195:V195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:W134,$N1013:W1013)+(X134+X1013*0)*X984/24-SUM($N195:W195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:X134,$N1013:X1013)+(Y134+Y1013*0)*Y984/24-SUM($N195:X195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:Y134,$N1013:Y1013)+(Z134+Z1013*0)*Z984/24-SUM($N195:Y195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:Z134,$N1013:Z1013)+(AA134+AA1013*0)*AA984/24-SUM($N195:Z195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AA134,$N1013:AA1013)+(AB134+AB1013*0)*AB984/24-SUM($N195:AA195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AB134,$N1013:AB1013)+(AC134+AC1013*0)*AC984/24-SUM($N195:AB195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AC134,$N1013:AC1013)+(AD134+AD1013*0)*AD984/24-SUM($N195:AC195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AD134,$N1013:AD1013)+(AE134+AE1013*0)*AE984/24-SUM($N195:AD195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AE134,$N1013:AE1013)+(AF134+AF1013*0)*AF984/24-SUM($N195:AE195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AF134,$N1013:AF1013)+(AG134+AG1013*0)*AG984/24-SUM($N195:AF195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AG134,$N1013:AG1013)+(AH134+AH1013*0)*AH984/24-SUM($N195:AG195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AH134,$N1013:AH1013)+(AI134+AI1013*0)*AI984/24-SUM($N195:AH195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AI134,$N1013:AI1013)+(AJ134+AJ1013*0)*AJ984/24-SUM($N195:AI195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AJ134,$N1013:AJ1013)+(AK134+AK1013*0)*AK984/24-SUM($N195:AJ195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AK134,$N1013:AK1013)+(AL134+AL1013*0)*AL984/24-SUM($N195:AK195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AL134,$N1013:AL1013)+(AM134+AM1013*0)*AM984/24-SUM($N195:AL195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AM134,$N1013:AM1013)+(AN134+AN1013*0)*AN984/24-SUM($N195:AM195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AN134,$N1013:AN1013)+(AO134+AO1013*0)*AO984/24-SUM($N195:AN195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AO134,$N1013:AO1013)+(AP134+AP1013*0)*AP984/24-SUM($N195:AO195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AP134,$N1013:AP1013)+(AQ134+AQ1013*0)*AQ984/24-SUM($N195:AP195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AQ134,$N1013:AQ1013)+(AR134+AR1013*0)*AR984/24-SUM($N195:AQ195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AR134,$N1013:AR1013)+(AS134+AS1013*0)*AS984/24-SUM($N195:AR195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AS134,$N1013:AS1013)+(AT134+AT1013*0)*AT984/24-SUM($N195:AS195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AT134,$N1013:AT1013)+(AU134+AU1013*0)*AU984/24-SUM($N195:AT195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AU134,$N1013:AU1013)+(AV134+AV1013*0)*AV984/24-SUM($N195:AU195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AV134,$N1013:AV1013)+(AW134+AW1013*0)*AW984/24-SUM($N195:AV195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AW134,$N1013:AW1013)+(AX134+AX1013*0)*AX984/24-SUM($N195:AW195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AX134,$N1013:AX1013)+(AY134+AY1013*0)*AY984/24-SUM($N195:AX195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AY134,$N1013:AY1013)+(AZ134+AZ1013*0)*AZ984/24-SUM($N195:AY195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:AZ134,$N1013:AZ1013)+(BA134+BA1013*0)*BA984/24-SUM($N195:AZ195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BA134,$N1013:BA1013)+(BB134+BB1013*0)*BB984/24-SUM($N195:BA195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BB134,$N1013:BB1013)+(BC134+BC1013*0)*BC984/24-SUM($N195:BB195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BC134,$N1013:BC1013)+(BD134+BD1013*0)*BD984/24-SUM($N195:BC195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BD134,$N1013:BD1013)+(BE134+BE1013*0)*BE984/24-SUM($N195:BD195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BE134,$N1013:BE1013)+(BF134+BF1013*0)*BF984/24-SUM($N195:BE195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BF134,$N1013:BF1013)+(BG134+BG1013*0)*BG984/24-SUM($N195:BF195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BG134,$N1013:BG1013)+(BH134+BH1013*0)*BH984/24-SUM($N195:BG195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BH134,$N1013:BH1013)+(BI134+BI1013*0)*BI984/24-SUM($N195:BH195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BI134,$N1013:BI1013)+(BJ134+BJ1013*0)*BJ984/24-SUM($N195:BI195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BJ134,$N1013:BJ1013)+(BK134+BK1013*0)*BK984/24-SUM($N195:BJ195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BK134,$N1013:BK1013)+(BL134+BL1013*0)*BL984/24-SUM($N195:BK195))*($F1216>=5)","v":0},{"$f":"(SUM($N134:BL134,$N1013:BL1013)+(BM134+BM1013*0)*BM984/24-SUM($N195:BL195))*($F1216>=5)","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N135:N135,$N1014:N1014)+(O135+O1014*0)*O985/24-SUM($N196:N196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:O135,$N1014:O1014)+(P135+P1014*0)*P985/24-SUM($N196:O196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:P135,$N1014:P1014)+(Q135+Q1014*0)*Q985/24-SUM($N196:P196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:Q135,$N1014:Q1014)+(R135+R1014*0)*R985/24-SUM($N196:Q196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:R135,$N1014:R1014)+(S135+S1014*0)*S985/24-SUM($N196:R196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:S135,$N1014:S1014)+(T135+T1014*0)*T985/24-SUM($N196:S196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:T135,$N1014:T1014)+(U135+U1014*0)*U985/24-SUM($N196:T196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:U135,$N1014:U1014)+(V135+V1014*0)*V985/24-SUM($N196:U196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:V135,$N1014:V1014)+(W135+W1014*0)*W985/24-SUM($N196:V196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:W135,$N1014:W1014)+(X135+X1014*0)*X985/24-SUM($N196:W196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:X135,$N1014:X1014)+(Y135+Y1014*0)*Y985/24-SUM($N196:X196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:Y135,$N1014:Y1014)+(Z135+Z1014*0)*Z985/24-SUM($N196:Y196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:Z135,$N1014:Z1014)+(AA135+AA1014*0)*AA985/24-SUM($N196:Z196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AA135,$N1014:AA1014)+(AB135+AB1014*0)*AB985/24-SUM($N196:AA196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AB135,$N1014:AB1014)+(AC135+AC1014*0)*AC985/24-SUM($N196:AB196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AC135,$N1014:AC1014)+(AD135+AD1014*0)*AD985/24-SUM($N196:AC196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AD135,$N1014:AD1014)+(AE135+AE1014*0)*AE985/24-SUM($N196:AD196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AE135,$N1014:AE1014)+(AF135+AF1014*0)*AF985/24-SUM($N196:AE196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AF135,$N1014:AF1014)+(AG135+AG1014*0)*AG985/24-SUM($N196:AF196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AG135,$N1014:AG1014)+(AH135+AH1014*0)*AH985/24-SUM($N196:AG196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AH135,$N1014:AH1014)+(AI135+AI1014*0)*AI985/24-SUM($N196:AH196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AI135,$N1014:AI1014)+(AJ135+AJ1014*0)*AJ985/24-SUM($N196:AI196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AJ135,$N1014:AJ1014)+(AK135+AK1014*0)*AK985/24-SUM($N196:AJ196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AK135,$N1014:AK1014)+(AL135+AL1014*0)*AL985/24-SUM($N196:AK196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AL135,$N1014:AL1014)+(AM135+AM1014*0)*AM985/24-SUM($N196:AL196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AM135,$N1014:AM1014)+(AN135+AN1014*0)*AN985/24-SUM($N196:AM196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AN135,$N1014:AN1014)+(AO135+AO1014*0)*AO985/24-SUM($N196:AN196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AO135,$N1014:AO1014)+(AP135+AP1014*0)*AP985/24-SUM($N196:AO196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AP135,$N1014:AP1014)+(AQ135+AQ1014*0)*AQ985/24-SUM($N196:AP196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AQ135,$N1014:AQ1014)+(AR135+AR1014*0)*AR985/24-SUM($N196:AQ196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AR135,$N1014:AR1014)+(AS135+AS1014*0)*AS985/24-SUM($N196:AR196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AS135,$N1014:AS1014)+(AT135+AT1014*0)*AT985/24-SUM($N196:AS196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AT135,$N1014:AT1014)+(AU135+AU1014*0)*AU985/24-SUM($N196:AT196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AU135,$N1014:AU1014)+(AV135+AV1014*0)*AV985/24-SUM($N196:AU196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AV135,$N1014:AV1014)+(AW135+AW1014*0)*AW985/24-SUM($N196:AV196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AW135,$N1014:AW1014)+(AX135+AX1014*0)*AX985/24-SUM($N196:AW196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AX135,$N1014:AX1014)+(AY135+AY1014*0)*AY985/24-SUM($N196:AX196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AY135,$N1014:AY1014)+(AZ135+AZ1014*0)*AZ985/24-SUM($N196:AY196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:AZ135,$N1014:AZ1014)+(BA135+BA1014*0)*BA985/24-SUM($N196:AZ196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BA135,$N1014:BA1014)+(BB135+BB1014*0)*BB985/24-SUM($N196:BA196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BB135,$N1014:BB1014)+(BC135+BC1014*0)*BC985/24-SUM($N196:BB196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BC135,$N1014:BC1014)+(BD135+BD1014*0)*BD985/24-SUM($N196:BC196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BD135,$N1014:BD1014)+(BE135+BE1014*0)*BE985/24-SUM($N196:BD196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BE135,$N1014:BE1014)+(BF135+BF1014*0)*BF985/24-SUM($N196:BE196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BF135,$N1014:BF1014)+(BG135+BG1014*0)*BG985/24-SUM($N196:BF196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BG135,$N1014:BG1014)+(BH135+BH1014*0)*BH985/24-SUM($N196:BG196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BH135,$N1014:BH1014)+(BI135+BI1014*0)*BI985/24-SUM($N196:BH196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BI135,$N1014:BI1014)+(BJ135+BJ1014*0)*BJ985/24-SUM($N196:BI196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BJ135,$N1014:BJ1014)+(BK135+BK1014*0)*BK985/24-SUM($N196:BJ196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BK135,$N1014:BK1014)+(BL135+BL1014*0)*BL985/24-SUM($N196:BK196))*($F1217>=5)","v":0},{"$f":"(SUM($N135:BL135,$N1014:BL1014)+(BM135+BM1014*0)*BM985/24-SUM($N196:BL196))*($F1217>=5)","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N136:N136,$N1015:N1015)+(O136+O1015*0)*O986/24-SUM($N197:N197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:O136,$N1015:O1015)+(P136+P1015*0)*P986/24-SUM($N197:O197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:P136,$N1015:P1015)+(Q136+Q1015*0)*Q986/24-SUM($N197:P197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:Q136,$N1015:Q1015)+(R136+R1015*0)*R986/24-SUM($N197:Q197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:R136,$N1015:R1015)+(S136+S1015*0)*S986/24-SUM($N197:R197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:S136,$N1015:S1015)+(T136+T1015*0)*T986/24-SUM($N197:S197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:T136,$N1015:T1015)+(U136+U1015*0)*U986/24-SUM($N197:T197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:U136,$N1015:U1015)+(V136+V1015*0)*V986/24-SUM($N197:U197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:V136,$N1015:V1015)+(W136+W1015*0)*W986/24-SUM($N197:V197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:W136,$N1015:W1015)+(X136+X1015*0)*X986/24-SUM($N197:W197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:X136,$N1015:X1015)+(Y136+Y1015*0)*Y986/24-SUM($N197:X197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:Y136,$N1015:Y1015)+(Z136+Z1015*0)*Z986/24-SUM($N197:Y197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:Z136,$N1015:Z1015)+(AA136+AA1015*0)*AA986/24-SUM($N197:Z197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AA136,$N1015:AA1015)+(AB136+AB1015*0)*AB986/24-SUM($N197:AA197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AB136,$N1015:AB1015)+(AC136+AC1015*0)*AC986/24-SUM($N197:AB197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AC136,$N1015:AC1015)+(AD136+AD1015*0)*AD986/24-SUM($N197:AC197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AD136,$N1015:AD1015)+(AE136+AE1015*0)*AE986/24-SUM($N197:AD197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AE136,$N1015:AE1015)+(AF136+AF1015*0)*AF986/24-SUM($N197:AE197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AF136,$N1015:AF1015)+(AG136+AG1015*0)*AG986/24-SUM($N197:AF197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AG136,$N1015:AG1015)+(AH136+AH1015*0)*AH986/24-SUM($N197:AG197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AH136,$N1015:AH1015)+(AI136+AI1015*0)*AI986/24-SUM($N197:AH197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AI136,$N1015:AI1015)+(AJ136+AJ1015*0)*AJ986/24-SUM($N197:AI197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AJ136,$N1015:AJ1015)+(AK136+AK1015*0)*AK986/24-SUM($N197:AJ197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AK136,$N1015:AK1015)+(AL136+AL1015*0)*AL986/24-SUM($N197:AK197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AL136,$N1015:AL1015)+(AM136+AM1015*0)*AM986/24-SUM($N197:AL197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AM136,$N1015:AM1015)+(AN136+AN1015*0)*AN986/24-SUM($N197:AM197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AN136,$N1015:AN1015)+(AO136+AO1015*0)*AO986/24-SUM($N197:AN197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AO136,$N1015:AO1015)+(AP136+AP1015*0)*AP986/24-SUM($N197:AO197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AP136,$N1015:AP1015)+(AQ136+AQ1015*0)*AQ986/24-SUM($N197:AP197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AQ136,$N1015:AQ1015)+(AR136+AR1015*0)*AR986/24-SUM($N197:AQ197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AR136,$N1015:AR1015)+(AS136+AS1015*0)*AS986/24-SUM($N197:AR197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AS136,$N1015:AS1015)+(AT136+AT1015*0)*AT986/24-SUM($N197:AS197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AT136,$N1015:AT1015)+(AU136+AU1015*0)*AU986/24-SUM($N197:AT197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AU136,$N1015:AU1015)+(AV136+AV1015*0)*AV986/24-SUM($N197:AU197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AV136,$N1015:AV1015)+(AW136+AW1015*0)*AW986/24-SUM($N197:AV197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AW136,$N1015:AW1015)+(AX136+AX1015*0)*AX986/24-SUM($N197:AW197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AX136,$N1015:AX1015)+(AY136+AY1015*0)*AY986/24-SUM($N197:AX197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AY136,$N1015:AY1015)+(AZ136+AZ1015*0)*AZ986/24-SUM($N197:AY197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:AZ136,$N1015:AZ1015)+(BA136+BA1015*0)*BA986/24-SUM($N197:AZ197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BA136,$N1015:BA1015)+(BB136+BB1015*0)*BB986/24-SUM($N197:BA197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BB136,$N1015:BB1015)+(BC136+BC1015*0)*BC986/24-SUM($N197:BB197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BC136,$N1015:BC1015)+(BD136+BD1015*0)*BD986/24-SUM($N197:BC197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BD136,$N1015:BD1015)+(BE136+BE1015*0)*BE986/24-SUM($N197:BD197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BE136,$N1015:BE1015)+(BF136+BF1015*0)*BF986/24-SUM($N197:BE197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BF136,$N1015:BF1015)+(BG136+BG1015*0)*BG986/24-SUM($N197:BF197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BG136,$N1015:BG1015)+(BH136+BH1015*0)*BH986/24-SUM($N197:BG197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BH136,$N1015:BH1015)+(BI136+BI1015*0)*BI986/24-SUM($N197:BH197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BI136,$N1015:BI1015)+(BJ136+BJ1015*0)*BJ986/24-SUM($N197:BI197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BJ136,$N1015:BJ1015)+(BK136+BK1015*0)*BK986/24-SUM($N197:BJ197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BK136,$N1015:BK1015)+(BL136+BL1015*0)*BL986/24-SUM($N197:BK197))*($F1218>=5)","v":0},{"$f":"(SUM($N136:BL136,$N1015:BL1015)+(BM136+BM1015*0)*BM986/24-SUM($N197:BL197))*($F1218>=5)","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N137:N137,$N1016:N1016)+(O137+O1016*0)*O987/24-SUM($N198:N198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:O137,$N1016:O1016)+(P137+P1016*0)*P987/24-SUM($N198:O198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:P137,$N1016:P1016)+(Q137+Q1016*0)*Q987/24-SUM($N198:P198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:Q137,$N1016:Q1016)+(R137+R1016*0)*R987/24-SUM($N198:Q198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:R137,$N1016:R1016)+(S137+S1016*0)*S987/24-SUM($N198:R198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:S137,$N1016:S1016)+(T137+T1016*0)*T987/24-SUM($N198:S198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:T137,$N1016:T1016)+(U137+U1016*0)*U987/24-SUM($N198:T198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:U137,$N1016:U1016)+(V137+V1016*0)*V987/24-SUM($N198:U198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:V137,$N1016:V1016)+(W137+W1016*0)*W987/24-SUM($N198:V198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:W137,$N1016:W1016)+(X137+X1016*0)*X987/24-SUM($N198:W198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:X137,$N1016:X1016)+(Y137+Y1016*0)*Y987/24-SUM($N198:X198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:Y137,$N1016:Y1016)+(Z137+Z1016*0)*Z987/24-SUM($N198:Y198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:Z137,$N1016:Z1016)+(AA137+AA1016*0)*AA987/24-SUM($N198:Z198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AA137,$N1016:AA1016)+(AB137+AB1016*0)*AB987/24-SUM($N198:AA198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AB137,$N1016:AB1016)+(AC137+AC1016*0)*AC987/24-SUM($N198:AB198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AC137,$N1016:AC1016)+(AD137+AD1016*0)*AD987/24-SUM($N198:AC198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AD137,$N1016:AD1016)+(AE137+AE1016*0)*AE987/24-SUM($N198:AD198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AE137,$N1016:AE1016)+(AF137+AF1016*0)*AF987/24-SUM($N198:AE198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AF137,$N1016:AF1016)+(AG137+AG1016*0)*AG987/24-SUM($N198:AF198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AG137,$N1016:AG1016)+(AH137+AH1016*0)*AH987/24-SUM($N198:AG198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AH137,$N1016:AH1016)+(AI137+AI1016*0)*AI987/24-SUM($N198:AH198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AI137,$N1016:AI1016)+(AJ137+AJ1016*0)*AJ987/24-SUM($N198:AI198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AJ137,$N1016:AJ1016)+(AK137+AK1016*0)*AK987/24-SUM($N198:AJ198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AK137,$N1016:AK1016)+(AL137+AL1016*0)*AL987/24-SUM($N198:AK198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AL137,$N1016:AL1016)+(AM137+AM1016*0)*AM987/24-SUM($N198:AL198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AM137,$N1016:AM1016)+(AN137+AN1016*0)*AN987/24-SUM($N198:AM198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AN137,$N1016:AN1016)+(AO137+AO1016*0)*AO987/24-SUM($N198:AN198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AO137,$N1016:AO1016)+(AP137+AP1016*0)*AP987/24-SUM($N198:AO198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AP137,$N1016:AP1016)+(AQ137+AQ1016*0)*AQ987/24-SUM($N198:AP198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AQ137,$N1016:AQ1016)+(AR137+AR1016*0)*AR987/24-SUM($N198:AQ198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AR137,$N1016:AR1016)+(AS137+AS1016*0)*AS987/24-SUM($N198:AR198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AS137,$N1016:AS1016)+(AT137+AT1016*0)*AT987/24-SUM($N198:AS198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AT137,$N1016:AT1016)+(AU137+AU1016*0)*AU987/24-SUM($N198:AT198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AU137,$N1016:AU1016)+(AV137+AV1016*0)*AV987/24-SUM($N198:AU198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AV137,$N1016:AV1016)+(AW137+AW1016*0)*AW987/24-SUM($N198:AV198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AW137,$N1016:AW1016)+(AX137+AX1016*0)*AX987/24-SUM($N198:AW198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AX137,$N1016:AX1016)+(AY137+AY1016*0)*AY987/24-SUM($N198:AX198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AY137,$N1016:AY1016)+(AZ137+AZ1016*0)*AZ987/24-SUM($N198:AY198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:AZ137,$N1016:AZ1016)+(BA137+BA1016*0)*BA987/24-SUM($N198:AZ198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BA137,$N1016:BA1016)+(BB137+BB1016*0)*BB987/24-SUM($N198:BA198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BB137,$N1016:BB1016)+(BC137+BC1016*0)*BC987/24-SUM($N198:BB198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BC137,$N1016:BC1016)+(BD137+BD1016*0)*BD987/24-SUM($N198:BC198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BD137,$N1016:BD1016)+(BE137+BE1016*0)*BE987/24-SUM($N198:BD198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BE137,$N1016:BE1016)+(BF137+BF1016*0)*BF987/24-SUM($N198:BE198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BF137,$N1016:BF1016)+(BG137+BG1016*0)*BG987/24-SUM($N198:BF198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BG137,$N1016:BG1016)+(BH137+BH1016*0)*BH987/24-SUM($N198:BG198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BH137,$N1016:BH1016)+(BI137+BI1016*0)*BI987/24-SUM($N198:BH198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BI137,$N1016:BI1016)+(BJ137+BJ1016*0)*BJ987/24-SUM($N198:BI198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BJ137,$N1016:BJ1016)+(BK137+BK1016*0)*BK987/24-SUM($N198:BJ198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BK137,$N1016:BK1016)+(BL137+BL1016*0)*BL987/24-SUM($N198:BK198))*($F1219>=5)","v":0},{"$f":"(SUM($N137:BL137,$N1016:BL1016)+(BM137+BM1016*0)*BM987/24-SUM($N198:BL198))*($F1219>=5)","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N138:N138,$N1017:N1017)+(O138+O1017*0)*O988/24-SUM($N199:N199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:O138,$N1017:O1017)+(P138+P1017*0)*P988/24-SUM($N199:O199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:P138,$N1017:P1017)+(Q138+Q1017*0)*Q988/24-SUM($N199:P199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:Q138,$N1017:Q1017)+(R138+R1017*0)*R988/24-SUM($N199:Q199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:R138,$N1017:R1017)+(S138+S1017*0)*S988/24-SUM($N199:R199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:S138,$N1017:S1017)+(T138+T1017*0)*T988/24-SUM($N199:S199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:T138,$N1017:T1017)+(U138+U1017*0)*U988/24-SUM($N199:T199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:U138,$N1017:U1017)+(V138+V1017*0)*V988/24-SUM($N199:U199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:V138,$N1017:V1017)+(W138+W1017*0)*W988/24-SUM($N199:V199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:W138,$N1017:W1017)+(X138+X1017*0)*X988/24-SUM($N199:W199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:X138,$N1017:X1017)+(Y138+Y1017*0)*Y988/24-SUM($N199:X199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:Y138,$N1017:Y1017)+(Z138+Z1017*0)*Z988/24-SUM($N199:Y199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:Z138,$N1017:Z1017)+(AA138+AA1017*0)*AA988/24-SUM($N199:Z199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AA138,$N1017:AA1017)+(AB138+AB1017*0)*AB988/24-SUM($N199:AA199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AB138,$N1017:AB1017)+(AC138+AC1017*0)*AC988/24-SUM($N199:AB199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AC138,$N1017:AC1017)+(AD138+AD1017*0)*AD988/24-SUM($N199:AC199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AD138,$N1017:AD1017)+(AE138+AE1017*0)*AE988/24-SUM($N199:AD199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AE138,$N1017:AE1017)+(AF138+AF1017*0)*AF988/24-SUM($N199:AE199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AF138,$N1017:AF1017)+(AG138+AG1017*0)*AG988/24-SUM($N199:AF199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AG138,$N1017:AG1017)+(AH138+AH1017*0)*AH988/24-SUM($N199:AG199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AH138,$N1017:AH1017)+(AI138+AI1017*0)*AI988/24-SUM($N199:AH199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AI138,$N1017:AI1017)+(AJ138+AJ1017*0)*AJ988/24-SUM($N199:AI199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AJ138,$N1017:AJ1017)+(AK138+AK1017*0)*AK988/24-SUM($N199:AJ199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AK138,$N1017:AK1017)+(AL138+AL1017*0)*AL988/24-SUM($N199:AK199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AL138,$N1017:AL1017)+(AM138+AM1017*0)*AM988/24-SUM($N199:AL199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AM138,$N1017:AM1017)+(AN138+AN1017*0)*AN988/24-SUM($N199:AM199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AN138,$N1017:AN1017)+(AO138+AO1017*0)*AO988/24-SUM($N199:AN199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AO138,$N1017:AO1017)+(AP138+AP1017*0)*AP988/24-SUM($N199:AO199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AP138,$N1017:AP1017)+(AQ138+AQ1017*0)*AQ988/24-SUM($N199:AP199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AQ138,$N1017:AQ1017)+(AR138+AR1017*0)*AR988/24-SUM($N199:AQ199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AR138,$N1017:AR1017)+(AS138+AS1017*0)*AS988/24-SUM($N199:AR199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AS138,$N1017:AS1017)+(AT138+AT1017*0)*AT988/24-SUM($N199:AS199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AT138,$N1017:AT1017)+(AU138+AU1017*0)*AU988/24-SUM($N199:AT199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AU138,$N1017:AU1017)+(AV138+AV1017*0)*AV988/24-SUM($N199:AU199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AV138,$N1017:AV1017)+(AW138+AW1017*0)*AW988/24-SUM($N199:AV199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AW138,$N1017:AW1017)+(AX138+AX1017*0)*AX988/24-SUM($N199:AW199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AX138,$N1017:AX1017)+(AY138+AY1017*0)*AY988/24-SUM($N199:AX199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AY138,$N1017:AY1017)+(AZ138+AZ1017*0)*AZ988/24-SUM($N199:AY199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:AZ138,$N1017:AZ1017)+(BA138+BA1017*0)*BA988/24-SUM($N199:AZ199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BA138,$N1017:BA1017)+(BB138+BB1017*0)*BB988/24-SUM($N199:BA199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BB138,$N1017:BB1017)+(BC138+BC1017*0)*BC988/24-SUM($N199:BB199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BC138,$N1017:BC1017)+(BD138+BD1017*0)*BD988/24-SUM($N199:BC199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BD138,$N1017:BD1017)+(BE138+BE1017*0)*BE988/24-SUM($N199:BD199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BE138,$N1017:BE1017)+(BF138+BF1017*0)*BF988/24-SUM($N199:BE199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BF138,$N1017:BF1017)+(BG138+BG1017*0)*BG988/24-SUM($N199:BF199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BG138,$N1017:BG1017)+(BH138+BH1017*0)*BH988/24-SUM($N199:BG199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BH138,$N1017:BH1017)+(BI138+BI1017*0)*BI988/24-SUM($N199:BH199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BI138,$N1017:BI1017)+(BJ138+BJ1017*0)*BJ988/24-SUM($N199:BI199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BJ138,$N1017:BJ1017)+(BK138+BK1017*0)*BK988/24-SUM($N199:BJ199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BK138,$N1017:BK1017)+(BL138+BL1017*0)*BL988/24-SUM($N199:BK199))*($F1220>=5)","v":0},{"$f":"(SUM($N138:BL138,$N1017:BL1017)+(BM138+BM1017*0)*BM988/24-SUM($N199:BL199))*($F1220>=5)","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N139:N139,$N1018:N1018)+(O139+O1018*0)*O989/24-SUM($N200:N200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:O139,$N1018:O1018)+(P139+P1018*0)*P989/24-SUM($N200:O200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:P139,$N1018:P1018)+(Q139+Q1018*0)*Q989/24-SUM($N200:P200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:Q139,$N1018:Q1018)+(R139+R1018*0)*R989/24-SUM($N200:Q200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:R139,$N1018:R1018)+(S139+S1018*0)*S989/24-SUM($N200:R200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:S139,$N1018:S1018)+(T139+T1018*0)*T989/24-SUM($N200:S200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:T139,$N1018:T1018)+(U139+U1018*0)*U989/24-SUM($N200:T200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:U139,$N1018:U1018)+(V139+V1018*0)*V989/24-SUM($N200:U200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:V139,$N1018:V1018)+(W139+W1018*0)*W989/24-SUM($N200:V200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:W139,$N1018:W1018)+(X139+X1018*0)*X989/24-SUM($N200:W200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:X139,$N1018:X1018)+(Y139+Y1018*0)*Y989/24-SUM($N200:X200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:Y139,$N1018:Y1018)+(Z139+Z1018*0)*Z989/24-SUM($N200:Y200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:Z139,$N1018:Z1018)+(AA139+AA1018*0)*AA989/24-SUM($N200:Z200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AA139,$N1018:AA1018)+(AB139+AB1018*0)*AB989/24-SUM($N200:AA200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AB139,$N1018:AB1018)+(AC139+AC1018*0)*AC989/24-SUM($N200:AB200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AC139,$N1018:AC1018)+(AD139+AD1018*0)*AD989/24-SUM($N200:AC200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AD139,$N1018:AD1018)+(AE139+AE1018*0)*AE989/24-SUM($N200:AD200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AE139,$N1018:AE1018)+(AF139+AF1018*0)*AF989/24-SUM($N200:AE200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AF139,$N1018:AF1018)+(AG139+AG1018*0)*AG989/24-SUM($N200:AF200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AG139,$N1018:AG1018)+(AH139+AH1018*0)*AH989/24-SUM($N200:AG200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AH139,$N1018:AH1018)+(AI139+AI1018*0)*AI989/24-SUM($N200:AH200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AI139,$N1018:AI1018)+(AJ139+AJ1018*0)*AJ989/24-SUM($N200:AI200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AJ139,$N1018:AJ1018)+(AK139+AK1018*0)*AK989/24-SUM($N200:AJ200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AK139,$N1018:AK1018)+(AL139+AL1018*0)*AL989/24-SUM($N200:AK200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AL139,$N1018:AL1018)+(AM139+AM1018*0)*AM989/24-SUM($N200:AL200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AM139,$N1018:AM1018)+(AN139+AN1018*0)*AN989/24-SUM($N200:AM200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AN139,$N1018:AN1018)+(AO139+AO1018*0)*AO989/24-SUM($N200:AN200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AO139,$N1018:AO1018)+(AP139+AP1018*0)*AP989/24-SUM($N200:AO200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AP139,$N1018:AP1018)+(AQ139+AQ1018*0)*AQ989/24-SUM($N200:AP200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AQ139,$N1018:AQ1018)+(AR139+AR1018*0)*AR989/24-SUM($N200:AQ200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AR139,$N1018:AR1018)+(AS139+AS1018*0)*AS989/24-SUM($N200:AR200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AS139,$N1018:AS1018)+(AT139+AT1018*0)*AT989/24-SUM($N200:AS200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AT139,$N1018:AT1018)+(AU139+AU1018*0)*AU989/24-SUM($N200:AT200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AU139,$N1018:AU1018)+(AV139+AV1018*0)*AV989/24-SUM($N200:AU200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AV139,$N1018:AV1018)+(AW139+AW1018*0)*AW989/24-SUM($N200:AV200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AW139,$N1018:AW1018)+(AX139+AX1018*0)*AX989/24-SUM($N200:AW200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AX139,$N1018:AX1018)+(AY139+AY1018*0)*AY989/24-SUM($N200:AX200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AY139,$N1018:AY1018)+(AZ139+AZ1018*0)*AZ989/24-SUM($N200:AY200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:AZ139,$N1018:AZ1018)+(BA139+BA1018*0)*BA989/24-SUM($N200:AZ200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BA139,$N1018:BA1018)+(BB139+BB1018*0)*BB989/24-SUM($N200:BA200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BB139,$N1018:BB1018)+(BC139+BC1018*0)*BC989/24-SUM($N200:BB200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BC139,$N1018:BC1018)+(BD139+BD1018*0)*BD989/24-SUM($N200:BC200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BD139,$N1018:BD1018)+(BE139+BE1018*0)*BE989/24-SUM($N200:BD200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BE139,$N1018:BE1018)+(BF139+BF1018*0)*BF989/24-SUM($N200:BE200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BF139,$N1018:BF1018)+(BG139+BG1018*0)*BG989/24-SUM($N200:BF200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BG139,$N1018:BG1018)+(BH139+BH1018*0)*BH989/24-SUM($N200:BG200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BH139,$N1018:BH1018)+(BI139+BI1018*0)*BI989/24-SUM($N200:BH200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BI139,$N1018:BI1018)+(BJ139+BJ1018*0)*BJ989/24-SUM($N200:BI200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BJ139,$N1018:BJ1018)+(BK139+BK1018*0)*BK989/24-SUM($N200:BJ200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BK139,$N1018:BK1018)+(BL139+BL1018*0)*BL989/24-SUM($N200:BK200))*($F1221>=5)","v":0},{"$f":"(SUM($N139:BL139,$N1018:BL1018)+(BM139+BM1018*0)*BM989/24-SUM($N200:BL200))*($F1221>=5)","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N140:N140,$N1019:N1019)+(O140+O1019*0)*O990/24-SUM($N201:N201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:O140,$N1019:O1019)+(P140+P1019*0)*P990/24-SUM($N201:O201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:P140,$N1019:P1019)+(Q140+Q1019*0)*Q990/24-SUM($N201:P201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:Q140,$N1019:Q1019)+(R140+R1019*0)*R990/24-SUM($N201:Q201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:R140,$N1019:R1019)+(S140+S1019*0)*S990/24-SUM($N201:R201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:S140,$N1019:S1019)+(T140+T1019*0)*T990/24-SUM($N201:S201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:T140,$N1019:T1019)+(U140+U1019*0)*U990/24-SUM($N201:T201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:U140,$N1019:U1019)+(V140+V1019*0)*V990/24-SUM($N201:U201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:V140,$N1019:V1019)+(W140+W1019*0)*W990/24-SUM($N201:V201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:W140,$N1019:W1019)+(X140+X1019*0)*X990/24-SUM($N201:W201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:X140,$N1019:X1019)+(Y140+Y1019*0)*Y990/24-SUM($N201:X201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:Y140,$N1019:Y1019)+(Z140+Z1019*0)*Z990/24-SUM($N201:Y201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:Z140,$N1019:Z1019)+(AA140+AA1019*0)*AA990/24-SUM($N201:Z201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AA140,$N1019:AA1019)+(AB140+AB1019*0)*AB990/24-SUM($N201:AA201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AB140,$N1019:AB1019)+(AC140+AC1019*0)*AC990/24-SUM($N201:AB201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AC140,$N1019:AC1019)+(AD140+AD1019*0)*AD990/24-SUM($N201:AC201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AD140,$N1019:AD1019)+(AE140+AE1019*0)*AE990/24-SUM($N201:AD201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AE140,$N1019:AE1019)+(AF140+AF1019*0)*AF990/24-SUM($N201:AE201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AF140,$N1019:AF1019)+(AG140+AG1019*0)*AG990/24-SUM($N201:AF201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AG140,$N1019:AG1019)+(AH140+AH1019*0)*AH990/24-SUM($N201:AG201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AH140,$N1019:AH1019)+(AI140+AI1019*0)*AI990/24-SUM($N201:AH201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AI140,$N1019:AI1019)+(AJ140+AJ1019*0)*AJ990/24-SUM($N201:AI201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AJ140,$N1019:AJ1019)+(AK140+AK1019*0)*AK990/24-SUM($N201:AJ201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AK140,$N1019:AK1019)+(AL140+AL1019*0)*AL990/24-SUM($N201:AK201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AL140,$N1019:AL1019)+(AM140+AM1019*0)*AM990/24-SUM($N201:AL201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AM140,$N1019:AM1019)+(AN140+AN1019*0)*AN990/24-SUM($N201:AM201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AN140,$N1019:AN1019)+(AO140+AO1019*0)*AO990/24-SUM($N201:AN201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AO140,$N1019:AO1019)+(AP140+AP1019*0)*AP990/24-SUM($N201:AO201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AP140,$N1019:AP1019)+(AQ140+AQ1019*0)*AQ990/24-SUM($N201:AP201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AQ140,$N1019:AQ1019)+(AR140+AR1019*0)*AR990/24-SUM($N201:AQ201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AR140,$N1019:AR1019)+(AS140+AS1019*0)*AS990/24-SUM($N201:AR201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AS140,$N1019:AS1019)+(AT140+AT1019*0)*AT990/24-SUM($N201:AS201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AT140,$N1019:AT1019)+(AU140+AU1019*0)*AU990/24-SUM($N201:AT201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AU140,$N1019:AU1019)+(AV140+AV1019*0)*AV990/24-SUM($N201:AU201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AV140,$N1019:AV1019)+(AW140+AW1019*0)*AW990/24-SUM($N201:AV201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AW140,$N1019:AW1019)+(AX140+AX1019*0)*AX990/24-SUM($N201:AW201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AX140,$N1019:AX1019)+(AY140+AY1019*0)*AY990/24-SUM($N201:AX201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AY140,$N1019:AY1019)+(AZ140+AZ1019*0)*AZ990/24-SUM($N201:AY201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:AZ140,$N1019:AZ1019)+(BA140+BA1019*0)*BA990/24-SUM($N201:AZ201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BA140,$N1019:BA1019)+(BB140+BB1019*0)*BB990/24-SUM($N201:BA201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BB140,$N1019:BB1019)+(BC140+BC1019*0)*BC990/24-SUM($N201:BB201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BC140,$N1019:BC1019)+(BD140+BD1019*0)*BD990/24-SUM($N201:BC201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BD140,$N1019:BD1019)+(BE140+BE1019*0)*BE990/24-SUM($N201:BD201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BE140,$N1019:BE1019)+(BF140+BF1019*0)*BF990/24-SUM($N201:BE201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BF140,$N1019:BF1019)+(BG140+BG1019*0)*BG990/24-SUM($N201:BF201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BG140,$N1019:BG1019)+(BH140+BH1019*0)*BH990/24-SUM($N201:BG201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BH140,$N1019:BH1019)+(BI140+BI1019*0)*BI990/24-SUM($N201:BH201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BI140,$N1019:BI1019)+(BJ140+BJ1019*0)*BJ990/24-SUM($N201:BI201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BJ140,$N1019:BJ1019)+(BK140+BK1019*0)*BK990/24-SUM($N201:BJ201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BK140,$N1019:BK1019)+(BL140+BL1019*0)*BL990/24-SUM($N201:BK201))*($F1222>=5)","v":0},{"$f":"(SUM($N140:BL140,$N1019:BL1019)+(BM140+BM1019*0)*BM990/24-SUM($N201:BL201))*($F1222>=5)","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(SUM($N141:N141,$N1020:N1020)+(O141+O1020*0)*O991/24-SUM($N202:N202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:O141,$N1020:O1020)+(P141+P1020*0)*P991/24-SUM($N202:O202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:P141,$N1020:P1020)+(Q141+Q1020*0)*Q991/24-SUM($N202:P202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:Q141,$N1020:Q1020)+(R141+R1020*0)*R991/24-SUM($N202:Q202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:R141,$N1020:R1020)+(S141+S1020*0)*S991/24-SUM($N202:R202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:S141,$N1020:S1020)+(T141+T1020*0)*T991/24-SUM($N202:S202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:T141,$N1020:T1020)+(U141+U1020*0)*U991/24-SUM($N202:T202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:U141,$N1020:U1020)+(V141+V1020*0)*V991/24-SUM($N202:U202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:V141,$N1020:V1020)+(W141+W1020*0)*W991/24-SUM($N202:V202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:W141,$N1020:W1020)+(X141+X1020*0)*X991/24-SUM($N202:W202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:X141,$N1020:X1020)+(Y141+Y1020*0)*Y991/24-SUM($N202:X202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:Y141,$N1020:Y1020)+(Z141+Z1020*0)*Z991/24-SUM($N202:Y202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:Z141,$N1020:Z1020)+(AA141+AA1020*0)*AA991/24-SUM($N202:Z202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AA141,$N1020:AA1020)+(AB141+AB1020*0)*AB991/24-SUM($N202:AA202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AB141,$N1020:AB1020)+(AC141+AC1020*0)*AC991/24-SUM($N202:AB202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AC141,$N1020:AC1020)+(AD141+AD1020*0)*AD991/24-SUM($N202:AC202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AD141,$N1020:AD1020)+(AE141+AE1020*0)*AE991/24-SUM($N202:AD202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AE141,$N1020:AE1020)+(AF141+AF1020*0)*AF991/24-SUM($N202:AE202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AF141,$N1020:AF1020)+(AG141+AG1020*0)*AG991/24-SUM($N202:AF202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AG141,$N1020:AG1020)+(AH141+AH1020*0)*AH991/24-SUM($N202:AG202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AH141,$N1020:AH1020)+(AI141+AI1020*0)*AI991/24-SUM($N202:AH202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AI141,$N1020:AI1020)+(AJ141+AJ1020*0)*AJ991/24-SUM($N202:AI202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AJ141,$N1020:AJ1020)+(AK141+AK1020*0)*AK991/24-SUM($N202:AJ202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AK141,$N1020:AK1020)+(AL141+AL1020*0)*AL991/24-SUM($N202:AK202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AL141,$N1020:AL1020)+(AM141+AM1020*0)*AM991/24-SUM($N202:AL202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AM141,$N1020:AM1020)+(AN141+AN1020*0)*AN991/24-SUM($N202:AM202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AN141,$N1020:AN1020)+(AO141+AO1020*0)*AO991/24-SUM($N202:AN202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AO141,$N1020:AO1020)+(AP141+AP1020*0)*AP991/24-SUM($N202:AO202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AP141,$N1020:AP1020)+(AQ141+AQ1020*0)*AQ991/24-SUM($N202:AP202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AQ141,$N1020:AQ1020)+(AR141+AR1020*0)*AR991/24-SUM($N202:AQ202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AR141,$N1020:AR1020)+(AS141+AS1020*0)*AS991/24-SUM($N202:AR202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AS141,$N1020:AS1020)+(AT141+AT1020*0)*AT991/24-SUM($N202:AS202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AT141,$N1020:AT1020)+(AU141+AU1020*0)*AU991/24-SUM($N202:AT202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AU141,$N1020:AU1020)+(AV141+AV1020*0)*AV991/24-SUM($N202:AU202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AV141,$N1020:AV1020)+(AW141+AW1020*0)*AW991/24-SUM($N202:AV202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AW141,$N1020:AW1020)+(AX141+AX1020*0)*AX991/24-SUM($N202:AW202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AX141,$N1020:AX1020)+(AY141+AY1020*0)*AY991/24-SUM($N202:AX202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AY141,$N1020:AY1020)+(AZ141+AZ1020*0)*AZ991/24-SUM($N202:AY202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:AZ141,$N1020:AZ1020)+(BA141+BA1020*0)*BA991/24-SUM($N202:AZ202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BA141,$N1020:BA1020)+(BB141+BB1020*0)*BB991/24-SUM($N202:BA202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BB141,$N1020:BB1020)+(BC141+BC1020*0)*BC991/24-SUM($N202:BB202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BC141,$N1020:BC1020)+(BD141+BD1020*0)*BD991/24-SUM($N202:BC202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BD141,$N1020:BD1020)+(BE141+BE1020*0)*BE991/24-SUM($N202:BD202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BE141,$N1020:BE1020)+(BF141+BF1020*0)*BF991/24-SUM($N202:BE202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BF141,$N1020:BF1020)+(BG141+BG1020*0)*BG991/24-SUM($N202:BF202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BG141,$N1020:BG1020)+(BH141+BH1020*0)*BH991/24-SUM($N202:BG202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BH141,$N1020:BH1020)+(BI141+BI1020*0)*BI991/24-SUM($N202:BH202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BI141,$N1020:BI1020)+(BJ141+BJ1020*0)*BJ991/24-SUM($N202:BI202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BJ141,$N1020:BJ1020)+(BK141+BK1020*0)*BK991/24-SUM($N202:BJ202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BK141,$N1020:BK1020)+(BL141+BL1020*0)*BL991/24-SUM($N202:BK202))*($F1223>=5)","v":0},{"$f":"(SUM($N141:BL141,$N1020:BL1020)+(BM141+BM1020*0)*BM991/24-SUM($N202:BL202))*($F1223>=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1198","v":"Total Average CWIP"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1199:O1223)","v":0},{"$f":"SUM(P1199:P1223)","v":0},{"$f":"SUM(Q1199:Q1223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"INVESTMENT TAX CREDIT"]
[]
[null,null,null,"ITC Rate",null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,O$5,Assumptions!$C$51:$K$51),10%)","v":0.3},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,P$5,Assumptions!$C$51:$K$51),10%)","v":0.3},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,Q$5,Assumptions!$C$51:$K$51),10%)","v":0.3},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,R$5,Assumptions!$C$51:$K$51),10%)","v":0.3},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,S$5,Assumptions!$C$51:$K$51),10%)","v":0.3},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,T$5,Assumptions!$C$51:$K$51),10%)","v":0.26},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,U$5,Assumptions!$C$51:$K$51),10%)","v":0.22},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,V$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,W$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,X$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,Y$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,Z$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AA$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AB$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AC$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AD$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AE$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AF$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AG$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AH$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AI$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AJ$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AK$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AL$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AM$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AN$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AO$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AP$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AQ$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AR$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AS$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AT$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AU$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AV$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AW$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AX$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AY$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,AZ$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BA$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BB$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BC$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BD$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BE$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BF$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BG$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BH$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BI$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BJ$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BK$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BL$5,Assumptions!$C$51:$K$51),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$50:$K$50,BM$5,Assumptions!$C$51:$K$51),10%)","v":0.1}]
[]
[null,null,null,"Investment Tax Credit (ITC)",null,null,null,"ITC"]
[null,null,{"$f":"C1232+1","v":1},{"$f":"INDEX(D$59:D$83,$C1233,1)","v":"item 1"},"Capital",4,null,{"$f":"Input!N8","v":false},null,null,{"$f":"SUMPRODUCT(O1233:BM1233,$O$7:$BM$7)","v":0},{"$f":"SUM(O1233:BM1233)","v":0},null,null,{"$f":"O564*O$1230*($H1233=TRUE)","v":0},{"$f":"P564*P$1230*($H1233=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1233+1","v":2},"item 2","Capital",4,null,{"$f":"Input!N9","v":false},null,null,{"$f":"SUMPRODUCT(O1234:BM1234,$O$7:$BM$7)","v":0},{"$f":"SUM(O1234:BM1234)","v":0},null,null,{"$f":"O565*O$1230*($H1234=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,{"$f":"Input!N10","v":false},null,null,0,0,null,null,{"$f":"O566*O$1230*($H1235=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,{"$f":"Input!N11","v":false},null,null,0,0,null,null,{"$f":"O567*O$1230*($H1236=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,{"$f":"Input!N12","v":false},null,null,0,0,null,null,{"$f":"O568*O$1230*($H1237=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,{"$f":"Input!N13","v":false},null,null,0,0,null,null,{"$f":"O569*O$1230*($H1238=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,{"$f":"Input!N14","v":false},null,null,0,0,null,null,{"$f":"O570*O$1230*($H1239=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,{"$f":"Input!N15","v":false},null,null,0,0,null,null,{"$f":"O571*O$1230*($H1240=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,{"$f":"Input!N16","v":false},null,null,0,0,null,null,{"$f":"O572*O$1230*($H1241=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,{"$f":"Input!N17","v":false},null,null,0,0,null,null,{"$f":"O573*O$1230*($H1242=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,{"$f":"Input!N18","v":false},null,null,0,0,null,null,{"$f":"O574*O$1230*($H1243=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,{"$f":"Input!N19","v":false},null,null,0,0,null,null,{"$f":"O575*O$1230*($H1244=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,{"$f":"Input!N20","v":false},null,null,0,0,null,null,{"$f":"O576*O$1230*($H1245=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,{"$f":"Input!N21","v":false},null,null,0,0,null,null,{"$f":"O577*O$1230*($H1246=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,{"$f":"Input!N22","v":false},null,null,0,0,null,null,{"$f":"O578*O$1230*($H1247=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,{"$f":"Input!N23","v":false},null,null,0,0,null,null,{"$f":"O579*O$1230*($H1248=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,{"$f":"Input!N24","v":false},null,null,0,0,null,null,{"$f":"O580*O$1230*($H1249=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,{"$f":"Input!N25","v":false},null,null,0,0,null,null,{"$f":"O581*O$1230*($H1250=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,{"$f":"Input!N26","v":false},null,null,0,0,null,null,{"$f":"O582*O$1230*($H1251=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,{"$f":"Input!N27","v":false},null,null,0,0,null,null,{"$f":"O583*O$1230*($H1252=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,{"$f":"Input!N28","v":false},null,null,0,0,null,null,{"$f":"O584*O$1230*($H1253=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,{"$f":"Input!N29","v":false},null,null,0,0,null,null,{"$f":"O585*O$1230*($H1254=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,{"$f":"Input!N30","v":false},null,null,0,0,null,null,{"$f":"O586*O$1230*($H1255=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,{"$f":"Input!N31","v":false},null,null,0,0,null,null,{"$f":"O587*O$1230*($H1256=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,{"$f":"Input!N32","v":false},null,null,0,0,null,null,{"$f":"O588*O$1230*($H1257=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1232","v":"Total Investment Tax Credit (ITC)"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1233:O1257)","v":0},{"$f":"SUM(P1233:P1257)","v":0},{"$f":"SUM(Q1233:Q1257)","v":0},{"$f":"SUM(R1233:R1257)","v":0},{"$f":"SUM(S1233:S1257)","v":0},{"$f":"SUM(T1233:T1257)","v":0},{"$f":"SUM(U1233:U1257)","v":0},{"$f":"SUM(V1233:V1257)","v":0},{"$f":"SUM(W1233:W1257)","v":0},{"$f":"SUM(X1233:X1257)","v":0},{"$f":"SUM(Y1233:Y1257)","v":0},{"$f":"SUM(Z1233:Z1257)","v":0},{"$f":"SUM(AA1233:AA1257)","v":0},{"$f":"SUM(AB1233:AB1257)","v":0},{"$f":"SUM(AC1233:AC1257)","v":0},{"$f":"SUM(AD1233:AD1257)","v":0},{"$f":"SUM(AE1233:AE1257)","v":0},{"$f":"SUM(AF1233:AF1257)","v":0},{"$f":"SUM(AG1233:AG1257)","v":0},{"$f":"SUM(AH1233:AH1257)","v":0},{"$f":"SUM(AI1233:AI1257)","v":0},{"$f":"SUM(AJ1233:AJ1257)","v":0},{"$f":"SUM(AK1233:AK1257)","v":0},{"$f":"SUM(AL1233:AL1257)","v":0},{"$f":"SUM(AM1233:AM1257)","v":0},{"$f":"SUM(AN1233:AN1257)","v":0},{"$f":"SUM(AO1233:AO1257)","v":0},{"$f":"SUM(AP1233:AP1257)","v":0},{"$f":"SUM(AQ1233:AQ1257)","v":0},{"$f":"SUM(AR1233:AR1257)","v":0},{"$f":"SUM(AS1233:AS1257)","v":0},{"$f":"SUM(AT1233:AT1257)","v":0},{"$f":"SUM(AU1233:AU1257)","v":0},{"$f":"SUM(AV1233:AV1257)","v":0},{"$f":"SUM(AW1233:AW1257)","v":0},{"$f":"SUM(AX1233:AX1257)","v":0},{"$f":"SUM(AY1233:AY1257)","v":0},{"$f":"SUM(AZ1233:AZ1257)","v":0},{"$f":"SUM(BA1233:BA1257)","v":0},{"$f":"SUM(BB1233:BB1257)","v":0},{"$f":"SUM(BC1233:BC1257)","v":0},{"$f":"SUM(BD1233:BD1257)","v":0},{"$f":"SUM(BE1233:BE1257)","v":0},{"$f":"SUM(BF1233:BF1257)","v":0},{"$f":"SUM(BG1233:BG1257)","v":0},{"$f":"SUM(BH1233:BH1257)","v":0},{"$f":"SUM(BI1233:BI1257)","v":0},{"$f":"SUM(BJ1233:BJ1257)","v":0},{"$f":"SUM(BK1233:BK1257)","v":0},{"$f":"SUM(BL1233:BL1257)","v":0},{"$f":"SUM(BM1233:BM1257)","v":0}]
[]
[]
[null,null,null,"ITC Basis Reduction",null,null,null,"ITC","Basis Reduction"]
[null,null,{"$f":"C1261+1","v":1},{"$f":"INDEX(D$59:D$83,$C1262,1)","v":"item 1"},"Capital",4,null,{"$f":"H1233","v":false},0.5,null,{"$f":"SUMPRODUCT(O1262:BM1262,$O$7:$BM$7)","v":0},{"$f":"SUM(O1262:BM1262)","v":0},null,null,{"$f":"-O1233*$I1262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1233*$I1262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1262+1","v":2},"item 2","Capital",4,null,{"$f":"H1234","v":false},0.5,null,{"$f":"SUMPRODUCT(O1263:BM1263,$O$7:$BM$7)","v":0},{"$f":"SUM(O1263:BM1263)","v":0},null,null,{"$f":"-O1234*$I1263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1234*$I1263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1235*$I1264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1235*$I1264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1236*$I1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1236*$I1265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1237*$I1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1237*$I1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1238*$I1267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1238*$I1267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1239*$I1268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1239*$I1268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1240*$I1269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1240*$I1269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1241*$I1270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1241*$I1270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,false,0.5,null,0,0,null,null,{"$f":"-O1242*$I1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1242*$I1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1243*$I1272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1243*$I1272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1244*$I1273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1244*$I1273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1245*$I1274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1245*$I1274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1246*$I1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1246*$I1275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1247*$I1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1247*$I1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1248*$I1277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1248*$I1277","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1249*$I1278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1249*$I1278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1250*$I1279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1250*$I1279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1251*$I1280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1251*$I1280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1252*$I1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1252*$I1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1253*$I1282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1253*$I1282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1254*$I1283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1254*$I1283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1255*$I1284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1255*$I1284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1256*$I1285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1256*$I1285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,false,0.5,null,0,0,null,null,{"$f":"-O1257*$I1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU1257*$I1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1261","v":"Total ITC Basis Reduction"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1262:O1286)","v":0},{"$f":"SUM(P1262:P1286)","v":0},{"$f":"SUM(Q1262:Q1286)","v":0},{"$f":"SUM(R1262:R1286)","v":0},{"$f":"SUM(S1262:S1286)","v":0},{"$f":"SUM(T1262:T1286)","v":0},{"$f":"SUM(U1262:U1286)","v":0},{"$f":"SUM(V1262:V1286)","v":0},{"$f":"SUM(W1262:W1286)","v":0},{"$f":"SUM(X1262:X1286)","v":0},{"$f":"SUM(Y1262:Y1286)","v":0},{"$f":"SUM(Z1262:Z1286)","v":0},{"$f":"SUM(AA1262:AA1286)","v":0},{"$f":"SUM(AB1262:AB1286)","v":0},{"$f":"SUM(AC1262:AC1286)","v":0},{"$f":"SUM(AD1262:AD1286)","v":0},{"$f":"SUM(AE1262:AE1286)","v":0},{"$f":"SUM(AF1262:AF1286)","v":0},{"$f":"SUM(AG1262:AG1286)","v":0},{"$f":"SUM(AH1262:AH1286)","v":0},{"$f":"SUM(AI1262:AI1286)","v":0},{"$f":"SUM(AJ1262:AJ1286)","v":0},{"$f":"SUM(AK1262:AK1286)","v":0},{"$f":"SUM(AL1262:AL1286)","v":0},{"$f":"SUM(AM1262:AM1286)","v":0},{"$f":"SUM(AN1262:AN1286)","v":0},{"$f":"SUM(AO1262:AO1286)","v":0},{"$f":"SUM(AP1262:AP1286)","v":0},{"$f":"SUM(AQ1262:AQ1286)","v":0},{"$f":"SUM(AR1262:AR1286)","v":0},{"$f":"SUM(AS1262:AS1286)","v":0},{"$f":"SUM(AT1262:AT1286)","v":0},{"$f":"SUM(AU1262:AU1286)","v":0},{"$f":"SUM(AV1262:AV1286)","v":0},{"$f":"SUM(AW1262:AW1286)","v":0},{"$f":"SUM(AX1262:AX1286)","v":0},{"$f":"SUM(AY1262:AY1286)","v":0},{"$f":"SUM(AZ1262:AZ1286)","v":0},{"$f":"SUM(BA1262:BA1286)","v":0},{"$f":"SUM(BB1262:BB1286)","v":0},{"$f":"SUM(BC1262:BC1286)","v":0},{"$f":"SUM(BD1262:BD1286)","v":0},{"$f":"SUM(BE1262:BE1286)","v":0},{"$f":"SUM(BF1262:BF1286)","v":0},{"$f":"SUM(BG1262:BG1286)","v":0},{"$f":"SUM(BH1262:BH1286)","v":0},{"$f":"SUM(BI1262:BI1286)","v":0},{"$f":"SUM(BJ1262:BJ1286)","v":0},{"$f":"SUM(BK1262:BK1286)","v":0},{"$f":"SUM(BL1262:BL1286)","v":0},{"$f":"SUM(BM1262:BM1286)","v":0}]
[]
[]
[null,null,null,"ITC Normalization, After Tax"]
[null,null,{"$f":"C1290+1","v":1},{"$f":"INDEX(D$59:D$83,$C1291,1)","v":"item 1"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O1291:BM1291,$O$7:$BM$7)","v":0},{"$f":"SUM(O1291:BM1291)","v":0},null,null,{"$f":"-SUMPRODUCT($O1233:O1233,N(OFFSET($O207:O207,0,MAX(COLUMN($O207:O207))-COLUMN($O207:O207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:P1233,N(OFFSET($O207:P207,0,MAX(COLUMN($O207:P207))-COLUMN($O207:P207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:Q1233,N(OFFSET($O207:Q207,0,MAX(COLUMN($O207:Q207))-COLUMN($O207:Q207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:R1233,N(OFFSET($O207:R207,0,MAX(COLUMN($O207:R207))-COLUMN($O207:R207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:S1233,N(OFFSET($O207:S207,0,MAX(COLUMN($O207:S207))-COLUMN($O207:S207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:T1233,N(OFFSET($O207:T207,0,MAX(COLUMN($O207:T207))-COLUMN($O207:T207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:U1233,N(OFFSET($O207:U207,0,MAX(COLUMN($O207:U207))-COLUMN($O207:U207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:V1233,N(OFFSET($O207:V207,0,MAX(COLUMN($O207:V207))-COLUMN($O207:V207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:W1233,N(OFFSET($O207:W207,0,MAX(COLUMN($O207:W207))-COLUMN($O207:W207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:X1233,N(OFFSET($O207:X207,0,MAX(COLUMN($O207:X207))-COLUMN($O207:X207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:Y1233,N(OFFSET($O207:Y207,0,MAX(COLUMN($O207:Y207))-COLUMN($O207:Y207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:Z1233,N(OFFSET($O207:Z207,0,MAX(COLUMN($O207:Z207))-COLUMN($O207:Z207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AA1233,N(OFFSET($O207:AA207,0,MAX(COLUMN($O207:AA207))-COLUMN($O207:AA207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AB1233,N(OFFSET($O207:AB207,0,MAX(COLUMN($O207:AB207))-COLUMN($O207:AB207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AC1233,N(OFFSET($O207:AC207,0,MAX(COLUMN($O207:AC207))-COLUMN($O207:AC207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AD1233,N(OFFSET($O207:AD207,0,MAX(COLUMN($O207:AD207))-COLUMN($O207:AD207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AE1233,N(OFFSET($O207:AE207,0,MAX(COLUMN($O207:AE207))-COLUMN($O207:AE207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AF1233,N(OFFSET($O207:AF207,0,MAX(COLUMN($O207:AF207))-COLUMN($O207:AF207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AG1233,N(OFFSET($O207:AG207,0,MAX(COLUMN($O207:AG207))-COLUMN($O207:AG207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AH1233,N(OFFSET($O207:AH207,0,MAX(COLUMN($O207:AH207))-COLUMN($O207:AH207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AI1233,N(OFFSET($O207:AI207,0,MAX(COLUMN($O207:AI207))-COLUMN($O207:AI207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AJ1233,N(OFFSET($O207:AJ207,0,MAX(COLUMN($O207:AJ207))-COLUMN($O207:AJ207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AK1233,N(OFFSET($O207:AK207,0,MAX(COLUMN($O207:AK207))-COLUMN($O207:AK207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AL1233,N(OFFSET($O207:AL207,0,MAX(COLUMN($O207:AL207))-COLUMN($O207:AL207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AM1233,N(OFFSET($O207:AM207,0,MAX(COLUMN($O207:AM207))-COLUMN($O207:AM207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AN1233,N(OFFSET($O207:AN207,0,MAX(COLUMN($O207:AN207))-COLUMN($O207:AN207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AO1233,N(OFFSET($O207:AO207,0,MAX(COLUMN($O207:AO207))-COLUMN($O207:AO207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AP1233,N(OFFSET($O207:AP207,0,MAX(COLUMN($O207:AP207))-COLUMN($O207:AP207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AQ1233,N(OFFSET($O207:AQ207,0,MAX(COLUMN($O207:AQ207))-COLUMN($O207:AQ207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AR1233,N(OFFSET($O207:AR207,0,MAX(COLUMN($O207:AR207))-COLUMN($O207:AR207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AS1233,N(OFFSET($O207:AS207,0,MAX(COLUMN($O207:AS207))-COLUMN($O207:AS207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AT1233,N(OFFSET($O207:AT207,0,MAX(COLUMN($O207:AT207))-COLUMN($O207:AT207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AU1233,N(OFFSET($O207:AU207,0,MAX(COLUMN($O207:AU207))-COLUMN($O207:AU207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AV1233,N(OFFSET($O207:AV207,0,MAX(COLUMN($O207:AV207))-COLUMN($O207:AV207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AW1233,N(OFFSET($O207:AW207,0,MAX(COLUMN($O207:AW207))-COLUMN($O207:AW207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AX1233,N(OFFSET($O207:AX207,0,MAX(COLUMN($O207:AX207))-COLUMN($O207:AX207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AY1233,N(OFFSET($O207:AY207,0,MAX(COLUMN($O207:AY207))-COLUMN($O207:AY207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:AZ1233,N(OFFSET($O207:AZ207,0,MAX(COLUMN($O207:AZ207))-COLUMN($O207:AZ207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BA1233,N(OFFSET($O207:BA207,0,MAX(COLUMN($O207:BA207))-COLUMN($O207:BA207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BB1233,N(OFFSET($O207:BB207,0,MAX(COLUMN($O207:BB207))-COLUMN($O207:BB207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BC1233,N(OFFSET($O207:BC207,0,MAX(COLUMN($O207:BC207))-COLUMN($O207:BC207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BD1233,N(OFFSET($O207:BD207,0,MAX(COLUMN($O207:BD207))-COLUMN($O207:BD207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BE1233,N(OFFSET($O207:BE207,0,MAX(COLUMN($O207:BE207))-COLUMN($O207:BE207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BF1233,N(OFFSET($O207:BF207,0,MAX(COLUMN($O207:BF207))-COLUMN($O207:BF207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BG1233,N(OFFSET($O207:BG207,0,MAX(COLUMN($O207:BG207))-COLUMN($O207:BG207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BH1233,N(OFFSET($O207:BH207,0,MAX(COLUMN($O207:BH207))-COLUMN($O207:BH207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BI1233,N(OFFSET($O207:BI207,0,MAX(COLUMN($O207:BI207))-COLUMN($O207:BI207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BJ1233,N(OFFSET($O207:BJ207,0,MAX(COLUMN($O207:BJ207))-COLUMN($O207:BJ207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BK1233,N(OFFSET($O207:BK207,0,MAX(COLUMN($O207:BK207))-COLUMN($O207:BK207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BL1233,N(OFFSET($O207:BL207,0,MAX(COLUMN($O207:BL207))-COLUMN($O207:BL207),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1233:BM1233,N(OFFSET($O207:BM207,0,MAX(COLUMN($O207:BM207))-COLUMN($O207:BM207),1,1)))","v":0}]
[null,null,{"$f":"C1291+1","v":2},"item 2","Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O1292:BM1292,$O$7:$BM$7)","v":0},{"$f":"SUM(O1292:BM1292)","v":0},null,null,{"$f":"-SUMPRODUCT($O1234:O1234,N(OFFSET($O208:O208,0,MAX(COLUMN($O208:O208))-COLUMN($O208:O208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:P1234,N(OFFSET($O208:P208,0,MAX(COLUMN($O208:P208))-COLUMN($O208:P208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:Q1234,N(OFFSET($O208:Q208,0,MAX(COLUMN($O208:Q208))-COLUMN($O208:Q208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:R1234,N(OFFSET($O208:R208,0,MAX(COLUMN($O208:R208))-COLUMN($O208:R208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:S1234,N(OFFSET($O208:S208,0,MAX(COLUMN($O208:S208))-COLUMN($O208:S208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:T1234,N(OFFSET($O208:T208,0,MAX(COLUMN($O208:T208))-COLUMN($O208:T208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:U1234,N(OFFSET($O208:U208,0,MAX(COLUMN($O208:U208))-COLUMN($O208:U208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:V1234,N(OFFSET($O208:V208,0,MAX(COLUMN($O208:V208))-COLUMN($O208:V208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:W1234,N(OFFSET($O208:W208,0,MAX(COLUMN($O208:W208))-COLUMN($O208:W208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:X1234,N(OFFSET($O208:X208,0,MAX(COLUMN($O208:X208))-COLUMN($O208:X208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:Y1234,N(OFFSET($O208:Y208,0,MAX(COLUMN($O208:Y208))-COLUMN($O208:Y208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:Z1234,N(OFFSET($O208:Z208,0,MAX(COLUMN($O208:Z208))-COLUMN($O208:Z208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AA1234,N(OFFSET($O208:AA208,0,MAX(COLUMN($O208:AA208))-COLUMN($O208:AA208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AB1234,N(OFFSET($O208:AB208,0,MAX(COLUMN($O208:AB208))-COLUMN($O208:AB208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AC1234,N(OFFSET($O208:AC208,0,MAX(COLUMN($O208:AC208))-COLUMN($O208:AC208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AD1234,N(OFFSET($O208:AD208,0,MAX(COLUMN($O208:AD208))-COLUMN($O208:AD208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AE1234,N(OFFSET($O208:AE208,0,MAX(COLUMN($O208:AE208))-COLUMN($O208:AE208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AF1234,N(OFFSET($O208:AF208,0,MAX(COLUMN($O208:AF208))-COLUMN($O208:AF208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AG1234,N(OFFSET($O208:AG208,0,MAX(COLUMN($O208:AG208))-COLUMN($O208:AG208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AH1234,N(OFFSET($O208:AH208,0,MAX(COLUMN($O208:AH208))-COLUMN($O208:AH208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AI1234,N(OFFSET($O208:AI208,0,MAX(COLUMN($O208:AI208))-COLUMN($O208:AI208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AJ1234,N(OFFSET($O208:AJ208,0,MAX(COLUMN($O208:AJ208))-COLUMN($O208:AJ208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AK1234,N(OFFSET($O208:AK208,0,MAX(COLUMN($O208:AK208))-COLUMN($O208:AK208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AL1234,N(OFFSET($O208:AL208,0,MAX(COLUMN($O208:AL208))-COLUMN($O208:AL208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AM1234,N(OFFSET($O208:AM208,0,MAX(COLUMN($O208:AM208))-COLUMN($O208:AM208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AN1234,N(OFFSET($O208:AN208,0,MAX(COLUMN($O208:AN208))-COLUMN($O208:AN208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AO1234,N(OFFSET($O208:AO208,0,MAX(COLUMN($O208:AO208))-COLUMN($O208:AO208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AP1234,N(OFFSET($O208:AP208,0,MAX(COLUMN($O208:AP208))-COLUMN($O208:AP208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AQ1234,N(OFFSET($O208:AQ208,0,MAX(COLUMN($O208:AQ208))-COLUMN($O208:AQ208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AR1234,N(OFFSET($O208:AR208,0,MAX(COLUMN($O208:AR208))-COLUMN($O208:AR208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AS1234,N(OFFSET($O208:AS208,0,MAX(COLUMN($O208:AS208))-COLUMN($O208:AS208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AT1234,N(OFFSET($O208:AT208,0,MAX(COLUMN($O208:AT208))-COLUMN($O208:AT208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AU1234,N(OFFSET($O208:AU208,0,MAX(COLUMN($O208:AU208))-COLUMN($O208:AU208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AV1234,N(OFFSET($O208:AV208,0,MAX(COLUMN($O208:AV208))-COLUMN($O208:AV208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AW1234,N(OFFSET($O208:AW208,0,MAX(COLUMN($O208:AW208))-COLUMN($O208:AW208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AX1234,N(OFFSET($O208:AX208,0,MAX(COLUMN($O208:AX208))-COLUMN($O208:AX208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AY1234,N(OFFSET($O208:AY208,0,MAX(COLUMN($O208:AY208))-COLUMN($O208:AY208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:AZ1234,N(OFFSET($O208:AZ208,0,MAX(COLUMN($O208:AZ208))-COLUMN($O208:AZ208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BA1234,N(OFFSET($O208:BA208,0,MAX(COLUMN($O208:BA208))-COLUMN($O208:BA208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BB1234,N(OFFSET($O208:BB208,0,MAX(COLUMN($O208:BB208))-COLUMN($O208:BB208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BC1234,N(OFFSET($O208:BC208,0,MAX(COLUMN($O208:BC208))-COLUMN($O208:BC208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BD1234,N(OFFSET($O208:BD208,0,MAX(COLUMN($O208:BD208))-COLUMN($O208:BD208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BE1234,N(OFFSET($O208:BE208,0,MAX(COLUMN($O208:BE208))-COLUMN($O208:BE208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BF1234,N(OFFSET($O208:BF208,0,MAX(COLUMN($O208:BF208))-COLUMN($O208:BF208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BG1234,N(OFFSET($O208:BG208,0,MAX(COLUMN($O208:BG208))-COLUMN($O208:BG208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BH1234,N(OFFSET($O208:BH208,0,MAX(COLUMN($O208:BH208))-COLUMN($O208:BH208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BI1234,N(OFFSET($O208:BI208,0,MAX(COLUMN($O208:BI208))-COLUMN($O208:BI208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BJ1234,N(OFFSET($O208:BJ208,0,MAX(COLUMN($O208:BJ208))-COLUMN($O208:BJ208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BK1234,N(OFFSET($O208:BK208,0,MAX(COLUMN($O208:BK208))-COLUMN($O208:BK208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BL1234,N(OFFSET($O208:BL208,0,MAX(COLUMN($O208:BL208))-COLUMN($O208:BL208),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1234:BM1234,N(OFFSET($O208:BM208,0,MAX(COLUMN($O208:BM208))-COLUMN($O208:BM208),1,1)))","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1235:O1235,N(OFFSET($O209:O209,0,MAX(COLUMN($O209:O209))-COLUMN($O209:O209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:P1235,N(OFFSET($O209:P209,0,MAX(COLUMN($O209:P209))-COLUMN($O209:P209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:Q1235,N(OFFSET($O209:Q209,0,MAX(COLUMN($O209:Q209))-COLUMN($O209:Q209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:R1235,N(OFFSET($O209:R209,0,MAX(COLUMN($O209:R209))-COLUMN($O209:R209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:S1235,N(OFFSET($O209:S209,0,MAX(COLUMN($O209:S209))-COLUMN($O209:S209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:T1235,N(OFFSET($O209:T209,0,MAX(COLUMN($O209:T209))-COLUMN($O209:T209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:U1235,N(OFFSET($O209:U209,0,MAX(COLUMN($O209:U209))-COLUMN($O209:U209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:V1235,N(OFFSET($O209:V209,0,MAX(COLUMN($O209:V209))-COLUMN($O209:V209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:W1235,N(OFFSET($O209:W209,0,MAX(COLUMN($O209:W209))-COLUMN($O209:W209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:X1235,N(OFFSET($O209:X209,0,MAX(COLUMN($O209:X209))-COLUMN($O209:X209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:Y1235,N(OFFSET($O209:Y209,0,MAX(COLUMN($O209:Y209))-COLUMN($O209:Y209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:Z1235,N(OFFSET($O209:Z209,0,MAX(COLUMN($O209:Z209))-COLUMN($O209:Z209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AA1235,N(OFFSET($O209:AA209,0,MAX(COLUMN($O209:AA209))-COLUMN($O209:AA209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AB1235,N(OFFSET($O209:AB209,0,MAX(COLUMN($O209:AB209))-COLUMN($O209:AB209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AC1235,N(OFFSET($O209:AC209,0,MAX(COLUMN($O209:AC209))-COLUMN($O209:AC209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AD1235,N(OFFSET($O209:AD209,0,MAX(COLUMN($O209:AD209))-COLUMN($O209:AD209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AE1235,N(OFFSET($O209:AE209,0,MAX(COLUMN($O209:AE209))-COLUMN($O209:AE209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AF1235,N(OFFSET($O209:AF209,0,MAX(COLUMN($O209:AF209))-COLUMN($O209:AF209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AG1235,N(OFFSET($O209:AG209,0,MAX(COLUMN($O209:AG209))-COLUMN($O209:AG209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AH1235,N(OFFSET($O209:AH209,0,MAX(COLUMN($O209:AH209))-COLUMN($O209:AH209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AI1235,N(OFFSET($O209:AI209,0,MAX(COLUMN($O209:AI209))-COLUMN($O209:AI209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AJ1235,N(OFFSET($O209:AJ209,0,MAX(COLUMN($O209:AJ209))-COLUMN($O209:AJ209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AK1235,N(OFFSET($O209:AK209,0,MAX(COLUMN($O209:AK209))-COLUMN($O209:AK209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AL1235,N(OFFSET($O209:AL209,0,MAX(COLUMN($O209:AL209))-COLUMN($O209:AL209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AM1235,N(OFFSET($O209:AM209,0,MAX(COLUMN($O209:AM209))-COLUMN($O209:AM209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AN1235,N(OFFSET($O209:AN209,0,MAX(COLUMN($O209:AN209))-COLUMN($O209:AN209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AO1235,N(OFFSET($O209:AO209,0,MAX(COLUMN($O209:AO209))-COLUMN($O209:AO209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AP1235,N(OFFSET($O209:AP209,0,MAX(COLUMN($O209:AP209))-COLUMN($O209:AP209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AQ1235,N(OFFSET($O209:AQ209,0,MAX(COLUMN($O209:AQ209))-COLUMN($O209:AQ209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AR1235,N(OFFSET($O209:AR209,0,MAX(COLUMN($O209:AR209))-COLUMN($O209:AR209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AS1235,N(OFFSET($O209:AS209,0,MAX(COLUMN($O209:AS209))-COLUMN($O209:AS209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AT1235,N(OFFSET($O209:AT209,0,MAX(COLUMN($O209:AT209))-COLUMN($O209:AT209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AU1235,N(OFFSET($O209:AU209,0,MAX(COLUMN($O209:AU209))-COLUMN($O209:AU209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AV1235,N(OFFSET($O209:AV209,0,MAX(COLUMN($O209:AV209))-COLUMN($O209:AV209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AW1235,N(OFFSET($O209:AW209,0,MAX(COLUMN($O209:AW209))-COLUMN($O209:AW209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AX1235,N(OFFSET($O209:AX209,0,MAX(COLUMN($O209:AX209))-COLUMN($O209:AX209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AY1235,N(OFFSET($O209:AY209,0,MAX(COLUMN($O209:AY209))-COLUMN($O209:AY209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:AZ1235,N(OFFSET($O209:AZ209,0,MAX(COLUMN($O209:AZ209))-COLUMN($O209:AZ209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BA1235,N(OFFSET($O209:BA209,0,MAX(COLUMN($O209:BA209))-COLUMN($O209:BA209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BB1235,N(OFFSET($O209:BB209,0,MAX(COLUMN($O209:BB209))-COLUMN($O209:BB209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BC1235,N(OFFSET($O209:BC209,0,MAX(COLUMN($O209:BC209))-COLUMN($O209:BC209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BD1235,N(OFFSET($O209:BD209,0,MAX(COLUMN($O209:BD209))-COLUMN($O209:BD209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BE1235,N(OFFSET($O209:BE209,0,MAX(COLUMN($O209:BE209))-COLUMN($O209:BE209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BF1235,N(OFFSET($O209:BF209,0,MAX(COLUMN($O209:BF209))-COLUMN($O209:BF209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BG1235,N(OFFSET($O209:BG209,0,MAX(COLUMN($O209:BG209))-COLUMN($O209:BG209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BH1235,N(OFFSET($O209:BH209,0,MAX(COLUMN($O209:BH209))-COLUMN($O209:BH209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BI1235,N(OFFSET($O209:BI209,0,MAX(COLUMN($O209:BI209))-COLUMN($O209:BI209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BJ1235,N(OFFSET($O209:BJ209,0,MAX(COLUMN($O209:BJ209))-COLUMN($O209:BJ209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BK1235,N(OFFSET($O209:BK209,0,MAX(COLUMN($O209:BK209))-COLUMN($O209:BK209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BL1235,N(OFFSET($O209:BL209,0,MAX(COLUMN($O209:BL209))-COLUMN($O209:BL209),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1235:BM1235,N(OFFSET($O209:BM209,0,MAX(COLUMN($O209:BM209))-COLUMN($O209:BM209),1,1)))","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1236:O1236,N(OFFSET($O210:O210,0,MAX(COLUMN($O210:O210))-COLUMN($O210:O210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:P1236,N(OFFSET($O210:P210,0,MAX(COLUMN($O210:P210))-COLUMN($O210:P210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:Q1236,N(OFFSET($O210:Q210,0,MAX(COLUMN($O210:Q210))-COLUMN($O210:Q210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:R1236,N(OFFSET($O210:R210,0,MAX(COLUMN($O210:R210))-COLUMN($O210:R210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:S1236,N(OFFSET($O210:S210,0,MAX(COLUMN($O210:S210))-COLUMN($O210:S210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:T1236,N(OFFSET($O210:T210,0,MAX(COLUMN($O210:T210))-COLUMN($O210:T210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:U1236,N(OFFSET($O210:U210,0,MAX(COLUMN($O210:U210))-COLUMN($O210:U210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:V1236,N(OFFSET($O210:V210,0,MAX(COLUMN($O210:V210))-COLUMN($O210:V210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:W1236,N(OFFSET($O210:W210,0,MAX(COLUMN($O210:W210))-COLUMN($O210:W210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:X1236,N(OFFSET($O210:X210,0,MAX(COLUMN($O210:X210))-COLUMN($O210:X210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:Y1236,N(OFFSET($O210:Y210,0,MAX(COLUMN($O210:Y210))-COLUMN($O210:Y210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:Z1236,N(OFFSET($O210:Z210,0,MAX(COLUMN($O210:Z210))-COLUMN($O210:Z210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AA1236,N(OFFSET($O210:AA210,0,MAX(COLUMN($O210:AA210))-COLUMN($O210:AA210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AB1236,N(OFFSET($O210:AB210,0,MAX(COLUMN($O210:AB210))-COLUMN($O210:AB210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AC1236,N(OFFSET($O210:AC210,0,MAX(COLUMN($O210:AC210))-COLUMN($O210:AC210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AD1236,N(OFFSET($O210:AD210,0,MAX(COLUMN($O210:AD210))-COLUMN($O210:AD210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AE1236,N(OFFSET($O210:AE210,0,MAX(COLUMN($O210:AE210))-COLUMN($O210:AE210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AF1236,N(OFFSET($O210:AF210,0,MAX(COLUMN($O210:AF210))-COLUMN($O210:AF210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AG1236,N(OFFSET($O210:AG210,0,MAX(COLUMN($O210:AG210))-COLUMN($O210:AG210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AH1236,N(OFFSET($O210:AH210,0,MAX(COLUMN($O210:AH210))-COLUMN($O210:AH210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AI1236,N(OFFSET($O210:AI210,0,MAX(COLUMN($O210:AI210))-COLUMN($O210:AI210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AJ1236,N(OFFSET($O210:AJ210,0,MAX(COLUMN($O210:AJ210))-COLUMN($O210:AJ210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AK1236,N(OFFSET($O210:AK210,0,MAX(COLUMN($O210:AK210))-COLUMN($O210:AK210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AL1236,N(OFFSET($O210:AL210,0,MAX(COLUMN($O210:AL210))-COLUMN($O210:AL210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AM1236,N(OFFSET($O210:AM210,0,MAX(COLUMN($O210:AM210))-COLUMN($O210:AM210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AN1236,N(OFFSET($O210:AN210,0,MAX(COLUMN($O210:AN210))-COLUMN($O210:AN210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AO1236,N(OFFSET($O210:AO210,0,MAX(COLUMN($O210:AO210))-COLUMN($O210:AO210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AP1236,N(OFFSET($O210:AP210,0,MAX(COLUMN($O210:AP210))-COLUMN($O210:AP210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AQ1236,N(OFFSET($O210:AQ210,0,MAX(COLUMN($O210:AQ210))-COLUMN($O210:AQ210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AR1236,N(OFFSET($O210:AR210,0,MAX(COLUMN($O210:AR210))-COLUMN($O210:AR210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AS1236,N(OFFSET($O210:AS210,0,MAX(COLUMN($O210:AS210))-COLUMN($O210:AS210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AT1236,N(OFFSET($O210:AT210,0,MAX(COLUMN($O210:AT210))-COLUMN($O210:AT210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AU1236,N(OFFSET($O210:AU210,0,MAX(COLUMN($O210:AU210))-COLUMN($O210:AU210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AV1236,N(OFFSET($O210:AV210,0,MAX(COLUMN($O210:AV210))-COLUMN($O210:AV210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AW1236,N(OFFSET($O210:AW210,0,MAX(COLUMN($O210:AW210))-COLUMN($O210:AW210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AX1236,N(OFFSET($O210:AX210,0,MAX(COLUMN($O210:AX210))-COLUMN($O210:AX210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AY1236,N(OFFSET($O210:AY210,0,MAX(COLUMN($O210:AY210))-COLUMN($O210:AY210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:AZ1236,N(OFFSET($O210:AZ210,0,MAX(COLUMN($O210:AZ210))-COLUMN($O210:AZ210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BA1236,N(OFFSET($O210:BA210,0,MAX(COLUMN($O210:BA210))-COLUMN($O210:BA210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BB1236,N(OFFSET($O210:BB210,0,MAX(COLUMN($O210:BB210))-COLUMN($O210:BB210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BC1236,N(OFFSET($O210:BC210,0,MAX(COLUMN($O210:BC210))-COLUMN($O210:BC210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BD1236,N(OFFSET($O210:BD210,0,MAX(COLUMN($O210:BD210))-COLUMN($O210:BD210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BE1236,N(OFFSET($O210:BE210,0,MAX(COLUMN($O210:BE210))-COLUMN($O210:BE210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BF1236,N(OFFSET($O210:BF210,0,MAX(COLUMN($O210:BF210))-COLUMN($O210:BF210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BG1236,N(OFFSET($O210:BG210,0,MAX(COLUMN($O210:BG210))-COLUMN($O210:BG210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BH1236,N(OFFSET($O210:BH210,0,MAX(COLUMN($O210:BH210))-COLUMN($O210:BH210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BI1236,N(OFFSET($O210:BI210,0,MAX(COLUMN($O210:BI210))-COLUMN($O210:BI210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BJ1236,N(OFFSET($O210:BJ210,0,MAX(COLUMN($O210:BJ210))-COLUMN($O210:BJ210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BK1236,N(OFFSET($O210:BK210,0,MAX(COLUMN($O210:BK210))-COLUMN($O210:BK210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BL1236,N(OFFSET($O210:BL210,0,MAX(COLUMN($O210:BL210))-COLUMN($O210:BL210),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1236:BM1236,N(OFFSET($O210:BM210,0,MAX(COLUMN($O210:BM210))-COLUMN($O210:BM210),1,1)))","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1237:O1237,N(OFFSET($O211:O211,0,MAX(COLUMN($O211:O211))-COLUMN($O211:O211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:P1237,N(OFFSET($O211:P211,0,MAX(COLUMN($O211:P211))-COLUMN($O211:P211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:Q1237,N(OFFSET($O211:Q211,0,MAX(COLUMN($O211:Q211))-COLUMN($O211:Q211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:R1237,N(OFFSET($O211:R211,0,MAX(COLUMN($O211:R211))-COLUMN($O211:R211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:S1237,N(OFFSET($O211:S211,0,MAX(COLUMN($O211:S211))-COLUMN($O211:S211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:T1237,N(OFFSET($O211:T211,0,MAX(COLUMN($O211:T211))-COLUMN($O211:T211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:U1237,N(OFFSET($O211:U211,0,MAX(COLUMN($O211:U211))-COLUMN($O211:U211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:V1237,N(OFFSET($O211:V211,0,MAX(COLUMN($O211:V211))-COLUMN($O211:V211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:W1237,N(OFFSET($O211:W211,0,MAX(COLUMN($O211:W211))-COLUMN($O211:W211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:X1237,N(OFFSET($O211:X211,0,MAX(COLUMN($O211:X211))-COLUMN($O211:X211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:Y1237,N(OFFSET($O211:Y211,0,MAX(COLUMN($O211:Y211))-COLUMN($O211:Y211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:Z1237,N(OFFSET($O211:Z211,0,MAX(COLUMN($O211:Z211))-COLUMN($O211:Z211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AA1237,N(OFFSET($O211:AA211,0,MAX(COLUMN($O211:AA211))-COLUMN($O211:AA211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AB1237,N(OFFSET($O211:AB211,0,MAX(COLUMN($O211:AB211))-COLUMN($O211:AB211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AC1237,N(OFFSET($O211:AC211,0,MAX(COLUMN($O211:AC211))-COLUMN($O211:AC211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AD1237,N(OFFSET($O211:AD211,0,MAX(COLUMN($O211:AD211))-COLUMN($O211:AD211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AE1237,N(OFFSET($O211:AE211,0,MAX(COLUMN($O211:AE211))-COLUMN($O211:AE211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AF1237,N(OFFSET($O211:AF211,0,MAX(COLUMN($O211:AF211))-COLUMN($O211:AF211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AG1237,N(OFFSET($O211:AG211,0,MAX(COLUMN($O211:AG211))-COLUMN($O211:AG211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AH1237,N(OFFSET($O211:AH211,0,MAX(COLUMN($O211:AH211))-COLUMN($O211:AH211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AI1237,N(OFFSET($O211:AI211,0,MAX(COLUMN($O211:AI211))-COLUMN($O211:AI211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AJ1237,N(OFFSET($O211:AJ211,0,MAX(COLUMN($O211:AJ211))-COLUMN($O211:AJ211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AK1237,N(OFFSET($O211:AK211,0,MAX(COLUMN($O211:AK211))-COLUMN($O211:AK211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AL1237,N(OFFSET($O211:AL211,0,MAX(COLUMN($O211:AL211))-COLUMN($O211:AL211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AM1237,N(OFFSET($O211:AM211,0,MAX(COLUMN($O211:AM211))-COLUMN($O211:AM211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AN1237,N(OFFSET($O211:AN211,0,MAX(COLUMN($O211:AN211))-COLUMN($O211:AN211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AO1237,N(OFFSET($O211:AO211,0,MAX(COLUMN($O211:AO211))-COLUMN($O211:AO211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AP1237,N(OFFSET($O211:AP211,0,MAX(COLUMN($O211:AP211))-COLUMN($O211:AP211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AQ1237,N(OFFSET($O211:AQ211,0,MAX(COLUMN($O211:AQ211))-COLUMN($O211:AQ211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AR1237,N(OFFSET($O211:AR211,0,MAX(COLUMN($O211:AR211))-COLUMN($O211:AR211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AS1237,N(OFFSET($O211:AS211,0,MAX(COLUMN($O211:AS211))-COLUMN($O211:AS211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AT1237,N(OFFSET($O211:AT211,0,MAX(COLUMN($O211:AT211))-COLUMN($O211:AT211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AU1237,N(OFFSET($O211:AU211,0,MAX(COLUMN($O211:AU211))-COLUMN($O211:AU211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AV1237,N(OFFSET($O211:AV211,0,MAX(COLUMN($O211:AV211))-COLUMN($O211:AV211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AW1237,N(OFFSET($O211:AW211,0,MAX(COLUMN($O211:AW211))-COLUMN($O211:AW211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AX1237,N(OFFSET($O211:AX211,0,MAX(COLUMN($O211:AX211))-COLUMN($O211:AX211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AY1237,N(OFFSET($O211:AY211,0,MAX(COLUMN($O211:AY211))-COLUMN($O211:AY211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:AZ1237,N(OFFSET($O211:AZ211,0,MAX(COLUMN($O211:AZ211))-COLUMN($O211:AZ211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BA1237,N(OFFSET($O211:BA211,0,MAX(COLUMN($O211:BA211))-COLUMN($O211:BA211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BB1237,N(OFFSET($O211:BB211,0,MAX(COLUMN($O211:BB211))-COLUMN($O211:BB211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BC1237,N(OFFSET($O211:BC211,0,MAX(COLUMN($O211:BC211))-COLUMN($O211:BC211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BD1237,N(OFFSET($O211:BD211,0,MAX(COLUMN($O211:BD211))-COLUMN($O211:BD211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BE1237,N(OFFSET($O211:BE211,0,MAX(COLUMN($O211:BE211))-COLUMN($O211:BE211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BF1237,N(OFFSET($O211:BF211,0,MAX(COLUMN($O211:BF211))-COLUMN($O211:BF211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BG1237,N(OFFSET($O211:BG211,0,MAX(COLUMN($O211:BG211))-COLUMN($O211:BG211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BH1237,N(OFFSET($O211:BH211,0,MAX(COLUMN($O211:BH211))-COLUMN($O211:BH211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BI1237,N(OFFSET($O211:BI211,0,MAX(COLUMN($O211:BI211))-COLUMN($O211:BI211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BJ1237,N(OFFSET($O211:BJ211,0,MAX(COLUMN($O211:BJ211))-COLUMN($O211:BJ211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BK1237,N(OFFSET($O211:BK211,0,MAX(COLUMN($O211:BK211))-COLUMN($O211:BK211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BL1237,N(OFFSET($O211:BL211,0,MAX(COLUMN($O211:BL211))-COLUMN($O211:BL211),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1237:BM1237,N(OFFSET($O211:BM211,0,MAX(COLUMN($O211:BM211))-COLUMN($O211:BM211),1,1)))","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1238:O1238,N(OFFSET($O212:O212,0,MAX(COLUMN($O212:O212))-COLUMN($O212:O212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:P1238,N(OFFSET($O212:P212,0,MAX(COLUMN($O212:P212))-COLUMN($O212:P212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:Q1238,N(OFFSET($O212:Q212,0,MAX(COLUMN($O212:Q212))-COLUMN($O212:Q212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:R1238,N(OFFSET($O212:R212,0,MAX(COLUMN($O212:R212))-COLUMN($O212:R212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:S1238,N(OFFSET($O212:S212,0,MAX(COLUMN($O212:S212))-COLUMN($O212:S212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:T1238,N(OFFSET($O212:T212,0,MAX(COLUMN($O212:T212))-COLUMN($O212:T212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:U1238,N(OFFSET($O212:U212,0,MAX(COLUMN($O212:U212))-COLUMN($O212:U212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:V1238,N(OFFSET($O212:V212,0,MAX(COLUMN($O212:V212))-COLUMN($O212:V212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:W1238,N(OFFSET($O212:W212,0,MAX(COLUMN($O212:W212))-COLUMN($O212:W212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:X1238,N(OFFSET($O212:X212,0,MAX(COLUMN($O212:X212))-COLUMN($O212:X212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:Y1238,N(OFFSET($O212:Y212,0,MAX(COLUMN($O212:Y212))-COLUMN($O212:Y212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:Z1238,N(OFFSET($O212:Z212,0,MAX(COLUMN($O212:Z212))-COLUMN($O212:Z212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AA1238,N(OFFSET($O212:AA212,0,MAX(COLUMN($O212:AA212))-COLUMN($O212:AA212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AB1238,N(OFFSET($O212:AB212,0,MAX(COLUMN($O212:AB212))-COLUMN($O212:AB212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AC1238,N(OFFSET($O212:AC212,0,MAX(COLUMN($O212:AC212))-COLUMN($O212:AC212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AD1238,N(OFFSET($O212:AD212,0,MAX(COLUMN($O212:AD212))-COLUMN($O212:AD212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AE1238,N(OFFSET($O212:AE212,0,MAX(COLUMN($O212:AE212))-COLUMN($O212:AE212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AF1238,N(OFFSET($O212:AF212,0,MAX(COLUMN($O212:AF212))-COLUMN($O212:AF212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AG1238,N(OFFSET($O212:AG212,0,MAX(COLUMN($O212:AG212))-COLUMN($O212:AG212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AH1238,N(OFFSET($O212:AH212,0,MAX(COLUMN($O212:AH212))-COLUMN($O212:AH212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AI1238,N(OFFSET($O212:AI212,0,MAX(COLUMN($O212:AI212))-COLUMN($O212:AI212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AJ1238,N(OFFSET($O212:AJ212,0,MAX(COLUMN($O212:AJ212))-COLUMN($O212:AJ212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AK1238,N(OFFSET($O212:AK212,0,MAX(COLUMN($O212:AK212))-COLUMN($O212:AK212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AL1238,N(OFFSET($O212:AL212,0,MAX(COLUMN($O212:AL212))-COLUMN($O212:AL212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AM1238,N(OFFSET($O212:AM212,0,MAX(COLUMN($O212:AM212))-COLUMN($O212:AM212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AN1238,N(OFFSET($O212:AN212,0,MAX(COLUMN($O212:AN212))-COLUMN($O212:AN212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AO1238,N(OFFSET($O212:AO212,0,MAX(COLUMN($O212:AO212))-COLUMN($O212:AO212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AP1238,N(OFFSET($O212:AP212,0,MAX(COLUMN($O212:AP212))-COLUMN($O212:AP212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AQ1238,N(OFFSET($O212:AQ212,0,MAX(COLUMN($O212:AQ212))-COLUMN($O212:AQ212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AR1238,N(OFFSET($O212:AR212,0,MAX(COLUMN($O212:AR212))-COLUMN($O212:AR212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AS1238,N(OFFSET($O212:AS212,0,MAX(COLUMN($O212:AS212))-COLUMN($O212:AS212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AT1238,N(OFFSET($O212:AT212,0,MAX(COLUMN($O212:AT212))-COLUMN($O212:AT212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AU1238,N(OFFSET($O212:AU212,0,MAX(COLUMN($O212:AU212))-COLUMN($O212:AU212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AV1238,N(OFFSET($O212:AV212,0,MAX(COLUMN($O212:AV212))-COLUMN($O212:AV212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AW1238,N(OFFSET($O212:AW212,0,MAX(COLUMN($O212:AW212))-COLUMN($O212:AW212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AX1238,N(OFFSET($O212:AX212,0,MAX(COLUMN($O212:AX212))-COLUMN($O212:AX212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AY1238,N(OFFSET($O212:AY212,0,MAX(COLUMN($O212:AY212))-COLUMN($O212:AY212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:AZ1238,N(OFFSET($O212:AZ212,0,MAX(COLUMN($O212:AZ212))-COLUMN($O212:AZ212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BA1238,N(OFFSET($O212:BA212,0,MAX(COLUMN($O212:BA212))-COLUMN($O212:BA212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BB1238,N(OFFSET($O212:BB212,0,MAX(COLUMN($O212:BB212))-COLUMN($O212:BB212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BC1238,N(OFFSET($O212:BC212,0,MAX(COLUMN($O212:BC212))-COLUMN($O212:BC212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BD1238,N(OFFSET($O212:BD212,0,MAX(COLUMN($O212:BD212))-COLUMN($O212:BD212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BE1238,N(OFFSET($O212:BE212,0,MAX(COLUMN($O212:BE212))-COLUMN($O212:BE212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BF1238,N(OFFSET($O212:BF212,0,MAX(COLUMN($O212:BF212))-COLUMN($O212:BF212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BG1238,N(OFFSET($O212:BG212,0,MAX(COLUMN($O212:BG212))-COLUMN($O212:BG212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BH1238,N(OFFSET($O212:BH212,0,MAX(COLUMN($O212:BH212))-COLUMN($O212:BH212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BI1238,N(OFFSET($O212:BI212,0,MAX(COLUMN($O212:BI212))-COLUMN($O212:BI212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BJ1238,N(OFFSET($O212:BJ212,0,MAX(COLUMN($O212:BJ212))-COLUMN($O212:BJ212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BK1238,N(OFFSET($O212:BK212,0,MAX(COLUMN($O212:BK212))-COLUMN($O212:BK212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BL1238,N(OFFSET($O212:BL212,0,MAX(COLUMN($O212:BL212))-COLUMN($O212:BL212),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1238:BM1238,N(OFFSET($O212:BM212,0,MAX(COLUMN($O212:BM212))-COLUMN($O212:BM212),1,1)))","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1239:O1239,N(OFFSET($O213:O213,0,MAX(COLUMN($O213:O213))-COLUMN($O213:O213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:P1239,N(OFFSET($O213:P213,0,MAX(COLUMN($O213:P213))-COLUMN($O213:P213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:Q1239,N(OFFSET($O213:Q213,0,MAX(COLUMN($O213:Q213))-COLUMN($O213:Q213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:R1239,N(OFFSET($O213:R213,0,MAX(COLUMN($O213:R213))-COLUMN($O213:R213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:S1239,N(OFFSET($O213:S213,0,MAX(COLUMN($O213:S213))-COLUMN($O213:S213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:T1239,N(OFFSET($O213:T213,0,MAX(COLUMN($O213:T213))-COLUMN($O213:T213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:U1239,N(OFFSET($O213:U213,0,MAX(COLUMN($O213:U213))-COLUMN($O213:U213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:V1239,N(OFFSET($O213:V213,0,MAX(COLUMN($O213:V213))-COLUMN($O213:V213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:W1239,N(OFFSET($O213:W213,0,MAX(COLUMN($O213:W213))-COLUMN($O213:W213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:X1239,N(OFFSET($O213:X213,0,MAX(COLUMN($O213:X213))-COLUMN($O213:X213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:Y1239,N(OFFSET($O213:Y213,0,MAX(COLUMN($O213:Y213))-COLUMN($O213:Y213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:Z1239,N(OFFSET($O213:Z213,0,MAX(COLUMN($O213:Z213))-COLUMN($O213:Z213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AA1239,N(OFFSET($O213:AA213,0,MAX(COLUMN($O213:AA213))-COLUMN($O213:AA213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AB1239,N(OFFSET($O213:AB213,0,MAX(COLUMN($O213:AB213))-COLUMN($O213:AB213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AC1239,N(OFFSET($O213:AC213,0,MAX(COLUMN($O213:AC213))-COLUMN($O213:AC213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AD1239,N(OFFSET($O213:AD213,0,MAX(COLUMN($O213:AD213))-COLUMN($O213:AD213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AE1239,N(OFFSET($O213:AE213,0,MAX(COLUMN($O213:AE213))-COLUMN($O213:AE213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AF1239,N(OFFSET($O213:AF213,0,MAX(COLUMN($O213:AF213))-COLUMN($O213:AF213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AG1239,N(OFFSET($O213:AG213,0,MAX(COLUMN($O213:AG213))-COLUMN($O213:AG213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AH1239,N(OFFSET($O213:AH213,0,MAX(COLUMN($O213:AH213))-COLUMN($O213:AH213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AI1239,N(OFFSET($O213:AI213,0,MAX(COLUMN($O213:AI213))-COLUMN($O213:AI213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AJ1239,N(OFFSET($O213:AJ213,0,MAX(COLUMN($O213:AJ213))-COLUMN($O213:AJ213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AK1239,N(OFFSET($O213:AK213,0,MAX(COLUMN($O213:AK213))-COLUMN($O213:AK213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AL1239,N(OFFSET($O213:AL213,0,MAX(COLUMN($O213:AL213))-COLUMN($O213:AL213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AM1239,N(OFFSET($O213:AM213,0,MAX(COLUMN($O213:AM213))-COLUMN($O213:AM213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AN1239,N(OFFSET($O213:AN213,0,MAX(COLUMN($O213:AN213))-COLUMN($O213:AN213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AO1239,N(OFFSET($O213:AO213,0,MAX(COLUMN($O213:AO213))-COLUMN($O213:AO213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AP1239,N(OFFSET($O213:AP213,0,MAX(COLUMN($O213:AP213))-COLUMN($O213:AP213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AQ1239,N(OFFSET($O213:AQ213,0,MAX(COLUMN($O213:AQ213))-COLUMN($O213:AQ213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AR1239,N(OFFSET($O213:AR213,0,MAX(COLUMN($O213:AR213))-COLUMN($O213:AR213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AS1239,N(OFFSET($O213:AS213,0,MAX(COLUMN($O213:AS213))-COLUMN($O213:AS213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AT1239,N(OFFSET($O213:AT213,0,MAX(COLUMN($O213:AT213))-COLUMN($O213:AT213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AU1239,N(OFFSET($O213:AU213,0,MAX(COLUMN($O213:AU213))-COLUMN($O213:AU213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AV1239,N(OFFSET($O213:AV213,0,MAX(COLUMN($O213:AV213))-COLUMN($O213:AV213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AW1239,N(OFFSET($O213:AW213,0,MAX(COLUMN($O213:AW213))-COLUMN($O213:AW213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AX1239,N(OFFSET($O213:AX213,0,MAX(COLUMN($O213:AX213))-COLUMN($O213:AX213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AY1239,N(OFFSET($O213:AY213,0,MAX(COLUMN($O213:AY213))-COLUMN($O213:AY213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:AZ1239,N(OFFSET($O213:AZ213,0,MAX(COLUMN($O213:AZ213))-COLUMN($O213:AZ213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BA1239,N(OFFSET($O213:BA213,0,MAX(COLUMN($O213:BA213))-COLUMN($O213:BA213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BB1239,N(OFFSET($O213:BB213,0,MAX(COLUMN($O213:BB213))-COLUMN($O213:BB213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BC1239,N(OFFSET($O213:BC213,0,MAX(COLUMN($O213:BC213))-COLUMN($O213:BC213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BD1239,N(OFFSET($O213:BD213,0,MAX(COLUMN($O213:BD213))-COLUMN($O213:BD213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BE1239,N(OFFSET($O213:BE213,0,MAX(COLUMN($O213:BE213))-COLUMN($O213:BE213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BF1239,N(OFFSET($O213:BF213,0,MAX(COLUMN($O213:BF213))-COLUMN($O213:BF213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BG1239,N(OFFSET($O213:BG213,0,MAX(COLUMN($O213:BG213))-COLUMN($O213:BG213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BH1239,N(OFFSET($O213:BH213,0,MAX(COLUMN($O213:BH213))-COLUMN($O213:BH213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BI1239,N(OFFSET($O213:BI213,0,MAX(COLUMN($O213:BI213))-COLUMN($O213:BI213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BJ1239,N(OFFSET($O213:BJ213,0,MAX(COLUMN($O213:BJ213))-COLUMN($O213:BJ213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BK1239,N(OFFSET($O213:BK213,0,MAX(COLUMN($O213:BK213))-COLUMN($O213:BK213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BL1239,N(OFFSET($O213:BL213,0,MAX(COLUMN($O213:BL213))-COLUMN($O213:BL213),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1239:BM1239,N(OFFSET($O213:BM213,0,MAX(COLUMN($O213:BM213))-COLUMN($O213:BM213),1,1)))","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1240:O1240,N(OFFSET($O214:O214,0,MAX(COLUMN($O214:O214))-COLUMN($O214:O214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:P1240,N(OFFSET($O214:P214,0,MAX(COLUMN($O214:P214))-COLUMN($O214:P214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:Q1240,N(OFFSET($O214:Q214,0,MAX(COLUMN($O214:Q214))-COLUMN($O214:Q214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:R1240,N(OFFSET($O214:R214,0,MAX(COLUMN($O214:R214))-COLUMN($O214:R214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:S1240,N(OFFSET($O214:S214,0,MAX(COLUMN($O214:S214))-COLUMN($O214:S214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:T1240,N(OFFSET($O214:T214,0,MAX(COLUMN($O214:T214))-COLUMN($O214:T214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:U1240,N(OFFSET($O214:U214,0,MAX(COLUMN($O214:U214))-COLUMN($O214:U214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:V1240,N(OFFSET($O214:V214,0,MAX(COLUMN($O214:V214))-COLUMN($O214:V214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:W1240,N(OFFSET($O214:W214,0,MAX(COLUMN($O214:W214))-COLUMN($O214:W214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:X1240,N(OFFSET($O214:X214,0,MAX(COLUMN($O214:X214))-COLUMN($O214:X214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:Y1240,N(OFFSET($O214:Y214,0,MAX(COLUMN($O214:Y214))-COLUMN($O214:Y214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:Z1240,N(OFFSET($O214:Z214,0,MAX(COLUMN($O214:Z214))-COLUMN($O214:Z214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AA1240,N(OFFSET($O214:AA214,0,MAX(COLUMN($O214:AA214))-COLUMN($O214:AA214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AB1240,N(OFFSET($O214:AB214,0,MAX(COLUMN($O214:AB214))-COLUMN($O214:AB214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AC1240,N(OFFSET($O214:AC214,0,MAX(COLUMN($O214:AC214))-COLUMN($O214:AC214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AD1240,N(OFFSET($O214:AD214,0,MAX(COLUMN($O214:AD214))-COLUMN($O214:AD214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AE1240,N(OFFSET($O214:AE214,0,MAX(COLUMN($O214:AE214))-COLUMN($O214:AE214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AF1240,N(OFFSET($O214:AF214,0,MAX(COLUMN($O214:AF214))-COLUMN($O214:AF214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AG1240,N(OFFSET($O214:AG214,0,MAX(COLUMN($O214:AG214))-COLUMN($O214:AG214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AH1240,N(OFFSET($O214:AH214,0,MAX(COLUMN($O214:AH214))-COLUMN($O214:AH214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AI1240,N(OFFSET($O214:AI214,0,MAX(COLUMN($O214:AI214))-COLUMN($O214:AI214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AJ1240,N(OFFSET($O214:AJ214,0,MAX(COLUMN($O214:AJ214))-COLUMN($O214:AJ214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AK1240,N(OFFSET($O214:AK214,0,MAX(COLUMN($O214:AK214))-COLUMN($O214:AK214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AL1240,N(OFFSET($O214:AL214,0,MAX(COLUMN($O214:AL214))-COLUMN($O214:AL214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AM1240,N(OFFSET($O214:AM214,0,MAX(COLUMN($O214:AM214))-COLUMN($O214:AM214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AN1240,N(OFFSET($O214:AN214,0,MAX(COLUMN($O214:AN214))-COLUMN($O214:AN214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AO1240,N(OFFSET($O214:AO214,0,MAX(COLUMN($O214:AO214))-COLUMN($O214:AO214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AP1240,N(OFFSET($O214:AP214,0,MAX(COLUMN($O214:AP214))-COLUMN($O214:AP214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AQ1240,N(OFFSET($O214:AQ214,0,MAX(COLUMN($O214:AQ214))-COLUMN($O214:AQ214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AR1240,N(OFFSET($O214:AR214,0,MAX(COLUMN($O214:AR214))-COLUMN($O214:AR214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AS1240,N(OFFSET($O214:AS214,0,MAX(COLUMN($O214:AS214))-COLUMN($O214:AS214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AT1240,N(OFFSET($O214:AT214,0,MAX(COLUMN($O214:AT214))-COLUMN($O214:AT214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AU1240,N(OFFSET($O214:AU214,0,MAX(COLUMN($O214:AU214))-COLUMN($O214:AU214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AV1240,N(OFFSET($O214:AV214,0,MAX(COLUMN($O214:AV214))-COLUMN($O214:AV214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AW1240,N(OFFSET($O214:AW214,0,MAX(COLUMN($O214:AW214))-COLUMN($O214:AW214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AX1240,N(OFFSET($O214:AX214,0,MAX(COLUMN($O214:AX214))-COLUMN($O214:AX214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AY1240,N(OFFSET($O214:AY214,0,MAX(COLUMN($O214:AY214))-COLUMN($O214:AY214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:AZ1240,N(OFFSET($O214:AZ214,0,MAX(COLUMN($O214:AZ214))-COLUMN($O214:AZ214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BA1240,N(OFFSET($O214:BA214,0,MAX(COLUMN($O214:BA214))-COLUMN($O214:BA214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BB1240,N(OFFSET($O214:BB214,0,MAX(COLUMN($O214:BB214))-COLUMN($O214:BB214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BC1240,N(OFFSET($O214:BC214,0,MAX(COLUMN($O214:BC214))-COLUMN($O214:BC214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BD1240,N(OFFSET($O214:BD214,0,MAX(COLUMN($O214:BD214))-COLUMN($O214:BD214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BE1240,N(OFFSET($O214:BE214,0,MAX(COLUMN($O214:BE214))-COLUMN($O214:BE214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BF1240,N(OFFSET($O214:BF214,0,MAX(COLUMN($O214:BF214))-COLUMN($O214:BF214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BG1240,N(OFFSET($O214:BG214,0,MAX(COLUMN($O214:BG214))-COLUMN($O214:BG214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BH1240,N(OFFSET($O214:BH214,0,MAX(COLUMN($O214:BH214))-COLUMN($O214:BH214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BI1240,N(OFFSET($O214:BI214,0,MAX(COLUMN($O214:BI214))-COLUMN($O214:BI214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BJ1240,N(OFFSET($O214:BJ214,0,MAX(COLUMN($O214:BJ214))-COLUMN($O214:BJ214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BK1240,N(OFFSET($O214:BK214,0,MAX(COLUMN($O214:BK214))-COLUMN($O214:BK214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BL1240,N(OFFSET($O214:BL214,0,MAX(COLUMN($O214:BL214))-COLUMN($O214:BL214),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1240:BM1240,N(OFFSET($O214:BM214,0,MAX(COLUMN($O214:BM214))-COLUMN($O214:BM214),1,1)))","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1241:O1241,N(OFFSET($O215:O215,0,MAX(COLUMN($O215:O215))-COLUMN($O215:O215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:P1241,N(OFFSET($O215:P215,0,MAX(COLUMN($O215:P215))-COLUMN($O215:P215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:Q1241,N(OFFSET($O215:Q215,0,MAX(COLUMN($O215:Q215))-COLUMN($O215:Q215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:R1241,N(OFFSET($O215:R215,0,MAX(COLUMN($O215:R215))-COLUMN($O215:R215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:S1241,N(OFFSET($O215:S215,0,MAX(COLUMN($O215:S215))-COLUMN($O215:S215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:T1241,N(OFFSET($O215:T215,0,MAX(COLUMN($O215:T215))-COLUMN($O215:T215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:U1241,N(OFFSET($O215:U215,0,MAX(COLUMN($O215:U215))-COLUMN($O215:U215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:V1241,N(OFFSET($O215:V215,0,MAX(COLUMN($O215:V215))-COLUMN($O215:V215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:W1241,N(OFFSET($O215:W215,0,MAX(COLUMN($O215:W215))-COLUMN($O215:W215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:X1241,N(OFFSET($O215:X215,0,MAX(COLUMN($O215:X215))-COLUMN($O215:X215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:Y1241,N(OFFSET($O215:Y215,0,MAX(COLUMN($O215:Y215))-COLUMN($O215:Y215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:Z1241,N(OFFSET($O215:Z215,0,MAX(COLUMN($O215:Z215))-COLUMN($O215:Z215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AA1241,N(OFFSET($O215:AA215,0,MAX(COLUMN($O215:AA215))-COLUMN($O215:AA215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AB1241,N(OFFSET($O215:AB215,0,MAX(COLUMN($O215:AB215))-COLUMN($O215:AB215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AC1241,N(OFFSET($O215:AC215,0,MAX(COLUMN($O215:AC215))-COLUMN($O215:AC215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AD1241,N(OFFSET($O215:AD215,0,MAX(COLUMN($O215:AD215))-COLUMN($O215:AD215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AE1241,N(OFFSET($O215:AE215,0,MAX(COLUMN($O215:AE215))-COLUMN($O215:AE215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AF1241,N(OFFSET($O215:AF215,0,MAX(COLUMN($O215:AF215))-COLUMN($O215:AF215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AG1241,N(OFFSET($O215:AG215,0,MAX(COLUMN($O215:AG215))-COLUMN($O215:AG215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AH1241,N(OFFSET($O215:AH215,0,MAX(COLUMN($O215:AH215))-COLUMN($O215:AH215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AI1241,N(OFFSET($O215:AI215,0,MAX(COLUMN($O215:AI215))-COLUMN($O215:AI215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AJ1241,N(OFFSET($O215:AJ215,0,MAX(COLUMN($O215:AJ215))-COLUMN($O215:AJ215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AK1241,N(OFFSET($O215:AK215,0,MAX(COLUMN($O215:AK215))-COLUMN($O215:AK215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AL1241,N(OFFSET($O215:AL215,0,MAX(COLUMN($O215:AL215))-COLUMN($O215:AL215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AM1241,N(OFFSET($O215:AM215,0,MAX(COLUMN($O215:AM215))-COLUMN($O215:AM215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AN1241,N(OFFSET($O215:AN215,0,MAX(COLUMN($O215:AN215))-COLUMN($O215:AN215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AO1241,N(OFFSET($O215:AO215,0,MAX(COLUMN($O215:AO215))-COLUMN($O215:AO215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AP1241,N(OFFSET($O215:AP215,0,MAX(COLUMN($O215:AP215))-COLUMN($O215:AP215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AQ1241,N(OFFSET($O215:AQ215,0,MAX(COLUMN($O215:AQ215))-COLUMN($O215:AQ215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AR1241,N(OFFSET($O215:AR215,0,MAX(COLUMN($O215:AR215))-COLUMN($O215:AR215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AS1241,N(OFFSET($O215:AS215,0,MAX(COLUMN($O215:AS215))-COLUMN($O215:AS215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AT1241,N(OFFSET($O215:AT215,0,MAX(COLUMN($O215:AT215))-COLUMN($O215:AT215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AU1241,N(OFFSET($O215:AU215,0,MAX(COLUMN($O215:AU215))-COLUMN($O215:AU215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AV1241,N(OFFSET($O215:AV215,0,MAX(COLUMN($O215:AV215))-COLUMN($O215:AV215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AW1241,N(OFFSET($O215:AW215,0,MAX(COLUMN($O215:AW215))-COLUMN($O215:AW215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AX1241,N(OFFSET($O215:AX215,0,MAX(COLUMN($O215:AX215))-COLUMN($O215:AX215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AY1241,N(OFFSET($O215:AY215,0,MAX(COLUMN($O215:AY215))-COLUMN($O215:AY215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:AZ1241,N(OFFSET($O215:AZ215,0,MAX(COLUMN($O215:AZ215))-COLUMN($O215:AZ215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BA1241,N(OFFSET($O215:BA215,0,MAX(COLUMN($O215:BA215))-COLUMN($O215:BA215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BB1241,N(OFFSET($O215:BB215,0,MAX(COLUMN($O215:BB215))-COLUMN($O215:BB215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BC1241,N(OFFSET($O215:BC215,0,MAX(COLUMN($O215:BC215))-COLUMN($O215:BC215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BD1241,N(OFFSET($O215:BD215,0,MAX(COLUMN($O215:BD215))-COLUMN($O215:BD215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BE1241,N(OFFSET($O215:BE215,0,MAX(COLUMN($O215:BE215))-COLUMN($O215:BE215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BF1241,N(OFFSET($O215:BF215,0,MAX(COLUMN($O215:BF215))-COLUMN($O215:BF215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BG1241,N(OFFSET($O215:BG215,0,MAX(COLUMN($O215:BG215))-COLUMN($O215:BG215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BH1241,N(OFFSET($O215:BH215,0,MAX(COLUMN($O215:BH215))-COLUMN($O215:BH215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BI1241,N(OFFSET($O215:BI215,0,MAX(COLUMN($O215:BI215))-COLUMN($O215:BI215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BJ1241,N(OFFSET($O215:BJ215,0,MAX(COLUMN($O215:BJ215))-COLUMN($O215:BJ215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BK1241,N(OFFSET($O215:BK215,0,MAX(COLUMN($O215:BK215))-COLUMN($O215:BK215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BL1241,N(OFFSET($O215:BL215,0,MAX(COLUMN($O215:BL215))-COLUMN($O215:BL215),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1241:BM1241,N(OFFSET($O215:BM215,0,MAX(COLUMN($O215:BM215))-COLUMN($O215:BM215),1,1)))","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1242:O1242,N(OFFSET($O216:O216,0,MAX(COLUMN($O216:O216))-COLUMN($O216:O216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:P1242,N(OFFSET($O216:P216,0,MAX(COLUMN($O216:P216))-COLUMN($O216:P216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:Q1242,N(OFFSET($O216:Q216,0,MAX(COLUMN($O216:Q216))-COLUMN($O216:Q216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:R1242,N(OFFSET($O216:R216,0,MAX(COLUMN($O216:R216))-COLUMN($O216:R216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:S1242,N(OFFSET($O216:S216,0,MAX(COLUMN($O216:S216))-COLUMN($O216:S216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:T1242,N(OFFSET($O216:T216,0,MAX(COLUMN($O216:T216))-COLUMN($O216:T216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:U1242,N(OFFSET($O216:U216,0,MAX(COLUMN($O216:U216))-COLUMN($O216:U216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:V1242,N(OFFSET($O216:V216,0,MAX(COLUMN($O216:V216))-COLUMN($O216:V216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:W1242,N(OFFSET($O216:W216,0,MAX(COLUMN($O216:W216))-COLUMN($O216:W216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:X1242,N(OFFSET($O216:X216,0,MAX(COLUMN($O216:X216))-COLUMN($O216:X216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:Y1242,N(OFFSET($O216:Y216,0,MAX(COLUMN($O216:Y216))-COLUMN($O216:Y216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:Z1242,N(OFFSET($O216:Z216,0,MAX(COLUMN($O216:Z216))-COLUMN($O216:Z216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AA1242,N(OFFSET($O216:AA216,0,MAX(COLUMN($O216:AA216))-COLUMN($O216:AA216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AB1242,N(OFFSET($O216:AB216,0,MAX(COLUMN($O216:AB216))-COLUMN($O216:AB216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AC1242,N(OFFSET($O216:AC216,0,MAX(COLUMN($O216:AC216))-COLUMN($O216:AC216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AD1242,N(OFFSET($O216:AD216,0,MAX(COLUMN($O216:AD216))-COLUMN($O216:AD216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AE1242,N(OFFSET($O216:AE216,0,MAX(COLUMN($O216:AE216))-COLUMN($O216:AE216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AF1242,N(OFFSET($O216:AF216,0,MAX(COLUMN($O216:AF216))-COLUMN($O216:AF216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AG1242,N(OFFSET($O216:AG216,0,MAX(COLUMN($O216:AG216))-COLUMN($O216:AG216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AH1242,N(OFFSET($O216:AH216,0,MAX(COLUMN($O216:AH216))-COLUMN($O216:AH216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AI1242,N(OFFSET($O216:AI216,0,MAX(COLUMN($O216:AI216))-COLUMN($O216:AI216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AJ1242,N(OFFSET($O216:AJ216,0,MAX(COLUMN($O216:AJ216))-COLUMN($O216:AJ216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AK1242,N(OFFSET($O216:AK216,0,MAX(COLUMN($O216:AK216))-COLUMN($O216:AK216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AL1242,N(OFFSET($O216:AL216,0,MAX(COLUMN($O216:AL216))-COLUMN($O216:AL216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AM1242,N(OFFSET($O216:AM216,0,MAX(COLUMN($O216:AM216))-COLUMN($O216:AM216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AN1242,N(OFFSET($O216:AN216,0,MAX(COLUMN($O216:AN216))-COLUMN($O216:AN216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AO1242,N(OFFSET($O216:AO216,0,MAX(COLUMN($O216:AO216))-COLUMN($O216:AO216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AP1242,N(OFFSET($O216:AP216,0,MAX(COLUMN($O216:AP216))-COLUMN($O216:AP216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AQ1242,N(OFFSET($O216:AQ216,0,MAX(COLUMN($O216:AQ216))-COLUMN($O216:AQ216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AR1242,N(OFFSET($O216:AR216,0,MAX(COLUMN($O216:AR216))-COLUMN($O216:AR216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AS1242,N(OFFSET($O216:AS216,0,MAX(COLUMN($O216:AS216))-COLUMN($O216:AS216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AT1242,N(OFFSET($O216:AT216,0,MAX(COLUMN($O216:AT216))-COLUMN($O216:AT216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AU1242,N(OFFSET($O216:AU216,0,MAX(COLUMN($O216:AU216))-COLUMN($O216:AU216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AV1242,N(OFFSET($O216:AV216,0,MAX(COLUMN($O216:AV216))-COLUMN($O216:AV216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AW1242,N(OFFSET($O216:AW216,0,MAX(COLUMN($O216:AW216))-COLUMN($O216:AW216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AX1242,N(OFFSET($O216:AX216,0,MAX(COLUMN($O216:AX216))-COLUMN($O216:AX216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AY1242,N(OFFSET($O216:AY216,0,MAX(COLUMN($O216:AY216))-COLUMN($O216:AY216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:AZ1242,N(OFFSET($O216:AZ216,0,MAX(COLUMN($O216:AZ216))-COLUMN($O216:AZ216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BA1242,N(OFFSET($O216:BA216,0,MAX(COLUMN($O216:BA216))-COLUMN($O216:BA216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BB1242,N(OFFSET($O216:BB216,0,MAX(COLUMN($O216:BB216))-COLUMN($O216:BB216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BC1242,N(OFFSET($O216:BC216,0,MAX(COLUMN($O216:BC216))-COLUMN($O216:BC216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BD1242,N(OFFSET($O216:BD216,0,MAX(COLUMN($O216:BD216))-COLUMN($O216:BD216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BE1242,N(OFFSET($O216:BE216,0,MAX(COLUMN($O216:BE216))-COLUMN($O216:BE216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BF1242,N(OFFSET($O216:BF216,0,MAX(COLUMN($O216:BF216))-COLUMN($O216:BF216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BG1242,N(OFFSET($O216:BG216,0,MAX(COLUMN($O216:BG216))-COLUMN($O216:BG216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BH1242,N(OFFSET($O216:BH216,0,MAX(COLUMN($O216:BH216))-COLUMN($O216:BH216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BI1242,N(OFFSET($O216:BI216,0,MAX(COLUMN($O216:BI216))-COLUMN($O216:BI216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BJ1242,N(OFFSET($O216:BJ216,0,MAX(COLUMN($O216:BJ216))-COLUMN($O216:BJ216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BK1242,N(OFFSET($O216:BK216,0,MAX(COLUMN($O216:BK216))-COLUMN($O216:BK216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BL1242,N(OFFSET($O216:BL216,0,MAX(COLUMN($O216:BL216))-COLUMN($O216:BL216),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1242:BM1242,N(OFFSET($O216:BM216,0,MAX(COLUMN($O216:BM216))-COLUMN($O216:BM216),1,1)))","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1243:O1243,N(OFFSET($O217:O217,0,MAX(COLUMN($O217:O217))-COLUMN($O217:O217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:P1243,N(OFFSET($O217:P217,0,MAX(COLUMN($O217:P217))-COLUMN($O217:P217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:Q1243,N(OFFSET($O217:Q217,0,MAX(COLUMN($O217:Q217))-COLUMN($O217:Q217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:R1243,N(OFFSET($O217:R217,0,MAX(COLUMN($O217:R217))-COLUMN($O217:R217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:S1243,N(OFFSET($O217:S217,0,MAX(COLUMN($O217:S217))-COLUMN($O217:S217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:T1243,N(OFFSET($O217:T217,0,MAX(COLUMN($O217:T217))-COLUMN($O217:T217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:U1243,N(OFFSET($O217:U217,0,MAX(COLUMN($O217:U217))-COLUMN($O217:U217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:V1243,N(OFFSET($O217:V217,0,MAX(COLUMN($O217:V217))-COLUMN($O217:V217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:W1243,N(OFFSET($O217:W217,0,MAX(COLUMN($O217:W217))-COLUMN($O217:W217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:X1243,N(OFFSET($O217:X217,0,MAX(COLUMN($O217:X217))-COLUMN($O217:X217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:Y1243,N(OFFSET($O217:Y217,0,MAX(COLUMN($O217:Y217))-COLUMN($O217:Y217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:Z1243,N(OFFSET($O217:Z217,0,MAX(COLUMN($O217:Z217))-COLUMN($O217:Z217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AA1243,N(OFFSET($O217:AA217,0,MAX(COLUMN($O217:AA217))-COLUMN($O217:AA217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AB1243,N(OFFSET($O217:AB217,0,MAX(COLUMN($O217:AB217))-COLUMN($O217:AB217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AC1243,N(OFFSET($O217:AC217,0,MAX(COLUMN($O217:AC217))-COLUMN($O217:AC217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AD1243,N(OFFSET($O217:AD217,0,MAX(COLUMN($O217:AD217))-COLUMN($O217:AD217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AE1243,N(OFFSET($O217:AE217,0,MAX(COLUMN($O217:AE217))-COLUMN($O217:AE217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AF1243,N(OFFSET($O217:AF217,0,MAX(COLUMN($O217:AF217))-COLUMN($O217:AF217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AG1243,N(OFFSET($O217:AG217,0,MAX(COLUMN($O217:AG217))-COLUMN($O217:AG217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AH1243,N(OFFSET($O217:AH217,0,MAX(COLUMN($O217:AH217))-COLUMN($O217:AH217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AI1243,N(OFFSET($O217:AI217,0,MAX(COLUMN($O217:AI217))-COLUMN($O217:AI217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AJ1243,N(OFFSET($O217:AJ217,0,MAX(COLUMN($O217:AJ217))-COLUMN($O217:AJ217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AK1243,N(OFFSET($O217:AK217,0,MAX(COLUMN($O217:AK217))-COLUMN($O217:AK217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AL1243,N(OFFSET($O217:AL217,0,MAX(COLUMN($O217:AL217))-COLUMN($O217:AL217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AM1243,N(OFFSET($O217:AM217,0,MAX(COLUMN($O217:AM217))-COLUMN($O217:AM217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AN1243,N(OFFSET($O217:AN217,0,MAX(COLUMN($O217:AN217))-COLUMN($O217:AN217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AO1243,N(OFFSET($O217:AO217,0,MAX(COLUMN($O217:AO217))-COLUMN($O217:AO217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AP1243,N(OFFSET($O217:AP217,0,MAX(COLUMN($O217:AP217))-COLUMN($O217:AP217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AQ1243,N(OFFSET($O217:AQ217,0,MAX(COLUMN($O217:AQ217))-COLUMN($O217:AQ217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AR1243,N(OFFSET($O217:AR217,0,MAX(COLUMN($O217:AR217))-COLUMN($O217:AR217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AS1243,N(OFFSET($O217:AS217,0,MAX(COLUMN($O217:AS217))-COLUMN($O217:AS217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AT1243,N(OFFSET($O217:AT217,0,MAX(COLUMN($O217:AT217))-COLUMN($O217:AT217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AU1243,N(OFFSET($O217:AU217,0,MAX(COLUMN($O217:AU217))-COLUMN($O217:AU217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AV1243,N(OFFSET($O217:AV217,0,MAX(COLUMN($O217:AV217))-COLUMN($O217:AV217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AW1243,N(OFFSET($O217:AW217,0,MAX(COLUMN($O217:AW217))-COLUMN($O217:AW217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AX1243,N(OFFSET($O217:AX217,0,MAX(COLUMN($O217:AX217))-COLUMN($O217:AX217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AY1243,N(OFFSET($O217:AY217,0,MAX(COLUMN($O217:AY217))-COLUMN($O217:AY217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:AZ1243,N(OFFSET($O217:AZ217,0,MAX(COLUMN($O217:AZ217))-COLUMN($O217:AZ217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BA1243,N(OFFSET($O217:BA217,0,MAX(COLUMN($O217:BA217))-COLUMN($O217:BA217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BB1243,N(OFFSET($O217:BB217,0,MAX(COLUMN($O217:BB217))-COLUMN($O217:BB217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BC1243,N(OFFSET($O217:BC217,0,MAX(COLUMN($O217:BC217))-COLUMN($O217:BC217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BD1243,N(OFFSET($O217:BD217,0,MAX(COLUMN($O217:BD217))-COLUMN($O217:BD217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BE1243,N(OFFSET($O217:BE217,0,MAX(COLUMN($O217:BE217))-COLUMN($O217:BE217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BF1243,N(OFFSET($O217:BF217,0,MAX(COLUMN($O217:BF217))-COLUMN($O217:BF217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BG1243,N(OFFSET($O217:BG217,0,MAX(COLUMN($O217:BG217))-COLUMN($O217:BG217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BH1243,N(OFFSET($O217:BH217,0,MAX(COLUMN($O217:BH217))-COLUMN($O217:BH217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BI1243,N(OFFSET($O217:BI217,0,MAX(COLUMN($O217:BI217))-COLUMN($O217:BI217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BJ1243,N(OFFSET($O217:BJ217,0,MAX(COLUMN($O217:BJ217))-COLUMN($O217:BJ217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BK1243,N(OFFSET($O217:BK217,0,MAX(COLUMN($O217:BK217))-COLUMN($O217:BK217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BL1243,N(OFFSET($O217:BL217,0,MAX(COLUMN($O217:BL217))-COLUMN($O217:BL217),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1243:BM1243,N(OFFSET($O217:BM217,0,MAX(COLUMN($O217:BM217))-COLUMN($O217:BM217),1,1)))","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1244:O1244,N(OFFSET($O218:O218,0,MAX(COLUMN($O218:O218))-COLUMN($O218:O218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:P1244,N(OFFSET($O218:P218,0,MAX(COLUMN($O218:P218))-COLUMN($O218:P218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:Q1244,N(OFFSET($O218:Q218,0,MAX(COLUMN($O218:Q218))-COLUMN($O218:Q218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:R1244,N(OFFSET($O218:R218,0,MAX(COLUMN($O218:R218))-COLUMN($O218:R218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:S1244,N(OFFSET($O218:S218,0,MAX(COLUMN($O218:S218))-COLUMN($O218:S218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:T1244,N(OFFSET($O218:T218,0,MAX(COLUMN($O218:T218))-COLUMN($O218:T218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:U1244,N(OFFSET($O218:U218,0,MAX(COLUMN($O218:U218))-COLUMN($O218:U218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:V1244,N(OFFSET($O218:V218,0,MAX(COLUMN($O218:V218))-COLUMN($O218:V218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:W1244,N(OFFSET($O218:W218,0,MAX(COLUMN($O218:W218))-COLUMN($O218:W218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:X1244,N(OFFSET($O218:X218,0,MAX(COLUMN($O218:X218))-COLUMN($O218:X218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:Y1244,N(OFFSET($O218:Y218,0,MAX(COLUMN($O218:Y218))-COLUMN($O218:Y218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:Z1244,N(OFFSET($O218:Z218,0,MAX(COLUMN($O218:Z218))-COLUMN($O218:Z218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AA1244,N(OFFSET($O218:AA218,0,MAX(COLUMN($O218:AA218))-COLUMN($O218:AA218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AB1244,N(OFFSET($O218:AB218,0,MAX(COLUMN($O218:AB218))-COLUMN($O218:AB218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AC1244,N(OFFSET($O218:AC218,0,MAX(COLUMN($O218:AC218))-COLUMN($O218:AC218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AD1244,N(OFFSET($O218:AD218,0,MAX(COLUMN($O218:AD218))-COLUMN($O218:AD218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AE1244,N(OFFSET($O218:AE218,0,MAX(COLUMN($O218:AE218))-COLUMN($O218:AE218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AF1244,N(OFFSET($O218:AF218,0,MAX(COLUMN($O218:AF218))-COLUMN($O218:AF218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AG1244,N(OFFSET($O218:AG218,0,MAX(COLUMN($O218:AG218))-COLUMN($O218:AG218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AH1244,N(OFFSET($O218:AH218,0,MAX(COLUMN($O218:AH218))-COLUMN($O218:AH218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AI1244,N(OFFSET($O218:AI218,0,MAX(COLUMN($O218:AI218))-COLUMN($O218:AI218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AJ1244,N(OFFSET($O218:AJ218,0,MAX(COLUMN($O218:AJ218))-COLUMN($O218:AJ218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AK1244,N(OFFSET($O218:AK218,0,MAX(COLUMN($O218:AK218))-COLUMN($O218:AK218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AL1244,N(OFFSET($O218:AL218,0,MAX(COLUMN($O218:AL218))-COLUMN($O218:AL218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AM1244,N(OFFSET($O218:AM218,0,MAX(COLUMN($O218:AM218))-COLUMN($O218:AM218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AN1244,N(OFFSET($O218:AN218,0,MAX(COLUMN($O218:AN218))-COLUMN($O218:AN218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AO1244,N(OFFSET($O218:AO218,0,MAX(COLUMN($O218:AO218))-COLUMN($O218:AO218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AP1244,N(OFFSET($O218:AP218,0,MAX(COLUMN($O218:AP218))-COLUMN($O218:AP218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AQ1244,N(OFFSET($O218:AQ218,0,MAX(COLUMN($O218:AQ218))-COLUMN($O218:AQ218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AR1244,N(OFFSET($O218:AR218,0,MAX(COLUMN($O218:AR218))-COLUMN($O218:AR218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AS1244,N(OFFSET($O218:AS218,0,MAX(COLUMN($O218:AS218))-COLUMN($O218:AS218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AT1244,N(OFFSET($O218:AT218,0,MAX(COLUMN($O218:AT218))-COLUMN($O218:AT218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AU1244,N(OFFSET($O218:AU218,0,MAX(COLUMN($O218:AU218))-COLUMN($O218:AU218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AV1244,N(OFFSET($O218:AV218,0,MAX(COLUMN($O218:AV218))-COLUMN($O218:AV218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AW1244,N(OFFSET($O218:AW218,0,MAX(COLUMN($O218:AW218))-COLUMN($O218:AW218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AX1244,N(OFFSET($O218:AX218,0,MAX(COLUMN($O218:AX218))-COLUMN($O218:AX218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AY1244,N(OFFSET($O218:AY218,0,MAX(COLUMN($O218:AY218))-COLUMN($O218:AY218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:AZ1244,N(OFFSET($O218:AZ218,0,MAX(COLUMN($O218:AZ218))-COLUMN($O218:AZ218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BA1244,N(OFFSET($O218:BA218,0,MAX(COLUMN($O218:BA218))-COLUMN($O218:BA218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BB1244,N(OFFSET($O218:BB218,0,MAX(COLUMN($O218:BB218))-COLUMN($O218:BB218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BC1244,N(OFFSET($O218:BC218,0,MAX(COLUMN($O218:BC218))-COLUMN($O218:BC218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BD1244,N(OFFSET($O218:BD218,0,MAX(COLUMN($O218:BD218))-COLUMN($O218:BD218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BE1244,N(OFFSET($O218:BE218,0,MAX(COLUMN($O218:BE218))-COLUMN($O218:BE218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BF1244,N(OFFSET($O218:BF218,0,MAX(COLUMN($O218:BF218))-COLUMN($O218:BF218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BG1244,N(OFFSET($O218:BG218,0,MAX(COLUMN($O218:BG218))-COLUMN($O218:BG218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BH1244,N(OFFSET($O218:BH218,0,MAX(COLUMN($O218:BH218))-COLUMN($O218:BH218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BI1244,N(OFFSET($O218:BI218,0,MAX(COLUMN($O218:BI218))-COLUMN($O218:BI218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BJ1244,N(OFFSET($O218:BJ218,0,MAX(COLUMN($O218:BJ218))-COLUMN($O218:BJ218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BK1244,N(OFFSET($O218:BK218,0,MAX(COLUMN($O218:BK218))-COLUMN($O218:BK218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BL1244,N(OFFSET($O218:BL218,0,MAX(COLUMN($O218:BL218))-COLUMN($O218:BL218),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1244:BM1244,N(OFFSET($O218:BM218,0,MAX(COLUMN($O218:BM218))-COLUMN($O218:BM218),1,1)))","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1245:O1245,N(OFFSET($O219:O219,0,MAX(COLUMN($O219:O219))-COLUMN($O219:O219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:P1245,N(OFFSET($O219:P219,0,MAX(COLUMN($O219:P219))-COLUMN($O219:P219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:Q1245,N(OFFSET($O219:Q219,0,MAX(COLUMN($O219:Q219))-COLUMN($O219:Q219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:R1245,N(OFFSET($O219:R219,0,MAX(COLUMN($O219:R219))-COLUMN($O219:R219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:S1245,N(OFFSET($O219:S219,0,MAX(COLUMN($O219:S219))-COLUMN($O219:S219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:T1245,N(OFFSET($O219:T219,0,MAX(COLUMN($O219:T219))-COLUMN($O219:T219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:U1245,N(OFFSET($O219:U219,0,MAX(COLUMN($O219:U219))-COLUMN($O219:U219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:V1245,N(OFFSET($O219:V219,0,MAX(COLUMN($O219:V219))-COLUMN($O219:V219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:W1245,N(OFFSET($O219:W219,0,MAX(COLUMN($O219:W219))-COLUMN($O219:W219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:X1245,N(OFFSET($O219:X219,0,MAX(COLUMN($O219:X219))-COLUMN($O219:X219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:Y1245,N(OFFSET($O219:Y219,0,MAX(COLUMN($O219:Y219))-COLUMN($O219:Y219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:Z1245,N(OFFSET($O219:Z219,0,MAX(COLUMN($O219:Z219))-COLUMN($O219:Z219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AA1245,N(OFFSET($O219:AA219,0,MAX(COLUMN($O219:AA219))-COLUMN($O219:AA219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AB1245,N(OFFSET($O219:AB219,0,MAX(COLUMN($O219:AB219))-COLUMN($O219:AB219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AC1245,N(OFFSET($O219:AC219,0,MAX(COLUMN($O219:AC219))-COLUMN($O219:AC219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AD1245,N(OFFSET($O219:AD219,0,MAX(COLUMN($O219:AD219))-COLUMN($O219:AD219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AE1245,N(OFFSET($O219:AE219,0,MAX(COLUMN($O219:AE219))-COLUMN($O219:AE219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AF1245,N(OFFSET($O219:AF219,0,MAX(COLUMN($O219:AF219))-COLUMN($O219:AF219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AG1245,N(OFFSET($O219:AG219,0,MAX(COLUMN($O219:AG219))-COLUMN($O219:AG219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AH1245,N(OFFSET($O219:AH219,0,MAX(COLUMN($O219:AH219))-COLUMN($O219:AH219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AI1245,N(OFFSET($O219:AI219,0,MAX(COLUMN($O219:AI219))-COLUMN($O219:AI219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AJ1245,N(OFFSET($O219:AJ219,0,MAX(COLUMN($O219:AJ219))-COLUMN($O219:AJ219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AK1245,N(OFFSET($O219:AK219,0,MAX(COLUMN($O219:AK219))-COLUMN($O219:AK219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AL1245,N(OFFSET($O219:AL219,0,MAX(COLUMN($O219:AL219))-COLUMN($O219:AL219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AM1245,N(OFFSET($O219:AM219,0,MAX(COLUMN($O219:AM219))-COLUMN($O219:AM219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AN1245,N(OFFSET($O219:AN219,0,MAX(COLUMN($O219:AN219))-COLUMN($O219:AN219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AO1245,N(OFFSET($O219:AO219,0,MAX(COLUMN($O219:AO219))-COLUMN($O219:AO219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AP1245,N(OFFSET($O219:AP219,0,MAX(COLUMN($O219:AP219))-COLUMN($O219:AP219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AQ1245,N(OFFSET($O219:AQ219,0,MAX(COLUMN($O219:AQ219))-COLUMN($O219:AQ219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AR1245,N(OFFSET($O219:AR219,0,MAX(COLUMN($O219:AR219))-COLUMN($O219:AR219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AS1245,N(OFFSET($O219:AS219,0,MAX(COLUMN($O219:AS219))-COLUMN($O219:AS219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AT1245,N(OFFSET($O219:AT219,0,MAX(COLUMN($O219:AT219))-COLUMN($O219:AT219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AU1245,N(OFFSET($O219:AU219,0,MAX(COLUMN($O219:AU219))-COLUMN($O219:AU219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AV1245,N(OFFSET($O219:AV219,0,MAX(COLUMN($O219:AV219))-COLUMN($O219:AV219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AW1245,N(OFFSET($O219:AW219,0,MAX(COLUMN($O219:AW219))-COLUMN($O219:AW219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AX1245,N(OFFSET($O219:AX219,0,MAX(COLUMN($O219:AX219))-COLUMN($O219:AX219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AY1245,N(OFFSET($O219:AY219,0,MAX(COLUMN($O219:AY219))-COLUMN($O219:AY219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:AZ1245,N(OFFSET($O219:AZ219,0,MAX(COLUMN($O219:AZ219))-COLUMN($O219:AZ219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BA1245,N(OFFSET($O219:BA219,0,MAX(COLUMN($O219:BA219))-COLUMN($O219:BA219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BB1245,N(OFFSET($O219:BB219,0,MAX(COLUMN($O219:BB219))-COLUMN($O219:BB219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BC1245,N(OFFSET($O219:BC219,0,MAX(COLUMN($O219:BC219))-COLUMN($O219:BC219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BD1245,N(OFFSET($O219:BD219,0,MAX(COLUMN($O219:BD219))-COLUMN($O219:BD219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BE1245,N(OFFSET($O219:BE219,0,MAX(COLUMN($O219:BE219))-COLUMN($O219:BE219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BF1245,N(OFFSET($O219:BF219,0,MAX(COLUMN($O219:BF219))-COLUMN($O219:BF219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BG1245,N(OFFSET($O219:BG219,0,MAX(COLUMN($O219:BG219))-COLUMN($O219:BG219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BH1245,N(OFFSET($O219:BH219,0,MAX(COLUMN($O219:BH219))-COLUMN($O219:BH219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BI1245,N(OFFSET($O219:BI219,0,MAX(COLUMN($O219:BI219))-COLUMN($O219:BI219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BJ1245,N(OFFSET($O219:BJ219,0,MAX(COLUMN($O219:BJ219))-COLUMN($O219:BJ219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BK1245,N(OFFSET($O219:BK219,0,MAX(COLUMN($O219:BK219))-COLUMN($O219:BK219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BL1245,N(OFFSET($O219:BL219,0,MAX(COLUMN($O219:BL219))-COLUMN($O219:BL219),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1245:BM1245,N(OFFSET($O219:BM219,0,MAX(COLUMN($O219:BM219))-COLUMN($O219:BM219),1,1)))","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1246:O1246,N(OFFSET($O220:O220,0,MAX(COLUMN($O220:O220))-COLUMN($O220:O220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:P1246,N(OFFSET($O220:P220,0,MAX(COLUMN($O220:P220))-COLUMN($O220:P220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:Q1246,N(OFFSET($O220:Q220,0,MAX(COLUMN($O220:Q220))-COLUMN($O220:Q220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:R1246,N(OFFSET($O220:R220,0,MAX(COLUMN($O220:R220))-COLUMN($O220:R220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:S1246,N(OFFSET($O220:S220,0,MAX(COLUMN($O220:S220))-COLUMN($O220:S220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:T1246,N(OFFSET($O220:T220,0,MAX(COLUMN($O220:T220))-COLUMN($O220:T220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:U1246,N(OFFSET($O220:U220,0,MAX(COLUMN($O220:U220))-COLUMN($O220:U220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:V1246,N(OFFSET($O220:V220,0,MAX(COLUMN($O220:V220))-COLUMN($O220:V220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:W1246,N(OFFSET($O220:W220,0,MAX(COLUMN($O220:W220))-COLUMN($O220:W220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:X1246,N(OFFSET($O220:X220,0,MAX(COLUMN($O220:X220))-COLUMN($O220:X220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:Y1246,N(OFFSET($O220:Y220,0,MAX(COLUMN($O220:Y220))-COLUMN($O220:Y220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:Z1246,N(OFFSET($O220:Z220,0,MAX(COLUMN($O220:Z220))-COLUMN($O220:Z220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AA1246,N(OFFSET($O220:AA220,0,MAX(COLUMN($O220:AA220))-COLUMN($O220:AA220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AB1246,N(OFFSET($O220:AB220,0,MAX(COLUMN($O220:AB220))-COLUMN($O220:AB220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AC1246,N(OFFSET($O220:AC220,0,MAX(COLUMN($O220:AC220))-COLUMN($O220:AC220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AD1246,N(OFFSET($O220:AD220,0,MAX(COLUMN($O220:AD220))-COLUMN($O220:AD220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AE1246,N(OFFSET($O220:AE220,0,MAX(COLUMN($O220:AE220))-COLUMN($O220:AE220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AF1246,N(OFFSET($O220:AF220,0,MAX(COLUMN($O220:AF220))-COLUMN($O220:AF220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AG1246,N(OFFSET($O220:AG220,0,MAX(COLUMN($O220:AG220))-COLUMN($O220:AG220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AH1246,N(OFFSET($O220:AH220,0,MAX(COLUMN($O220:AH220))-COLUMN($O220:AH220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AI1246,N(OFFSET($O220:AI220,0,MAX(COLUMN($O220:AI220))-COLUMN($O220:AI220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AJ1246,N(OFFSET($O220:AJ220,0,MAX(COLUMN($O220:AJ220))-COLUMN($O220:AJ220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AK1246,N(OFFSET($O220:AK220,0,MAX(COLUMN($O220:AK220))-COLUMN($O220:AK220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AL1246,N(OFFSET($O220:AL220,0,MAX(COLUMN($O220:AL220))-COLUMN($O220:AL220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AM1246,N(OFFSET($O220:AM220,0,MAX(COLUMN($O220:AM220))-COLUMN($O220:AM220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AN1246,N(OFFSET($O220:AN220,0,MAX(COLUMN($O220:AN220))-COLUMN($O220:AN220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AO1246,N(OFFSET($O220:AO220,0,MAX(COLUMN($O220:AO220))-COLUMN($O220:AO220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AP1246,N(OFFSET($O220:AP220,0,MAX(COLUMN($O220:AP220))-COLUMN($O220:AP220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AQ1246,N(OFFSET($O220:AQ220,0,MAX(COLUMN($O220:AQ220))-COLUMN($O220:AQ220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AR1246,N(OFFSET($O220:AR220,0,MAX(COLUMN($O220:AR220))-COLUMN($O220:AR220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AS1246,N(OFFSET($O220:AS220,0,MAX(COLUMN($O220:AS220))-COLUMN($O220:AS220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AT1246,N(OFFSET($O220:AT220,0,MAX(COLUMN($O220:AT220))-COLUMN($O220:AT220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AU1246,N(OFFSET($O220:AU220,0,MAX(COLUMN($O220:AU220))-COLUMN($O220:AU220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AV1246,N(OFFSET($O220:AV220,0,MAX(COLUMN($O220:AV220))-COLUMN($O220:AV220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AW1246,N(OFFSET($O220:AW220,0,MAX(COLUMN($O220:AW220))-COLUMN($O220:AW220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AX1246,N(OFFSET($O220:AX220,0,MAX(COLUMN($O220:AX220))-COLUMN($O220:AX220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AY1246,N(OFFSET($O220:AY220,0,MAX(COLUMN($O220:AY220))-COLUMN($O220:AY220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:AZ1246,N(OFFSET($O220:AZ220,0,MAX(COLUMN($O220:AZ220))-COLUMN($O220:AZ220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BA1246,N(OFFSET($O220:BA220,0,MAX(COLUMN($O220:BA220))-COLUMN($O220:BA220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BB1246,N(OFFSET($O220:BB220,0,MAX(COLUMN($O220:BB220))-COLUMN($O220:BB220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BC1246,N(OFFSET($O220:BC220,0,MAX(COLUMN($O220:BC220))-COLUMN($O220:BC220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BD1246,N(OFFSET($O220:BD220,0,MAX(COLUMN($O220:BD220))-COLUMN($O220:BD220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BE1246,N(OFFSET($O220:BE220,0,MAX(COLUMN($O220:BE220))-COLUMN($O220:BE220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BF1246,N(OFFSET($O220:BF220,0,MAX(COLUMN($O220:BF220))-COLUMN($O220:BF220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BG1246,N(OFFSET($O220:BG220,0,MAX(COLUMN($O220:BG220))-COLUMN($O220:BG220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BH1246,N(OFFSET($O220:BH220,0,MAX(COLUMN($O220:BH220))-COLUMN($O220:BH220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BI1246,N(OFFSET($O220:BI220,0,MAX(COLUMN($O220:BI220))-COLUMN($O220:BI220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BJ1246,N(OFFSET($O220:BJ220,0,MAX(COLUMN($O220:BJ220))-COLUMN($O220:BJ220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BK1246,N(OFFSET($O220:BK220,0,MAX(COLUMN($O220:BK220))-COLUMN($O220:BK220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BL1246,N(OFFSET($O220:BL220,0,MAX(COLUMN($O220:BL220))-COLUMN($O220:BL220),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1246:BM1246,N(OFFSET($O220:BM220,0,MAX(COLUMN($O220:BM220))-COLUMN($O220:BM220),1,1)))","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1247:O1247,N(OFFSET($O221:O221,0,MAX(COLUMN($O221:O221))-COLUMN($O221:O221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:P1247,N(OFFSET($O221:P221,0,MAX(COLUMN($O221:P221))-COLUMN($O221:P221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:Q1247,N(OFFSET($O221:Q221,0,MAX(COLUMN($O221:Q221))-COLUMN($O221:Q221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:R1247,N(OFFSET($O221:R221,0,MAX(COLUMN($O221:R221))-COLUMN($O221:R221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:S1247,N(OFFSET($O221:S221,0,MAX(COLUMN($O221:S221))-COLUMN($O221:S221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:T1247,N(OFFSET($O221:T221,0,MAX(COLUMN($O221:T221))-COLUMN($O221:T221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:U1247,N(OFFSET($O221:U221,0,MAX(COLUMN($O221:U221))-COLUMN($O221:U221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:V1247,N(OFFSET($O221:V221,0,MAX(COLUMN($O221:V221))-COLUMN($O221:V221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:W1247,N(OFFSET($O221:W221,0,MAX(COLUMN($O221:W221))-COLUMN($O221:W221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:X1247,N(OFFSET($O221:X221,0,MAX(COLUMN($O221:X221))-COLUMN($O221:X221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:Y1247,N(OFFSET($O221:Y221,0,MAX(COLUMN($O221:Y221))-COLUMN($O221:Y221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:Z1247,N(OFFSET($O221:Z221,0,MAX(COLUMN($O221:Z221))-COLUMN($O221:Z221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AA1247,N(OFFSET($O221:AA221,0,MAX(COLUMN($O221:AA221))-COLUMN($O221:AA221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AB1247,N(OFFSET($O221:AB221,0,MAX(COLUMN($O221:AB221))-COLUMN($O221:AB221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AC1247,N(OFFSET($O221:AC221,0,MAX(COLUMN($O221:AC221))-COLUMN($O221:AC221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AD1247,N(OFFSET($O221:AD221,0,MAX(COLUMN($O221:AD221))-COLUMN($O221:AD221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AE1247,N(OFFSET($O221:AE221,0,MAX(COLUMN($O221:AE221))-COLUMN($O221:AE221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AF1247,N(OFFSET($O221:AF221,0,MAX(COLUMN($O221:AF221))-COLUMN($O221:AF221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AG1247,N(OFFSET($O221:AG221,0,MAX(COLUMN($O221:AG221))-COLUMN($O221:AG221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AH1247,N(OFFSET($O221:AH221,0,MAX(COLUMN($O221:AH221))-COLUMN($O221:AH221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AI1247,N(OFFSET($O221:AI221,0,MAX(COLUMN($O221:AI221))-COLUMN($O221:AI221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AJ1247,N(OFFSET($O221:AJ221,0,MAX(COLUMN($O221:AJ221))-COLUMN($O221:AJ221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AK1247,N(OFFSET($O221:AK221,0,MAX(COLUMN($O221:AK221))-COLUMN($O221:AK221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AL1247,N(OFFSET($O221:AL221,0,MAX(COLUMN($O221:AL221))-COLUMN($O221:AL221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AM1247,N(OFFSET($O221:AM221,0,MAX(COLUMN($O221:AM221))-COLUMN($O221:AM221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AN1247,N(OFFSET($O221:AN221,0,MAX(COLUMN($O221:AN221))-COLUMN($O221:AN221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AO1247,N(OFFSET($O221:AO221,0,MAX(COLUMN($O221:AO221))-COLUMN($O221:AO221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AP1247,N(OFFSET($O221:AP221,0,MAX(COLUMN($O221:AP221))-COLUMN($O221:AP221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AQ1247,N(OFFSET($O221:AQ221,0,MAX(COLUMN($O221:AQ221))-COLUMN($O221:AQ221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AR1247,N(OFFSET($O221:AR221,0,MAX(COLUMN($O221:AR221))-COLUMN($O221:AR221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AS1247,N(OFFSET($O221:AS221,0,MAX(COLUMN($O221:AS221))-COLUMN($O221:AS221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AT1247,N(OFFSET($O221:AT221,0,MAX(COLUMN($O221:AT221))-COLUMN($O221:AT221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AU1247,N(OFFSET($O221:AU221,0,MAX(COLUMN($O221:AU221))-COLUMN($O221:AU221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AV1247,N(OFFSET($O221:AV221,0,MAX(COLUMN($O221:AV221))-COLUMN($O221:AV221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AW1247,N(OFFSET($O221:AW221,0,MAX(COLUMN($O221:AW221))-COLUMN($O221:AW221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AX1247,N(OFFSET($O221:AX221,0,MAX(COLUMN($O221:AX221))-COLUMN($O221:AX221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AY1247,N(OFFSET($O221:AY221,0,MAX(COLUMN($O221:AY221))-COLUMN($O221:AY221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:AZ1247,N(OFFSET($O221:AZ221,0,MAX(COLUMN($O221:AZ221))-COLUMN($O221:AZ221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BA1247,N(OFFSET($O221:BA221,0,MAX(COLUMN($O221:BA221))-COLUMN($O221:BA221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BB1247,N(OFFSET($O221:BB221,0,MAX(COLUMN($O221:BB221))-COLUMN($O221:BB221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BC1247,N(OFFSET($O221:BC221,0,MAX(COLUMN($O221:BC221))-COLUMN($O221:BC221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BD1247,N(OFFSET($O221:BD221,0,MAX(COLUMN($O221:BD221))-COLUMN($O221:BD221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BE1247,N(OFFSET($O221:BE221,0,MAX(COLUMN($O221:BE221))-COLUMN($O221:BE221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BF1247,N(OFFSET($O221:BF221,0,MAX(COLUMN($O221:BF221))-COLUMN($O221:BF221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BG1247,N(OFFSET($O221:BG221,0,MAX(COLUMN($O221:BG221))-COLUMN($O221:BG221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BH1247,N(OFFSET($O221:BH221,0,MAX(COLUMN($O221:BH221))-COLUMN($O221:BH221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BI1247,N(OFFSET($O221:BI221,0,MAX(COLUMN($O221:BI221))-COLUMN($O221:BI221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BJ1247,N(OFFSET($O221:BJ221,0,MAX(COLUMN($O221:BJ221))-COLUMN($O221:BJ221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BK1247,N(OFFSET($O221:BK221,0,MAX(COLUMN($O221:BK221))-COLUMN($O221:BK221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BL1247,N(OFFSET($O221:BL221,0,MAX(COLUMN($O221:BL221))-COLUMN($O221:BL221),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1247:BM1247,N(OFFSET($O221:BM221,0,MAX(COLUMN($O221:BM221))-COLUMN($O221:BM221),1,1)))","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1248:O1248,N(OFFSET($O222:O222,0,MAX(COLUMN($O222:O222))-COLUMN($O222:O222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:P1248,N(OFFSET($O222:P222,0,MAX(COLUMN($O222:P222))-COLUMN($O222:P222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:Q1248,N(OFFSET($O222:Q222,0,MAX(COLUMN($O222:Q222))-COLUMN($O222:Q222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:R1248,N(OFFSET($O222:R222,0,MAX(COLUMN($O222:R222))-COLUMN($O222:R222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:S1248,N(OFFSET($O222:S222,0,MAX(COLUMN($O222:S222))-COLUMN($O222:S222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:T1248,N(OFFSET($O222:T222,0,MAX(COLUMN($O222:T222))-COLUMN($O222:T222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:U1248,N(OFFSET($O222:U222,0,MAX(COLUMN($O222:U222))-COLUMN($O222:U222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:V1248,N(OFFSET($O222:V222,0,MAX(COLUMN($O222:V222))-COLUMN($O222:V222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:W1248,N(OFFSET($O222:W222,0,MAX(COLUMN($O222:W222))-COLUMN($O222:W222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:X1248,N(OFFSET($O222:X222,0,MAX(COLUMN($O222:X222))-COLUMN($O222:X222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:Y1248,N(OFFSET($O222:Y222,0,MAX(COLUMN($O222:Y222))-COLUMN($O222:Y222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:Z1248,N(OFFSET($O222:Z222,0,MAX(COLUMN($O222:Z222))-COLUMN($O222:Z222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AA1248,N(OFFSET($O222:AA222,0,MAX(COLUMN($O222:AA222))-COLUMN($O222:AA222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AB1248,N(OFFSET($O222:AB222,0,MAX(COLUMN($O222:AB222))-COLUMN($O222:AB222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AC1248,N(OFFSET($O222:AC222,0,MAX(COLUMN($O222:AC222))-COLUMN($O222:AC222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AD1248,N(OFFSET($O222:AD222,0,MAX(COLUMN($O222:AD222))-COLUMN($O222:AD222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AE1248,N(OFFSET($O222:AE222,0,MAX(COLUMN($O222:AE222))-COLUMN($O222:AE222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AF1248,N(OFFSET($O222:AF222,0,MAX(COLUMN($O222:AF222))-COLUMN($O222:AF222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AG1248,N(OFFSET($O222:AG222,0,MAX(COLUMN($O222:AG222))-COLUMN($O222:AG222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AH1248,N(OFFSET($O222:AH222,0,MAX(COLUMN($O222:AH222))-COLUMN($O222:AH222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AI1248,N(OFFSET($O222:AI222,0,MAX(COLUMN($O222:AI222))-COLUMN($O222:AI222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AJ1248,N(OFFSET($O222:AJ222,0,MAX(COLUMN($O222:AJ222))-COLUMN($O222:AJ222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AK1248,N(OFFSET($O222:AK222,0,MAX(COLUMN($O222:AK222))-COLUMN($O222:AK222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AL1248,N(OFFSET($O222:AL222,0,MAX(COLUMN($O222:AL222))-COLUMN($O222:AL222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AM1248,N(OFFSET($O222:AM222,0,MAX(COLUMN($O222:AM222))-COLUMN($O222:AM222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AN1248,N(OFFSET($O222:AN222,0,MAX(COLUMN($O222:AN222))-COLUMN($O222:AN222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AO1248,N(OFFSET($O222:AO222,0,MAX(COLUMN($O222:AO222))-COLUMN($O222:AO222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AP1248,N(OFFSET($O222:AP222,0,MAX(COLUMN($O222:AP222))-COLUMN($O222:AP222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AQ1248,N(OFFSET($O222:AQ222,0,MAX(COLUMN($O222:AQ222))-COLUMN($O222:AQ222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AR1248,N(OFFSET($O222:AR222,0,MAX(COLUMN($O222:AR222))-COLUMN($O222:AR222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AS1248,N(OFFSET($O222:AS222,0,MAX(COLUMN($O222:AS222))-COLUMN($O222:AS222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AT1248,N(OFFSET($O222:AT222,0,MAX(COLUMN($O222:AT222))-COLUMN($O222:AT222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AU1248,N(OFFSET($O222:AU222,0,MAX(COLUMN($O222:AU222))-COLUMN($O222:AU222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AV1248,N(OFFSET($O222:AV222,0,MAX(COLUMN($O222:AV222))-COLUMN($O222:AV222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AW1248,N(OFFSET($O222:AW222,0,MAX(COLUMN($O222:AW222))-COLUMN($O222:AW222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AX1248,N(OFFSET($O222:AX222,0,MAX(COLUMN($O222:AX222))-COLUMN($O222:AX222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AY1248,N(OFFSET($O222:AY222,0,MAX(COLUMN($O222:AY222))-COLUMN($O222:AY222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:AZ1248,N(OFFSET($O222:AZ222,0,MAX(COLUMN($O222:AZ222))-COLUMN($O222:AZ222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BA1248,N(OFFSET($O222:BA222,0,MAX(COLUMN($O222:BA222))-COLUMN($O222:BA222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BB1248,N(OFFSET($O222:BB222,0,MAX(COLUMN($O222:BB222))-COLUMN($O222:BB222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BC1248,N(OFFSET($O222:BC222,0,MAX(COLUMN($O222:BC222))-COLUMN($O222:BC222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BD1248,N(OFFSET($O222:BD222,0,MAX(COLUMN($O222:BD222))-COLUMN($O222:BD222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BE1248,N(OFFSET($O222:BE222,0,MAX(COLUMN($O222:BE222))-COLUMN($O222:BE222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BF1248,N(OFFSET($O222:BF222,0,MAX(COLUMN($O222:BF222))-COLUMN($O222:BF222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BG1248,N(OFFSET($O222:BG222,0,MAX(COLUMN($O222:BG222))-COLUMN($O222:BG222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BH1248,N(OFFSET($O222:BH222,0,MAX(COLUMN($O222:BH222))-COLUMN($O222:BH222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BI1248,N(OFFSET($O222:BI222,0,MAX(COLUMN($O222:BI222))-COLUMN($O222:BI222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BJ1248,N(OFFSET($O222:BJ222,0,MAX(COLUMN($O222:BJ222))-COLUMN($O222:BJ222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BK1248,N(OFFSET($O222:BK222,0,MAX(COLUMN($O222:BK222))-COLUMN($O222:BK222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BL1248,N(OFFSET($O222:BL222,0,MAX(COLUMN($O222:BL222))-COLUMN($O222:BL222),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1248:BM1248,N(OFFSET($O222:BM222,0,MAX(COLUMN($O222:BM222))-COLUMN($O222:BM222),1,1)))","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1249:O1249,N(OFFSET($O223:O223,0,MAX(COLUMN($O223:O223))-COLUMN($O223:O223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:P1249,N(OFFSET($O223:P223,0,MAX(COLUMN($O223:P223))-COLUMN($O223:P223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:Q1249,N(OFFSET($O223:Q223,0,MAX(COLUMN($O223:Q223))-COLUMN($O223:Q223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:R1249,N(OFFSET($O223:R223,0,MAX(COLUMN($O223:R223))-COLUMN($O223:R223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:S1249,N(OFFSET($O223:S223,0,MAX(COLUMN($O223:S223))-COLUMN($O223:S223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:T1249,N(OFFSET($O223:T223,0,MAX(COLUMN($O223:T223))-COLUMN($O223:T223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:U1249,N(OFFSET($O223:U223,0,MAX(COLUMN($O223:U223))-COLUMN($O223:U223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:V1249,N(OFFSET($O223:V223,0,MAX(COLUMN($O223:V223))-COLUMN($O223:V223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:W1249,N(OFFSET($O223:W223,0,MAX(COLUMN($O223:W223))-COLUMN($O223:W223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:X1249,N(OFFSET($O223:X223,0,MAX(COLUMN($O223:X223))-COLUMN($O223:X223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:Y1249,N(OFFSET($O223:Y223,0,MAX(COLUMN($O223:Y223))-COLUMN($O223:Y223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:Z1249,N(OFFSET($O223:Z223,0,MAX(COLUMN($O223:Z223))-COLUMN($O223:Z223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AA1249,N(OFFSET($O223:AA223,0,MAX(COLUMN($O223:AA223))-COLUMN($O223:AA223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AB1249,N(OFFSET($O223:AB223,0,MAX(COLUMN($O223:AB223))-COLUMN($O223:AB223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AC1249,N(OFFSET($O223:AC223,0,MAX(COLUMN($O223:AC223))-COLUMN($O223:AC223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AD1249,N(OFFSET($O223:AD223,0,MAX(COLUMN($O223:AD223))-COLUMN($O223:AD223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AE1249,N(OFFSET($O223:AE223,0,MAX(COLUMN($O223:AE223))-COLUMN($O223:AE223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AF1249,N(OFFSET($O223:AF223,0,MAX(COLUMN($O223:AF223))-COLUMN($O223:AF223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AG1249,N(OFFSET($O223:AG223,0,MAX(COLUMN($O223:AG223))-COLUMN($O223:AG223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AH1249,N(OFFSET($O223:AH223,0,MAX(COLUMN($O223:AH223))-COLUMN($O223:AH223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AI1249,N(OFFSET($O223:AI223,0,MAX(COLUMN($O223:AI223))-COLUMN($O223:AI223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AJ1249,N(OFFSET($O223:AJ223,0,MAX(COLUMN($O223:AJ223))-COLUMN($O223:AJ223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AK1249,N(OFFSET($O223:AK223,0,MAX(COLUMN($O223:AK223))-COLUMN($O223:AK223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AL1249,N(OFFSET($O223:AL223,0,MAX(COLUMN($O223:AL223))-COLUMN($O223:AL223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AM1249,N(OFFSET($O223:AM223,0,MAX(COLUMN($O223:AM223))-COLUMN($O223:AM223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AN1249,N(OFFSET($O223:AN223,0,MAX(COLUMN($O223:AN223))-COLUMN($O223:AN223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AO1249,N(OFFSET($O223:AO223,0,MAX(COLUMN($O223:AO223))-COLUMN($O223:AO223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AP1249,N(OFFSET($O223:AP223,0,MAX(COLUMN($O223:AP223))-COLUMN($O223:AP223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AQ1249,N(OFFSET($O223:AQ223,0,MAX(COLUMN($O223:AQ223))-COLUMN($O223:AQ223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AR1249,N(OFFSET($O223:AR223,0,MAX(COLUMN($O223:AR223))-COLUMN($O223:AR223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AS1249,N(OFFSET($O223:AS223,0,MAX(COLUMN($O223:AS223))-COLUMN($O223:AS223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AT1249,N(OFFSET($O223:AT223,0,MAX(COLUMN($O223:AT223))-COLUMN($O223:AT223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AU1249,N(OFFSET($O223:AU223,0,MAX(COLUMN($O223:AU223))-COLUMN($O223:AU223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AV1249,N(OFFSET($O223:AV223,0,MAX(COLUMN($O223:AV223))-COLUMN($O223:AV223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AW1249,N(OFFSET($O223:AW223,0,MAX(COLUMN($O223:AW223))-COLUMN($O223:AW223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AX1249,N(OFFSET($O223:AX223,0,MAX(COLUMN($O223:AX223))-COLUMN($O223:AX223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AY1249,N(OFFSET($O223:AY223,0,MAX(COLUMN($O223:AY223))-COLUMN($O223:AY223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:AZ1249,N(OFFSET($O223:AZ223,0,MAX(COLUMN($O223:AZ223))-COLUMN($O223:AZ223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BA1249,N(OFFSET($O223:BA223,0,MAX(COLUMN($O223:BA223))-COLUMN($O223:BA223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BB1249,N(OFFSET($O223:BB223,0,MAX(COLUMN($O223:BB223))-COLUMN($O223:BB223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BC1249,N(OFFSET($O223:BC223,0,MAX(COLUMN($O223:BC223))-COLUMN($O223:BC223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BD1249,N(OFFSET($O223:BD223,0,MAX(COLUMN($O223:BD223))-COLUMN($O223:BD223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BE1249,N(OFFSET($O223:BE223,0,MAX(COLUMN($O223:BE223))-COLUMN($O223:BE223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BF1249,N(OFFSET($O223:BF223,0,MAX(COLUMN($O223:BF223))-COLUMN($O223:BF223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BG1249,N(OFFSET($O223:BG223,0,MAX(COLUMN($O223:BG223))-COLUMN($O223:BG223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BH1249,N(OFFSET($O223:BH223,0,MAX(COLUMN($O223:BH223))-COLUMN($O223:BH223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BI1249,N(OFFSET($O223:BI223,0,MAX(COLUMN($O223:BI223))-COLUMN($O223:BI223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BJ1249,N(OFFSET($O223:BJ223,0,MAX(COLUMN($O223:BJ223))-COLUMN($O223:BJ223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BK1249,N(OFFSET($O223:BK223,0,MAX(COLUMN($O223:BK223))-COLUMN($O223:BK223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BL1249,N(OFFSET($O223:BL223,0,MAX(COLUMN($O223:BL223))-COLUMN($O223:BL223),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1249:BM1249,N(OFFSET($O223:BM223,0,MAX(COLUMN($O223:BM223))-COLUMN($O223:BM223),1,1)))","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1250:O1250,N(OFFSET($O224:O224,0,MAX(COLUMN($O224:O224))-COLUMN($O224:O224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:P1250,N(OFFSET($O224:P224,0,MAX(COLUMN($O224:P224))-COLUMN($O224:P224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:Q1250,N(OFFSET($O224:Q224,0,MAX(COLUMN($O224:Q224))-COLUMN($O224:Q224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:R1250,N(OFFSET($O224:R224,0,MAX(COLUMN($O224:R224))-COLUMN($O224:R224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:S1250,N(OFFSET($O224:S224,0,MAX(COLUMN($O224:S224))-COLUMN($O224:S224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:T1250,N(OFFSET($O224:T224,0,MAX(COLUMN($O224:T224))-COLUMN($O224:T224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:U1250,N(OFFSET($O224:U224,0,MAX(COLUMN($O224:U224))-COLUMN($O224:U224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:V1250,N(OFFSET($O224:V224,0,MAX(COLUMN($O224:V224))-COLUMN($O224:V224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:W1250,N(OFFSET($O224:W224,0,MAX(COLUMN($O224:W224))-COLUMN($O224:W224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:X1250,N(OFFSET($O224:X224,0,MAX(COLUMN($O224:X224))-COLUMN($O224:X224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:Y1250,N(OFFSET($O224:Y224,0,MAX(COLUMN($O224:Y224))-COLUMN($O224:Y224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:Z1250,N(OFFSET($O224:Z224,0,MAX(COLUMN($O224:Z224))-COLUMN($O224:Z224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AA1250,N(OFFSET($O224:AA224,0,MAX(COLUMN($O224:AA224))-COLUMN($O224:AA224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AB1250,N(OFFSET($O224:AB224,0,MAX(COLUMN($O224:AB224))-COLUMN($O224:AB224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AC1250,N(OFFSET($O224:AC224,0,MAX(COLUMN($O224:AC224))-COLUMN($O224:AC224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AD1250,N(OFFSET($O224:AD224,0,MAX(COLUMN($O224:AD224))-COLUMN($O224:AD224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AE1250,N(OFFSET($O224:AE224,0,MAX(COLUMN($O224:AE224))-COLUMN($O224:AE224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AF1250,N(OFFSET($O224:AF224,0,MAX(COLUMN($O224:AF224))-COLUMN($O224:AF224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AG1250,N(OFFSET($O224:AG224,0,MAX(COLUMN($O224:AG224))-COLUMN($O224:AG224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AH1250,N(OFFSET($O224:AH224,0,MAX(COLUMN($O224:AH224))-COLUMN($O224:AH224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AI1250,N(OFFSET($O224:AI224,0,MAX(COLUMN($O224:AI224))-COLUMN($O224:AI224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AJ1250,N(OFFSET($O224:AJ224,0,MAX(COLUMN($O224:AJ224))-COLUMN($O224:AJ224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AK1250,N(OFFSET($O224:AK224,0,MAX(COLUMN($O224:AK224))-COLUMN($O224:AK224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AL1250,N(OFFSET($O224:AL224,0,MAX(COLUMN($O224:AL224))-COLUMN($O224:AL224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AM1250,N(OFFSET($O224:AM224,0,MAX(COLUMN($O224:AM224))-COLUMN($O224:AM224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AN1250,N(OFFSET($O224:AN224,0,MAX(COLUMN($O224:AN224))-COLUMN($O224:AN224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AO1250,N(OFFSET($O224:AO224,0,MAX(COLUMN($O224:AO224))-COLUMN($O224:AO224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AP1250,N(OFFSET($O224:AP224,0,MAX(COLUMN($O224:AP224))-COLUMN($O224:AP224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AQ1250,N(OFFSET($O224:AQ224,0,MAX(COLUMN($O224:AQ224))-COLUMN($O224:AQ224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AR1250,N(OFFSET($O224:AR224,0,MAX(COLUMN($O224:AR224))-COLUMN($O224:AR224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AS1250,N(OFFSET($O224:AS224,0,MAX(COLUMN($O224:AS224))-COLUMN($O224:AS224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AT1250,N(OFFSET($O224:AT224,0,MAX(COLUMN($O224:AT224))-COLUMN($O224:AT224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AU1250,N(OFFSET($O224:AU224,0,MAX(COLUMN($O224:AU224))-COLUMN($O224:AU224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AV1250,N(OFFSET($O224:AV224,0,MAX(COLUMN($O224:AV224))-COLUMN($O224:AV224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AW1250,N(OFFSET($O224:AW224,0,MAX(COLUMN($O224:AW224))-COLUMN($O224:AW224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AX1250,N(OFFSET($O224:AX224,0,MAX(COLUMN($O224:AX224))-COLUMN($O224:AX224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AY1250,N(OFFSET($O224:AY224,0,MAX(COLUMN($O224:AY224))-COLUMN($O224:AY224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:AZ1250,N(OFFSET($O224:AZ224,0,MAX(COLUMN($O224:AZ224))-COLUMN($O224:AZ224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BA1250,N(OFFSET($O224:BA224,0,MAX(COLUMN($O224:BA224))-COLUMN($O224:BA224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BB1250,N(OFFSET($O224:BB224,0,MAX(COLUMN($O224:BB224))-COLUMN($O224:BB224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BC1250,N(OFFSET($O224:BC224,0,MAX(COLUMN($O224:BC224))-COLUMN($O224:BC224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BD1250,N(OFFSET($O224:BD224,0,MAX(COLUMN($O224:BD224))-COLUMN($O224:BD224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BE1250,N(OFFSET($O224:BE224,0,MAX(COLUMN($O224:BE224))-COLUMN($O224:BE224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BF1250,N(OFFSET($O224:BF224,0,MAX(COLUMN($O224:BF224))-COLUMN($O224:BF224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BG1250,N(OFFSET($O224:BG224,0,MAX(COLUMN($O224:BG224))-COLUMN($O224:BG224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BH1250,N(OFFSET($O224:BH224,0,MAX(COLUMN($O224:BH224))-COLUMN($O224:BH224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BI1250,N(OFFSET($O224:BI224,0,MAX(COLUMN($O224:BI224))-COLUMN($O224:BI224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BJ1250,N(OFFSET($O224:BJ224,0,MAX(COLUMN($O224:BJ224))-COLUMN($O224:BJ224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BK1250,N(OFFSET($O224:BK224,0,MAX(COLUMN($O224:BK224))-COLUMN($O224:BK224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BL1250,N(OFFSET($O224:BL224,0,MAX(COLUMN($O224:BL224))-COLUMN($O224:BL224),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1250:BM1250,N(OFFSET($O224:BM224,0,MAX(COLUMN($O224:BM224))-COLUMN($O224:BM224),1,1)))","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1251:O1251,N(OFFSET($O225:O225,0,MAX(COLUMN($O225:O225))-COLUMN($O225:O225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:P1251,N(OFFSET($O225:P225,0,MAX(COLUMN($O225:P225))-COLUMN($O225:P225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:Q1251,N(OFFSET($O225:Q225,0,MAX(COLUMN($O225:Q225))-COLUMN($O225:Q225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:R1251,N(OFFSET($O225:R225,0,MAX(COLUMN($O225:R225))-COLUMN($O225:R225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:S1251,N(OFFSET($O225:S225,0,MAX(COLUMN($O225:S225))-COLUMN($O225:S225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:T1251,N(OFFSET($O225:T225,0,MAX(COLUMN($O225:T225))-COLUMN($O225:T225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:U1251,N(OFFSET($O225:U225,0,MAX(COLUMN($O225:U225))-COLUMN($O225:U225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:V1251,N(OFFSET($O225:V225,0,MAX(COLUMN($O225:V225))-COLUMN($O225:V225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:W1251,N(OFFSET($O225:W225,0,MAX(COLUMN($O225:W225))-COLUMN($O225:W225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:X1251,N(OFFSET($O225:X225,0,MAX(COLUMN($O225:X225))-COLUMN($O225:X225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:Y1251,N(OFFSET($O225:Y225,0,MAX(COLUMN($O225:Y225))-COLUMN($O225:Y225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:Z1251,N(OFFSET($O225:Z225,0,MAX(COLUMN($O225:Z225))-COLUMN($O225:Z225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AA1251,N(OFFSET($O225:AA225,0,MAX(COLUMN($O225:AA225))-COLUMN($O225:AA225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AB1251,N(OFFSET($O225:AB225,0,MAX(COLUMN($O225:AB225))-COLUMN($O225:AB225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AC1251,N(OFFSET($O225:AC225,0,MAX(COLUMN($O225:AC225))-COLUMN($O225:AC225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AD1251,N(OFFSET($O225:AD225,0,MAX(COLUMN($O225:AD225))-COLUMN($O225:AD225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AE1251,N(OFFSET($O225:AE225,0,MAX(COLUMN($O225:AE225))-COLUMN($O225:AE225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AF1251,N(OFFSET($O225:AF225,0,MAX(COLUMN($O225:AF225))-COLUMN($O225:AF225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AG1251,N(OFFSET($O225:AG225,0,MAX(COLUMN($O225:AG225))-COLUMN($O225:AG225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AH1251,N(OFFSET($O225:AH225,0,MAX(COLUMN($O225:AH225))-COLUMN($O225:AH225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AI1251,N(OFFSET($O225:AI225,0,MAX(COLUMN($O225:AI225))-COLUMN($O225:AI225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AJ1251,N(OFFSET($O225:AJ225,0,MAX(COLUMN($O225:AJ225))-COLUMN($O225:AJ225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AK1251,N(OFFSET($O225:AK225,0,MAX(COLUMN($O225:AK225))-COLUMN($O225:AK225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AL1251,N(OFFSET($O225:AL225,0,MAX(COLUMN($O225:AL225))-COLUMN($O225:AL225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AM1251,N(OFFSET($O225:AM225,0,MAX(COLUMN($O225:AM225))-COLUMN($O225:AM225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AN1251,N(OFFSET($O225:AN225,0,MAX(COLUMN($O225:AN225))-COLUMN($O225:AN225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AO1251,N(OFFSET($O225:AO225,0,MAX(COLUMN($O225:AO225))-COLUMN($O225:AO225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AP1251,N(OFFSET($O225:AP225,0,MAX(COLUMN($O225:AP225))-COLUMN($O225:AP225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AQ1251,N(OFFSET($O225:AQ225,0,MAX(COLUMN($O225:AQ225))-COLUMN($O225:AQ225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AR1251,N(OFFSET($O225:AR225,0,MAX(COLUMN($O225:AR225))-COLUMN($O225:AR225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AS1251,N(OFFSET($O225:AS225,0,MAX(COLUMN($O225:AS225))-COLUMN($O225:AS225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AT1251,N(OFFSET($O225:AT225,0,MAX(COLUMN($O225:AT225))-COLUMN($O225:AT225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AU1251,N(OFFSET($O225:AU225,0,MAX(COLUMN($O225:AU225))-COLUMN($O225:AU225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AV1251,N(OFFSET($O225:AV225,0,MAX(COLUMN($O225:AV225))-COLUMN($O225:AV225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AW1251,N(OFFSET($O225:AW225,0,MAX(COLUMN($O225:AW225))-COLUMN($O225:AW225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AX1251,N(OFFSET($O225:AX225,0,MAX(COLUMN($O225:AX225))-COLUMN($O225:AX225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AY1251,N(OFFSET($O225:AY225,0,MAX(COLUMN($O225:AY225))-COLUMN($O225:AY225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:AZ1251,N(OFFSET($O225:AZ225,0,MAX(COLUMN($O225:AZ225))-COLUMN($O225:AZ225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BA1251,N(OFFSET($O225:BA225,0,MAX(COLUMN($O225:BA225))-COLUMN($O225:BA225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BB1251,N(OFFSET($O225:BB225,0,MAX(COLUMN($O225:BB225))-COLUMN($O225:BB225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BC1251,N(OFFSET($O225:BC225,0,MAX(COLUMN($O225:BC225))-COLUMN($O225:BC225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BD1251,N(OFFSET($O225:BD225,0,MAX(COLUMN($O225:BD225))-COLUMN($O225:BD225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BE1251,N(OFFSET($O225:BE225,0,MAX(COLUMN($O225:BE225))-COLUMN($O225:BE225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BF1251,N(OFFSET($O225:BF225,0,MAX(COLUMN($O225:BF225))-COLUMN($O225:BF225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BG1251,N(OFFSET($O225:BG225,0,MAX(COLUMN($O225:BG225))-COLUMN($O225:BG225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BH1251,N(OFFSET($O225:BH225,0,MAX(COLUMN($O225:BH225))-COLUMN($O225:BH225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BI1251,N(OFFSET($O225:BI225,0,MAX(COLUMN($O225:BI225))-COLUMN($O225:BI225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BJ1251,N(OFFSET($O225:BJ225,0,MAX(COLUMN($O225:BJ225))-COLUMN($O225:BJ225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BK1251,N(OFFSET($O225:BK225,0,MAX(COLUMN($O225:BK225))-COLUMN($O225:BK225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BL1251,N(OFFSET($O225:BL225,0,MAX(COLUMN($O225:BL225))-COLUMN($O225:BL225),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1251:BM1251,N(OFFSET($O225:BM225,0,MAX(COLUMN($O225:BM225))-COLUMN($O225:BM225),1,1)))","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1252:O1252,N(OFFSET($O226:O226,0,MAX(COLUMN($O226:O226))-COLUMN($O226:O226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:P1252,N(OFFSET($O226:P226,0,MAX(COLUMN($O226:P226))-COLUMN($O226:P226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:Q1252,N(OFFSET($O226:Q226,0,MAX(COLUMN($O226:Q226))-COLUMN($O226:Q226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:R1252,N(OFFSET($O226:R226,0,MAX(COLUMN($O226:R226))-COLUMN($O226:R226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:S1252,N(OFFSET($O226:S226,0,MAX(COLUMN($O226:S226))-COLUMN($O226:S226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:T1252,N(OFFSET($O226:T226,0,MAX(COLUMN($O226:T226))-COLUMN($O226:T226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:U1252,N(OFFSET($O226:U226,0,MAX(COLUMN($O226:U226))-COLUMN($O226:U226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:V1252,N(OFFSET($O226:V226,0,MAX(COLUMN($O226:V226))-COLUMN($O226:V226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:W1252,N(OFFSET($O226:W226,0,MAX(COLUMN($O226:W226))-COLUMN($O226:W226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:X1252,N(OFFSET($O226:X226,0,MAX(COLUMN($O226:X226))-COLUMN($O226:X226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:Y1252,N(OFFSET($O226:Y226,0,MAX(COLUMN($O226:Y226))-COLUMN($O226:Y226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:Z1252,N(OFFSET($O226:Z226,0,MAX(COLUMN($O226:Z226))-COLUMN($O226:Z226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AA1252,N(OFFSET($O226:AA226,0,MAX(COLUMN($O226:AA226))-COLUMN($O226:AA226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AB1252,N(OFFSET($O226:AB226,0,MAX(COLUMN($O226:AB226))-COLUMN($O226:AB226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AC1252,N(OFFSET($O226:AC226,0,MAX(COLUMN($O226:AC226))-COLUMN($O226:AC226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AD1252,N(OFFSET($O226:AD226,0,MAX(COLUMN($O226:AD226))-COLUMN($O226:AD226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AE1252,N(OFFSET($O226:AE226,0,MAX(COLUMN($O226:AE226))-COLUMN($O226:AE226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AF1252,N(OFFSET($O226:AF226,0,MAX(COLUMN($O226:AF226))-COLUMN($O226:AF226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AG1252,N(OFFSET($O226:AG226,0,MAX(COLUMN($O226:AG226))-COLUMN($O226:AG226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AH1252,N(OFFSET($O226:AH226,0,MAX(COLUMN($O226:AH226))-COLUMN($O226:AH226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AI1252,N(OFFSET($O226:AI226,0,MAX(COLUMN($O226:AI226))-COLUMN($O226:AI226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AJ1252,N(OFFSET($O226:AJ226,0,MAX(COLUMN($O226:AJ226))-COLUMN($O226:AJ226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AK1252,N(OFFSET($O226:AK226,0,MAX(COLUMN($O226:AK226))-COLUMN($O226:AK226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AL1252,N(OFFSET($O226:AL226,0,MAX(COLUMN($O226:AL226))-COLUMN($O226:AL226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AM1252,N(OFFSET($O226:AM226,0,MAX(COLUMN($O226:AM226))-COLUMN($O226:AM226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AN1252,N(OFFSET($O226:AN226,0,MAX(COLUMN($O226:AN226))-COLUMN($O226:AN226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AO1252,N(OFFSET($O226:AO226,0,MAX(COLUMN($O226:AO226))-COLUMN($O226:AO226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AP1252,N(OFFSET($O226:AP226,0,MAX(COLUMN($O226:AP226))-COLUMN($O226:AP226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AQ1252,N(OFFSET($O226:AQ226,0,MAX(COLUMN($O226:AQ226))-COLUMN($O226:AQ226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AR1252,N(OFFSET($O226:AR226,0,MAX(COLUMN($O226:AR226))-COLUMN($O226:AR226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AS1252,N(OFFSET($O226:AS226,0,MAX(COLUMN($O226:AS226))-COLUMN($O226:AS226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AT1252,N(OFFSET($O226:AT226,0,MAX(COLUMN($O226:AT226))-COLUMN($O226:AT226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AU1252,N(OFFSET($O226:AU226,0,MAX(COLUMN($O226:AU226))-COLUMN($O226:AU226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AV1252,N(OFFSET($O226:AV226,0,MAX(COLUMN($O226:AV226))-COLUMN($O226:AV226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AW1252,N(OFFSET($O226:AW226,0,MAX(COLUMN($O226:AW226))-COLUMN($O226:AW226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AX1252,N(OFFSET($O226:AX226,0,MAX(COLUMN($O226:AX226))-COLUMN($O226:AX226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AY1252,N(OFFSET($O226:AY226,0,MAX(COLUMN($O226:AY226))-COLUMN($O226:AY226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:AZ1252,N(OFFSET($O226:AZ226,0,MAX(COLUMN($O226:AZ226))-COLUMN($O226:AZ226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BA1252,N(OFFSET($O226:BA226,0,MAX(COLUMN($O226:BA226))-COLUMN($O226:BA226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BB1252,N(OFFSET($O226:BB226,0,MAX(COLUMN($O226:BB226))-COLUMN($O226:BB226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BC1252,N(OFFSET($O226:BC226,0,MAX(COLUMN($O226:BC226))-COLUMN($O226:BC226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BD1252,N(OFFSET($O226:BD226,0,MAX(COLUMN($O226:BD226))-COLUMN($O226:BD226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BE1252,N(OFFSET($O226:BE226,0,MAX(COLUMN($O226:BE226))-COLUMN($O226:BE226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BF1252,N(OFFSET($O226:BF226,0,MAX(COLUMN($O226:BF226))-COLUMN($O226:BF226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BG1252,N(OFFSET($O226:BG226,0,MAX(COLUMN($O226:BG226))-COLUMN($O226:BG226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BH1252,N(OFFSET($O226:BH226,0,MAX(COLUMN($O226:BH226))-COLUMN($O226:BH226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BI1252,N(OFFSET($O226:BI226,0,MAX(COLUMN($O226:BI226))-COLUMN($O226:BI226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BJ1252,N(OFFSET($O226:BJ226,0,MAX(COLUMN($O226:BJ226))-COLUMN($O226:BJ226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BK1252,N(OFFSET($O226:BK226,0,MAX(COLUMN($O226:BK226))-COLUMN($O226:BK226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BL1252,N(OFFSET($O226:BL226,0,MAX(COLUMN($O226:BL226))-COLUMN($O226:BL226),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1252:BM1252,N(OFFSET($O226:BM226,0,MAX(COLUMN($O226:BM226))-COLUMN($O226:BM226),1,1)))","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1253:O1253,N(OFFSET($O227:O227,0,MAX(COLUMN($O227:O227))-COLUMN($O227:O227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:P1253,N(OFFSET($O227:P227,0,MAX(COLUMN($O227:P227))-COLUMN($O227:P227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:Q1253,N(OFFSET($O227:Q227,0,MAX(COLUMN($O227:Q227))-COLUMN($O227:Q227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:R1253,N(OFFSET($O227:R227,0,MAX(COLUMN($O227:R227))-COLUMN($O227:R227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:S1253,N(OFFSET($O227:S227,0,MAX(COLUMN($O227:S227))-COLUMN($O227:S227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:T1253,N(OFFSET($O227:T227,0,MAX(COLUMN($O227:T227))-COLUMN($O227:T227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:U1253,N(OFFSET($O227:U227,0,MAX(COLUMN($O227:U227))-COLUMN($O227:U227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:V1253,N(OFFSET($O227:V227,0,MAX(COLUMN($O227:V227))-COLUMN($O227:V227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:W1253,N(OFFSET($O227:W227,0,MAX(COLUMN($O227:W227))-COLUMN($O227:W227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:X1253,N(OFFSET($O227:X227,0,MAX(COLUMN($O227:X227))-COLUMN($O227:X227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:Y1253,N(OFFSET($O227:Y227,0,MAX(COLUMN($O227:Y227))-COLUMN($O227:Y227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:Z1253,N(OFFSET($O227:Z227,0,MAX(COLUMN($O227:Z227))-COLUMN($O227:Z227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AA1253,N(OFFSET($O227:AA227,0,MAX(COLUMN($O227:AA227))-COLUMN($O227:AA227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AB1253,N(OFFSET($O227:AB227,0,MAX(COLUMN($O227:AB227))-COLUMN($O227:AB227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AC1253,N(OFFSET($O227:AC227,0,MAX(COLUMN($O227:AC227))-COLUMN($O227:AC227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AD1253,N(OFFSET($O227:AD227,0,MAX(COLUMN($O227:AD227))-COLUMN($O227:AD227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AE1253,N(OFFSET($O227:AE227,0,MAX(COLUMN($O227:AE227))-COLUMN($O227:AE227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AF1253,N(OFFSET($O227:AF227,0,MAX(COLUMN($O227:AF227))-COLUMN($O227:AF227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AG1253,N(OFFSET($O227:AG227,0,MAX(COLUMN($O227:AG227))-COLUMN($O227:AG227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AH1253,N(OFFSET($O227:AH227,0,MAX(COLUMN($O227:AH227))-COLUMN($O227:AH227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AI1253,N(OFFSET($O227:AI227,0,MAX(COLUMN($O227:AI227))-COLUMN($O227:AI227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AJ1253,N(OFFSET($O227:AJ227,0,MAX(COLUMN($O227:AJ227))-COLUMN($O227:AJ227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AK1253,N(OFFSET($O227:AK227,0,MAX(COLUMN($O227:AK227))-COLUMN($O227:AK227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AL1253,N(OFFSET($O227:AL227,0,MAX(COLUMN($O227:AL227))-COLUMN($O227:AL227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AM1253,N(OFFSET($O227:AM227,0,MAX(COLUMN($O227:AM227))-COLUMN($O227:AM227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AN1253,N(OFFSET($O227:AN227,0,MAX(COLUMN($O227:AN227))-COLUMN($O227:AN227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AO1253,N(OFFSET($O227:AO227,0,MAX(COLUMN($O227:AO227))-COLUMN($O227:AO227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AP1253,N(OFFSET($O227:AP227,0,MAX(COLUMN($O227:AP227))-COLUMN($O227:AP227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AQ1253,N(OFFSET($O227:AQ227,0,MAX(COLUMN($O227:AQ227))-COLUMN($O227:AQ227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AR1253,N(OFFSET($O227:AR227,0,MAX(COLUMN($O227:AR227))-COLUMN($O227:AR227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AS1253,N(OFFSET($O227:AS227,0,MAX(COLUMN($O227:AS227))-COLUMN($O227:AS227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AT1253,N(OFFSET($O227:AT227,0,MAX(COLUMN($O227:AT227))-COLUMN($O227:AT227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AU1253,N(OFFSET($O227:AU227,0,MAX(COLUMN($O227:AU227))-COLUMN($O227:AU227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AV1253,N(OFFSET($O227:AV227,0,MAX(COLUMN($O227:AV227))-COLUMN($O227:AV227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AW1253,N(OFFSET($O227:AW227,0,MAX(COLUMN($O227:AW227))-COLUMN($O227:AW227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AX1253,N(OFFSET($O227:AX227,0,MAX(COLUMN($O227:AX227))-COLUMN($O227:AX227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AY1253,N(OFFSET($O227:AY227,0,MAX(COLUMN($O227:AY227))-COLUMN($O227:AY227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:AZ1253,N(OFFSET($O227:AZ227,0,MAX(COLUMN($O227:AZ227))-COLUMN($O227:AZ227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BA1253,N(OFFSET($O227:BA227,0,MAX(COLUMN($O227:BA227))-COLUMN($O227:BA227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BB1253,N(OFFSET($O227:BB227,0,MAX(COLUMN($O227:BB227))-COLUMN($O227:BB227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BC1253,N(OFFSET($O227:BC227,0,MAX(COLUMN($O227:BC227))-COLUMN($O227:BC227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BD1253,N(OFFSET($O227:BD227,0,MAX(COLUMN($O227:BD227))-COLUMN($O227:BD227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BE1253,N(OFFSET($O227:BE227,0,MAX(COLUMN($O227:BE227))-COLUMN($O227:BE227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BF1253,N(OFFSET($O227:BF227,0,MAX(COLUMN($O227:BF227))-COLUMN($O227:BF227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BG1253,N(OFFSET($O227:BG227,0,MAX(COLUMN($O227:BG227))-COLUMN($O227:BG227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BH1253,N(OFFSET($O227:BH227,0,MAX(COLUMN($O227:BH227))-COLUMN($O227:BH227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BI1253,N(OFFSET($O227:BI227,0,MAX(COLUMN($O227:BI227))-COLUMN($O227:BI227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BJ1253,N(OFFSET($O227:BJ227,0,MAX(COLUMN($O227:BJ227))-COLUMN($O227:BJ227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BK1253,N(OFFSET($O227:BK227,0,MAX(COLUMN($O227:BK227))-COLUMN($O227:BK227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BL1253,N(OFFSET($O227:BL227,0,MAX(COLUMN($O227:BL227))-COLUMN($O227:BL227),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1253:BM1253,N(OFFSET($O227:BM227,0,MAX(COLUMN($O227:BM227))-COLUMN($O227:BM227),1,1)))","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1254:O1254,N(OFFSET($O228:O228,0,MAX(COLUMN($O228:O228))-COLUMN($O228:O228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:P1254,N(OFFSET($O228:P228,0,MAX(COLUMN($O228:P228))-COLUMN($O228:P228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:Q1254,N(OFFSET($O228:Q228,0,MAX(COLUMN($O228:Q228))-COLUMN($O228:Q228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:R1254,N(OFFSET($O228:R228,0,MAX(COLUMN($O228:R228))-COLUMN($O228:R228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:S1254,N(OFFSET($O228:S228,0,MAX(COLUMN($O228:S228))-COLUMN($O228:S228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:T1254,N(OFFSET($O228:T228,0,MAX(COLUMN($O228:T228))-COLUMN($O228:T228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:U1254,N(OFFSET($O228:U228,0,MAX(COLUMN($O228:U228))-COLUMN($O228:U228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:V1254,N(OFFSET($O228:V228,0,MAX(COLUMN($O228:V228))-COLUMN($O228:V228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:W1254,N(OFFSET($O228:W228,0,MAX(COLUMN($O228:W228))-COLUMN($O228:W228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:X1254,N(OFFSET($O228:X228,0,MAX(COLUMN($O228:X228))-COLUMN($O228:X228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:Y1254,N(OFFSET($O228:Y228,0,MAX(COLUMN($O228:Y228))-COLUMN($O228:Y228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:Z1254,N(OFFSET($O228:Z228,0,MAX(COLUMN($O228:Z228))-COLUMN($O228:Z228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AA1254,N(OFFSET($O228:AA228,0,MAX(COLUMN($O228:AA228))-COLUMN($O228:AA228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AB1254,N(OFFSET($O228:AB228,0,MAX(COLUMN($O228:AB228))-COLUMN($O228:AB228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AC1254,N(OFFSET($O228:AC228,0,MAX(COLUMN($O228:AC228))-COLUMN($O228:AC228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AD1254,N(OFFSET($O228:AD228,0,MAX(COLUMN($O228:AD228))-COLUMN($O228:AD228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AE1254,N(OFFSET($O228:AE228,0,MAX(COLUMN($O228:AE228))-COLUMN($O228:AE228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AF1254,N(OFFSET($O228:AF228,0,MAX(COLUMN($O228:AF228))-COLUMN($O228:AF228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AG1254,N(OFFSET($O228:AG228,0,MAX(COLUMN($O228:AG228))-COLUMN($O228:AG228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AH1254,N(OFFSET($O228:AH228,0,MAX(COLUMN($O228:AH228))-COLUMN($O228:AH228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AI1254,N(OFFSET($O228:AI228,0,MAX(COLUMN($O228:AI228))-COLUMN($O228:AI228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AJ1254,N(OFFSET($O228:AJ228,0,MAX(COLUMN($O228:AJ228))-COLUMN($O228:AJ228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AK1254,N(OFFSET($O228:AK228,0,MAX(COLUMN($O228:AK228))-COLUMN($O228:AK228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AL1254,N(OFFSET($O228:AL228,0,MAX(COLUMN($O228:AL228))-COLUMN($O228:AL228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AM1254,N(OFFSET($O228:AM228,0,MAX(COLUMN($O228:AM228))-COLUMN($O228:AM228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AN1254,N(OFFSET($O228:AN228,0,MAX(COLUMN($O228:AN228))-COLUMN($O228:AN228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AO1254,N(OFFSET($O228:AO228,0,MAX(COLUMN($O228:AO228))-COLUMN($O228:AO228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AP1254,N(OFFSET($O228:AP228,0,MAX(COLUMN($O228:AP228))-COLUMN($O228:AP228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AQ1254,N(OFFSET($O228:AQ228,0,MAX(COLUMN($O228:AQ228))-COLUMN($O228:AQ228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AR1254,N(OFFSET($O228:AR228,0,MAX(COLUMN($O228:AR228))-COLUMN($O228:AR228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AS1254,N(OFFSET($O228:AS228,0,MAX(COLUMN($O228:AS228))-COLUMN($O228:AS228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AT1254,N(OFFSET($O228:AT228,0,MAX(COLUMN($O228:AT228))-COLUMN($O228:AT228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AU1254,N(OFFSET($O228:AU228,0,MAX(COLUMN($O228:AU228))-COLUMN($O228:AU228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AV1254,N(OFFSET($O228:AV228,0,MAX(COLUMN($O228:AV228))-COLUMN($O228:AV228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AW1254,N(OFFSET($O228:AW228,0,MAX(COLUMN($O228:AW228))-COLUMN($O228:AW228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AX1254,N(OFFSET($O228:AX228,0,MAX(COLUMN($O228:AX228))-COLUMN($O228:AX228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AY1254,N(OFFSET($O228:AY228,0,MAX(COLUMN($O228:AY228))-COLUMN($O228:AY228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:AZ1254,N(OFFSET($O228:AZ228,0,MAX(COLUMN($O228:AZ228))-COLUMN($O228:AZ228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BA1254,N(OFFSET($O228:BA228,0,MAX(COLUMN($O228:BA228))-COLUMN($O228:BA228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BB1254,N(OFFSET($O228:BB228,0,MAX(COLUMN($O228:BB228))-COLUMN($O228:BB228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BC1254,N(OFFSET($O228:BC228,0,MAX(COLUMN($O228:BC228))-COLUMN($O228:BC228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BD1254,N(OFFSET($O228:BD228,0,MAX(COLUMN($O228:BD228))-COLUMN($O228:BD228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BE1254,N(OFFSET($O228:BE228,0,MAX(COLUMN($O228:BE228))-COLUMN($O228:BE228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BF1254,N(OFFSET($O228:BF228,0,MAX(COLUMN($O228:BF228))-COLUMN($O228:BF228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BG1254,N(OFFSET($O228:BG228,0,MAX(COLUMN($O228:BG228))-COLUMN($O228:BG228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BH1254,N(OFFSET($O228:BH228,0,MAX(COLUMN($O228:BH228))-COLUMN($O228:BH228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BI1254,N(OFFSET($O228:BI228,0,MAX(COLUMN($O228:BI228))-COLUMN($O228:BI228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BJ1254,N(OFFSET($O228:BJ228,0,MAX(COLUMN($O228:BJ228))-COLUMN($O228:BJ228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BK1254,N(OFFSET($O228:BK228,0,MAX(COLUMN($O228:BK228))-COLUMN($O228:BK228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BL1254,N(OFFSET($O228:BL228,0,MAX(COLUMN($O228:BL228))-COLUMN($O228:BL228),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1254:BM1254,N(OFFSET($O228:BM228,0,MAX(COLUMN($O228:BM228))-COLUMN($O228:BM228),1,1)))","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1255:O1255,N(OFFSET($O229:O229,0,MAX(COLUMN($O229:O229))-COLUMN($O229:O229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:P1255,N(OFFSET($O229:P229,0,MAX(COLUMN($O229:P229))-COLUMN($O229:P229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:Q1255,N(OFFSET($O229:Q229,0,MAX(COLUMN($O229:Q229))-COLUMN($O229:Q229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:R1255,N(OFFSET($O229:R229,0,MAX(COLUMN($O229:R229))-COLUMN($O229:R229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:S1255,N(OFFSET($O229:S229,0,MAX(COLUMN($O229:S229))-COLUMN($O229:S229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:T1255,N(OFFSET($O229:T229,0,MAX(COLUMN($O229:T229))-COLUMN($O229:T229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:U1255,N(OFFSET($O229:U229,0,MAX(COLUMN($O229:U229))-COLUMN($O229:U229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:V1255,N(OFFSET($O229:V229,0,MAX(COLUMN($O229:V229))-COLUMN($O229:V229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:W1255,N(OFFSET($O229:W229,0,MAX(COLUMN($O229:W229))-COLUMN($O229:W229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:X1255,N(OFFSET($O229:X229,0,MAX(COLUMN($O229:X229))-COLUMN($O229:X229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:Y1255,N(OFFSET($O229:Y229,0,MAX(COLUMN($O229:Y229))-COLUMN($O229:Y229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:Z1255,N(OFFSET($O229:Z229,0,MAX(COLUMN($O229:Z229))-COLUMN($O229:Z229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AA1255,N(OFFSET($O229:AA229,0,MAX(COLUMN($O229:AA229))-COLUMN($O229:AA229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AB1255,N(OFFSET($O229:AB229,0,MAX(COLUMN($O229:AB229))-COLUMN($O229:AB229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AC1255,N(OFFSET($O229:AC229,0,MAX(COLUMN($O229:AC229))-COLUMN($O229:AC229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AD1255,N(OFFSET($O229:AD229,0,MAX(COLUMN($O229:AD229))-COLUMN($O229:AD229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AE1255,N(OFFSET($O229:AE229,0,MAX(COLUMN($O229:AE229))-COLUMN($O229:AE229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AF1255,N(OFFSET($O229:AF229,0,MAX(COLUMN($O229:AF229))-COLUMN($O229:AF229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AG1255,N(OFFSET($O229:AG229,0,MAX(COLUMN($O229:AG229))-COLUMN($O229:AG229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AH1255,N(OFFSET($O229:AH229,0,MAX(COLUMN($O229:AH229))-COLUMN($O229:AH229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AI1255,N(OFFSET($O229:AI229,0,MAX(COLUMN($O229:AI229))-COLUMN($O229:AI229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AJ1255,N(OFFSET($O229:AJ229,0,MAX(COLUMN($O229:AJ229))-COLUMN($O229:AJ229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AK1255,N(OFFSET($O229:AK229,0,MAX(COLUMN($O229:AK229))-COLUMN($O229:AK229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AL1255,N(OFFSET($O229:AL229,0,MAX(COLUMN($O229:AL229))-COLUMN($O229:AL229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AM1255,N(OFFSET($O229:AM229,0,MAX(COLUMN($O229:AM229))-COLUMN($O229:AM229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AN1255,N(OFFSET($O229:AN229,0,MAX(COLUMN($O229:AN229))-COLUMN($O229:AN229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AO1255,N(OFFSET($O229:AO229,0,MAX(COLUMN($O229:AO229))-COLUMN($O229:AO229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AP1255,N(OFFSET($O229:AP229,0,MAX(COLUMN($O229:AP229))-COLUMN($O229:AP229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AQ1255,N(OFFSET($O229:AQ229,0,MAX(COLUMN($O229:AQ229))-COLUMN($O229:AQ229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AR1255,N(OFFSET($O229:AR229,0,MAX(COLUMN($O229:AR229))-COLUMN($O229:AR229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AS1255,N(OFFSET($O229:AS229,0,MAX(COLUMN($O229:AS229))-COLUMN($O229:AS229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AT1255,N(OFFSET($O229:AT229,0,MAX(COLUMN($O229:AT229))-COLUMN($O229:AT229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AU1255,N(OFFSET($O229:AU229,0,MAX(COLUMN($O229:AU229))-COLUMN($O229:AU229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AV1255,N(OFFSET($O229:AV229,0,MAX(COLUMN($O229:AV229))-COLUMN($O229:AV229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AW1255,N(OFFSET($O229:AW229,0,MAX(COLUMN($O229:AW229))-COLUMN($O229:AW229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AX1255,N(OFFSET($O229:AX229,0,MAX(COLUMN($O229:AX229))-COLUMN($O229:AX229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AY1255,N(OFFSET($O229:AY229,0,MAX(COLUMN($O229:AY229))-COLUMN($O229:AY229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:AZ1255,N(OFFSET($O229:AZ229,0,MAX(COLUMN($O229:AZ229))-COLUMN($O229:AZ229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BA1255,N(OFFSET($O229:BA229,0,MAX(COLUMN($O229:BA229))-COLUMN($O229:BA229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BB1255,N(OFFSET($O229:BB229,0,MAX(COLUMN($O229:BB229))-COLUMN($O229:BB229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BC1255,N(OFFSET($O229:BC229,0,MAX(COLUMN($O229:BC229))-COLUMN($O229:BC229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BD1255,N(OFFSET($O229:BD229,0,MAX(COLUMN($O229:BD229))-COLUMN($O229:BD229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BE1255,N(OFFSET($O229:BE229,0,MAX(COLUMN($O229:BE229))-COLUMN($O229:BE229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BF1255,N(OFFSET($O229:BF229,0,MAX(COLUMN($O229:BF229))-COLUMN($O229:BF229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BG1255,N(OFFSET($O229:BG229,0,MAX(COLUMN($O229:BG229))-COLUMN($O229:BG229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BH1255,N(OFFSET($O229:BH229,0,MAX(COLUMN($O229:BH229))-COLUMN($O229:BH229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BI1255,N(OFFSET($O229:BI229,0,MAX(COLUMN($O229:BI229))-COLUMN($O229:BI229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BJ1255,N(OFFSET($O229:BJ229,0,MAX(COLUMN($O229:BJ229))-COLUMN($O229:BJ229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BK1255,N(OFFSET($O229:BK229,0,MAX(COLUMN($O229:BK229))-COLUMN($O229:BK229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BL1255,N(OFFSET($O229:BL229,0,MAX(COLUMN($O229:BL229))-COLUMN($O229:BL229),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1255:BM1255,N(OFFSET($O229:BM229,0,MAX(COLUMN($O229:BM229))-COLUMN($O229:BM229),1,1)))","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1256:O1256,N(OFFSET($O230:O230,0,MAX(COLUMN($O230:O230))-COLUMN($O230:O230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:P1256,N(OFFSET($O230:P230,0,MAX(COLUMN($O230:P230))-COLUMN($O230:P230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:Q1256,N(OFFSET($O230:Q230,0,MAX(COLUMN($O230:Q230))-COLUMN($O230:Q230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:R1256,N(OFFSET($O230:R230,0,MAX(COLUMN($O230:R230))-COLUMN($O230:R230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:S1256,N(OFFSET($O230:S230,0,MAX(COLUMN($O230:S230))-COLUMN($O230:S230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:T1256,N(OFFSET($O230:T230,0,MAX(COLUMN($O230:T230))-COLUMN($O230:T230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:U1256,N(OFFSET($O230:U230,0,MAX(COLUMN($O230:U230))-COLUMN($O230:U230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:V1256,N(OFFSET($O230:V230,0,MAX(COLUMN($O230:V230))-COLUMN($O230:V230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:W1256,N(OFFSET($O230:W230,0,MAX(COLUMN($O230:W230))-COLUMN($O230:W230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:X1256,N(OFFSET($O230:X230,0,MAX(COLUMN($O230:X230))-COLUMN($O230:X230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:Y1256,N(OFFSET($O230:Y230,0,MAX(COLUMN($O230:Y230))-COLUMN($O230:Y230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:Z1256,N(OFFSET($O230:Z230,0,MAX(COLUMN($O230:Z230))-COLUMN($O230:Z230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AA1256,N(OFFSET($O230:AA230,0,MAX(COLUMN($O230:AA230))-COLUMN($O230:AA230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AB1256,N(OFFSET($O230:AB230,0,MAX(COLUMN($O230:AB230))-COLUMN($O230:AB230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AC1256,N(OFFSET($O230:AC230,0,MAX(COLUMN($O230:AC230))-COLUMN($O230:AC230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AD1256,N(OFFSET($O230:AD230,0,MAX(COLUMN($O230:AD230))-COLUMN($O230:AD230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AE1256,N(OFFSET($O230:AE230,0,MAX(COLUMN($O230:AE230))-COLUMN($O230:AE230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AF1256,N(OFFSET($O230:AF230,0,MAX(COLUMN($O230:AF230))-COLUMN($O230:AF230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AG1256,N(OFFSET($O230:AG230,0,MAX(COLUMN($O230:AG230))-COLUMN($O230:AG230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AH1256,N(OFFSET($O230:AH230,0,MAX(COLUMN($O230:AH230))-COLUMN($O230:AH230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AI1256,N(OFFSET($O230:AI230,0,MAX(COLUMN($O230:AI230))-COLUMN($O230:AI230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AJ1256,N(OFFSET($O230:AJ230,0,MAX(COLUMN($O230:AJ230))-COLUMN($O230:AJ230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AK1256,N(OFFSET($O230:AK230,0,MAX(COLUMN($O230:AK230))-COLUMN($O230:AK230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AL1256,N(OFFSET($O230:AL230,0,MAX(COLUMN($O230:AL230))-COLUMN($O230:AL230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AM1256,N(OFFSET($O230:AM230,0,MAX(COLUMN($O230:AM230))-COLUMN($O230:AM230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AN1256,N(OFFSET($O230:AN230,0,MAX(COLUMN($O230:AN230))-COLUMN($O230:AN230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AO1256,N(OFFSET($O230:AO230,0,MAX(COLUMN($O230:AO230))-COLUMN($O230:AO230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AP1256,N(OFFSET($O230:AP230,0,MAX(COLUMN($O230:AP230))-COLUMN($O230:AP230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AQ1256,N(OFFSET($O230:AQ230,0,MAX(COLUMN($O230:AQ230))-COLUMN($O230:AQ230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AR1256,N(OFFSET($O230:AR230,0,MAX(COLUMN($O230:AR230))-COLUMN($O230:AR230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AS1256,N(OFFSET($O230:AS230,0,MAX(COLUMN($O230:AS230))-COLUMN($O230:AS230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AT1256,N(OFFSET($O230:AT230,0,MAX(COLUMN($O230:AT230))-COLUMN($O230:AT230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AU1256,N(OFFSET($O230:AU230,0,MAX(COLUMN($O230:AU230))-COLUMN($O230:AU230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AV1256,N(OFFSET($O230:AV230,0,MAX(COLUMN($O230:AV230))-COLUMN($O230:AV230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AW1256,N(OFFSET($O230:AW230,0,MAX(COLUMN($O230:AW230))-COLUMN($O230:AW230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AX1256,N(OFFSET($O230:AX230,0,MAX(COLUMN($O230:AX230))-COLUMN($O230:AX230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AY1256,N(OFFSET($O230:AY230,0,MAX(COLUMN($O230:AY230))-COLUMN($O230:AY230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:AZ1256,N(OFFSET($O230:AZ230,0,MAX(COLUMN($O230:AZ230))-COLUMN($O230:AZ230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BA1256,N(OFFSET($O230:BA230,0,MAX(COLUMN($O230:BA230))-COLUMN($O230:BA230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BB1256,N(OFFSET($O230:BB230,0,MAX(COLUMN($O230:BB230))-COLUMN($O230:BB230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BC1256,N(OFFSET($O230:BC230,0,MAX(COLUMN($O230:BC230))-COLUMN($O230:BC230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BD1256,N(OFFSET($O230:BD230,0,MAX(COLUMN($O230:BD230))-COLUMN($O230:BD230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BE1256,N(OFFSET($O230:BE230,0,MAX(COLUMN($O230:BE230))-COLUMN($O230:BE230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BF1256,N(OFFSET($O230:BF230,0,MAX(COLUMN($O230:BF230))-COLUMN($O230:BF230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BG1256,N(OFFSET($O230:BG230,0,MAX(COLUMN($O230:BG230))-COLUMN($O230:BG230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BH1256,N(OFFSET($O230:BH230,0,MAX(COLUMN($O230:BH230))-COLUMN($O230:BH230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BI1256,N(OFFSET($O230:BI230,0,MAX(COLUMN($O230:BI230))-COLUMN($O230:BI230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BJ1256,N(OFFSET($O230:BJ230,0,MAX(COLUMN($O230:BJ230))-COLUMN($O230:BJ230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BK1256,N(OFFSET($O230:BK230,0,MAX(COLUMN($O230:BK230))-COLUMN($O230:BK230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BL1256,N(OFFSET($O230:BL230,0,MAX(COLUMN($O230:BL230))-COLUMN($O230:BL230),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1256:BM1256,N(OFFSET($O230:BM230,0,MAX(COLUMN($O230:BM230))-COLUMN($O230:BM230),1,1)))","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1257:O1257,N(OFFSET($O231:O231,0,MAX(COLUMN($O231:O231))-COLUMN($O231:O231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:P1257,N(OFFSET($O231:P231,0,MAX(COLUMN($O231:P231))-COLUMN($O231:P231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:Q1257,N(OFFSET($O231:Q231,0,MAX(COLUMN($O231:Q231))-COLUMN($O231:Q231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:R1257,N(OFFSET($O231:R231,0,MAX(COLUMN($O231:R231))-COLUMN($O231:R231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:S1257,N(OFFSET($O231:S231,0,MAX(COLUMN($O231:S231))-COLUMN($O231:S231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:T1257,N(OFFSET($O231:T231,0,MAX(COLUMN($O231:T231))-COLUMN($O231:T231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:U1257,N(OFFSET($O231:U231,0,MAX(COLUMN($O231:U231))-COLUMN($O231:U231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:V1257,N(OFFSET($O231:V231,0,MAX(COLUMN($O231:V231))-COLUMN($O231:V231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:W1257,N(OFFSET($O231:W231,0,MAX(COLUMN($O231:W231))-COLUMN($O231:W231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:X1257,N(OFFSET($O231:X231,0,MAX(COLUMN($O231:X231))-COLUMN($O231:X231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:Y1257,N(OFFSET($O231:Y231,0,MAX(COLUMN($O231:Y231))-COLUMN($O231:Y231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:Z1257,N(OFFSET($O231:Z231,0,MAX(COLUMN($O231:Z231))-COLUMN($O231:Z231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AA1257,N(OFFSET($O231:AA231,0,MAX(COLUMN($O231:AA231))-COLUMN($O231:AA231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AB1257,N(OFFSET($O231:AB231,0,MAX(COLUMN($O231:AB231))-COLUMN($O231:AB231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AC1257,N(OFFSET($O231:AC231,0,MAX(COLUMN($O231:AC231))-COLUMN($O231:AC231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AD1257,N(OFFSET($O231:AD231,0,MAX(COLUMN($O231:AD231))-COLUMN($O231:AD231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AE1257,N(OFFSET($O231:AE231,0,MAX(COLUMN($O231:AE231))-COLUMN($O231:AE231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AF1257,N(OFFSET($O231:AF231,0,MAX(COLUMN($O231:AF231))-COLUMN($O231:AF231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AG1257,N(OFFSET($O231:AG231,0,MAX(COLUMN($O231:AG231))-COLUMN($O231:AG231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AH1257,N(OFFSET($O231:AH231,0,MAX(COLUMN($O231:AH231))-COLUMN($O231:AH231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AI1257,N(OFFSET($O231:AI231,0,MAX(COLUMN($O231:AI231))-COLUMN($O231:AI231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AJ1257,N(OFFSET($O231:AJ231,0,MAX(COLUMN($O231:AJ231))-COLUMN($O231:AJ231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AK1257,N(OFFSET($O231:AK231,0,MAX(COLUMN($O231:AK231))-COLUMN($O231:AK231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AL1257,N(OFFSET($O231:AL231,0,MAX(COLUMN($O231:AL231))-COLUMN($O231:AL231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AM1257,N(OFFSET($O231:AM231,0,MAX(COLUMN($O231:AM231))-COLUMN($O231:AM231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AN1257,N(OFFSET($O231:AN231,0,MAX(COLUMN($O231:AN231))-COLUMN($O231:AN231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AO1257,N(OFFSET($O231:AO231,0,MAX(COLUMN($O231:AO231))-COLUMN($O231:AO231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AP1257,N(OFFSET($O231:AP231,0,MAX(COLUMN($O231:AP231))-COLUMN($O231:AP231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AQ1257,N(OFFSET($O231:AQ231,0,MAX(COLUMN($O231:AQ231))-COLUMN($O231:AQ231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AR1257,N(OFFSET($O231:AR231,0,MAX(COLUMN($O231:AR231))-COLUMN($O231:AR231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AS1257,N(OFFSET($O231:AS231,0,MAX(COLUMN($O231:AS231))-COLUMN($O231:AS231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AT1257,N(OFFSET($O231:AT231,0,MAX(COLUMN($O231:AT231))-COLUMN($O231:AT231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AU1257,N(OFFSET($O231:AU231,0,MAX(COLUMN($O231:AU231))-COLUMN($O231:AU231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AV1257,N(OFFSET($O231:AV231,0,MAX(COLUMN($O231:AV231))-COLUMN($O231:AV231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AW1257,N(OFFSET($O231:AW231,0,MAX(COLUMN($O231:AW231))-COLUMN($O231:AW231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AX1257,N(OFFSET($O231:AX231,0,MAX(COLUMN($O231:AX231))-COLUMN($O231:AX231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AY1257,N(OFFSET($O231:AY231,0,MAX(COLUMN($O231:AY231))-COLUMN($O231:AY231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:AZ1257,N(OFFSET($O231:AZ231,0,MAX(COLUMN($O231:AZ231))-COLUMN($O231:AZ231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BA1257,N(OFFSET($O231:BA231,0,MAX(COLUMN($O231:BA231))-COLUMN($O231:BA231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BB1257,N(OFFSET($O231:BB231,0,MAX(COLUMN($O231:BB231))-COLUMN($O231:BB231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BC1257,N(OFFSET($O231:BC231,0,MAX(COLUMN($O231:BC231))-COLUMN($O231:BC231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BD1257,N(OFFSET($O231:BD231,0,MAX(COLUMN($O231:BD231))-COLUMN($O231:BD231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BE1257,N(OFFSET($O231:BE231,0,MAX(COLUMN($O231:BE231))-COLUMN($O231:BE231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BF1257,N(OFFSET($O231:BF231,0,MAX(COLUMN($O231:BF231))-COLUMN($O231:BF231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BG1257,N(OFFSET($O231:BG231,0,MAX(COLUMN($O231:BG231))-COLUMN($O231:BG231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BH1257,N(OFFSET($O231:BH231,0,MAX(COLUMN($O231:BH231))-COLUMN($O231:BH231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BI1257,N(OFFSET($O231:BI231,0,MAX(COLUMN($O231:BI231))-COLUMN($O231:BI231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BJ1257,N(OFFSET($O231:BJ231,0,MAX(COLUMN($O231:BJ231))-COLUMN($O231:BJ231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BK1257,N(OFFSET($O231:BK231,0,MAX(COLUMN($O231:BK231))-COLUMN($O231:BK231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BL1257,N(OFFSET($O231:BL231,0,MAX(COLUMN($O231:BL231))-COLUMN($O231:BL231),1,1)))","v":0},{"$f":"-SUMPRODUCT($O1257:BM1257,N(OFFSET($O231:BM231,0,MAX(COLUMN($O231:BM231))-COLUMN($O231:BM231),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D1290","v":"Total ITC Normalization, After Tax"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1291:O1315)","v":0},{"$f":"SUM(P1291:P1315)","v":0},{"$f":"SUM(Q1291:Q1315)","v":0},{"$f":"SUM(R1291:R1315)","v":0},{"$f":"SUM(S1291:S1315)","v":0},{"$f":"SUM(T1291:T1315)","v":0},{"$f":"SUM(U1291:U1315)","v":0},{"$f":"SUM(V1291:V1315)","v":0},{"$f":"SUM(W1291:W1315)","v":0},{"$f":"SUM(X1291:X1315)","v":0},{"$f":"SUM(Y1291:Y1315)","v":0},{"$f":"SUM(Z1291:Z1315)","v":0},{"$f":"SUM(AA1291:AA1315)","v":0},{"$f":"SUM(AB1291:AB1315)","v":0},{"$f":"SUM(AC1291:AC1315)","v":0},{"$f":"SUM(AD1291:AD1315)","v":0},{"$f":"SUM(AE1291:AE1315)","v":0},{"$f":"SUM(AF1291:AF1315)","v":0},{"$f":"SUM(AG1291:AG1315)","v":0},{"$f":"SUM(AH1291:AH1315)","v":0},{"$f":"SUM(AI1291:AI1315)","v":0},{"$f":"SUM(AJ1291:AJ1315)","v":0},{"$f":"SUM(AK1291:AK1315)","v":0},{"$f":"SUM(AL1291:AL1315)","v":0},{"$f":"SUM(AM1291:AM1315)","v":0},{"$f":"SUM(AN1291:AN1315)","v":0},{"$f":"SUM(AO1291:AO1315)","v":0},{"$f":"SUM(AP1291:AP1315)","v":0},{"$f":"SUM(AQ1291:AQ1315)","v":0},{"$f":"SUM(AR1291:AR1315)","v":0},{"$f":"SUM(AS1291:AS1315)","v":0},{"$f":"SUM(AT1291:AT1315)","v":0},{"$f":"SUM(AU1291:AU1315)","v":0},{"$f":"SUM(AV1291:AV1315)","v":0},{"$f":"SUM(AW1291:AW1315)","v":0},{"$f":"SUM(AX1291:AX1315)","v":0},{"$f":"SUM(AY1291:AY1315)","v":0},{"$f":"SUM(AZ1291:AZ1315)","v":0},{"$f":"SUM(BA1291:BA1315)","v":0},{"$f":"SUM(BB1291:BB1315)","v":0},{"$f":"SUM(BC1291:BC1315)","v":0},{"$f":"SUM(BD1291:BD1315)","v":0},{"$f":"SUM(BE1291:BE1315)","v":0},{"$f":"SUM(BF1291:BF1315)","v":0},{"$f":"SUM(BG1291:BG1315)","v":0},{"$f":"SUM(BH1291:BH1315)","v":0},{"$f":"SUM(BI1291:BI1315)","v":0},{"$f":"SUM(BJ1291:BJ1315)","v":0},{"$f":"SUM(BK1291:BK1315)","v":0},{"$f":"SUM(BL1291:BL1315)","v":0},{"$f":"SUM(BM1291:BM1315)","v":0}]
[]
[]
[null,null,null,"Perm Tax Diff Normalization, After Tax",null,null,null,"Tax Rate"]
[null,null,{"$f":"C1319+1","v":1},{"$f":"INDEX(D$59:D$83,$C1320,1)","v":"item 1"},"Capital",4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O1320:BM1320,$O$7:$BM$7)","v":0},{"$f":"SUM(O1320:BM1320)","v":0},null,null,{"$f":"-SUMPRODUCT($O1262:O1262,N(OFFSET($O207:O207,0,MAX(COLUMN($O207:O207))-COLUMN($O207:O207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:P1262,N(OFFSET($O207:P207,0,MAX(COLUMN($O207:P207))-COLUMN($O207:P207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:Q1262,N(OFFSET($O207:Q207,0,MAX(COLUMN($O207:Q207))-COLUMN($O207:Q207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:R1262,N(OFFSET($O207:R207,0,MAX(COLUMN($O207:R207))-COLUMN($O207:R207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:S1262,N(OFFSET($O207:S207,0,MAX(COLUMN($O207:S207))-COLUMN($O207:S207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:T1262,N(OFFSET($O207:T207,0,MAX(COLUMN($O207:T207))-COLUMN($O207:T207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:U1262,N(OFFSET($O207:U207,0,MAX(COLUMN($O207:U207))-COLUMN($O207:U207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:V1262,N(OFFSET($O207:V207,0,MAX(COLUMN($O207:V207))-COLUMN($O207:V207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:W1262,N(OFFSET($O207:W207,0,MAX(COLUMN($O207:W207))-COLUMN($O207:W207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:X1262,N(OFFSET($O207:X207,0,MAX(COLUMN($O207:X207))-COLUMN($O207:X207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:Y1262,N(OFFSET($O207:Y207,0,MAX(COLUMN($O207:Y207))-COLUMN($O207:Y207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:Z1262,N(OFFSET($O207:Z207,0,MAX(COLUMN($O207:Z207))-COLUMN($O207:Z207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AA1262,N(OFFSET($O207:AA207,0,MAX(COLUMN($O207:AA207))-COLUMN($O207:AA207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AB1262,N(OFFSET($O207:AB207,0,MAX(COLUMN($O207:AB207))-COLUMN($O207:AB207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AC1262,N(OFFSET($O207:AC207,0,MAX(COLUMN($O207:AC207))-COLUMN($O207:AC207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AD1262,N(OFFSET($O207:AD207,0,MAX(COLUMN($O207:AD207))-COLUMN($O207:AD207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AE1262,N(OFFSET($O207:AE207,0,MAX(COLUMN($O207:AE207))-COLUMN($O207:AE207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AF1262,N(OFFSET($O207:AF207,0,MAX(COLUMN($O207:AF207))-COLUMN($O207:AF207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AG1262,N(OFFSET($O207:AG207,0,MAX(COLUMN($O207:AG207))-COLUMN($O207:AG207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AH1262,N(OFFSET($O207:AH207,0,MAX(COLUMN($O207:AH207))-COLUMN($O207:AH207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AI1262,N(OFFSET($O207:AI207,0,MAX(COLUMN($O207:AI207))-COLUMN($O207:AI207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AJ1262,N(OFFSET($O207:AJ207,0,MAX(COLUMN($O207:AJ207))-COLUMN($O207:AJ207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AK1262,N(OFFSET($O207:AK207,0,MAX(COLUMN($O207:AK207))-COLUMN($O207:AK207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AL1262,N(OFFSET($O207:AL207,0,MAX(COLUMN($O207:AL207))-COLUMN($O207:AL207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AM1262,N(OFFSET($O207:AM207,0,MAX(COLUMN($O207:AM207))-COLUMN($O207:AM207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AN1262,N(OFFSET($O207:AN207,0,MAX(COLUMN($O207:AN207))-COLUMN($O207:AN207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AO1262,N(OFFSET($O207:AO207,0,MAX(COLUMN($O207:AO207))-COLUMN($O207:AO207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AP1262,N(OFFSET($O207:AP207,0,MAX(COLUMN($O207:AP207))-COLUMN($O207:AP207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AQ1262,N(OFFSET($O207:AQ207,0,MAX(COLUMN($O207:AQ207))-COLUMN($O207:AQ207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AR1262,N(OFFSET($O207:AR207,0,MAX(COLUMN($O207:AR207))-COLUMN($O207:AR207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AS1262,N(OFFSET($O207:AS207,0,MAX(COLUMN($O207:AS207))-COLUMN($O207:AS207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AT1262,N(OFFSET($O207:AT207,0,MAX(COLUMN($O207:AT207))-COLUMN($O207:AT207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AU1262,N(OFFSET($O207:AU207,0,MAX(COLUMN($O207:AU207))-COLUMN($O207:AU207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AV1262,N(OFFSET($O207:AV207,0,MAX(COLUMN($O207:AV207))-COLUMN($O207:AV207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AW1262,N(OFFSET($O207:AW207,0,MAX(COLUMN($O207:AW207))-COLUMN($O207:AW207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AX1262,N(OFFSET($O207:AX207,0,MAX(COLUMN($O207:AX207))-COLUMN($O207:AX207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AY1262,N(OFFSET($O207:AY207,0,MAX(COLUMN($O207:AY207))-COLUMN($O207:AY207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:AZ1262,N(OFFSET($O207:AZ207,0,MAX(COLUMN($O207:AZ207))-COLUMN($O207:AZ207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BA1262,N(OFFSET($O207:BA207,0,MAX(COLUMN($O207:BA207))-COLUMN($O207:BA207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BB1262,N(OFFSET($O207:BB207,0,MAX(COLUMN($O207:BB207))-COLUMN($O207:BB207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BC1262,N(OFFSET($O207:BC207,0,MAX(COLUMN($O207:BC207))-COLUMN($O207:BC207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BD1262,N(OFFSET($O207:BD207,0,MAX(COLUMN($O207:BD207))-COLUMN($O207:BD207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BE1262,N(OFFSET($O207:BE207,0,MAX(COLUMN($O207:BE207))-COLUMN($O207:BE207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BF1262,N(OFFSET($O207:BF207,0,MAX(COLUMN($O207:BF207))-COLUMN($O207:BF207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BG1262,N(OFFSET($O207:BG207,0,MAX(COLUMN($O207:BG207))-COLUMN($O207:BG207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BH1262,N(OFFSET($O207:BH207,0,MAX(COLUMN($O207:BH207))-COLUMN($O207:BH207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BI1262,N(OFFSET($O207:BI207,0,MAX(COLUMN($O207:BI207))-COLUMN($O207:BI207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BJ1262,N(OFFSET($O207:BJ207,0,MAX(COLUMN($O207:BJ207))-COLUMN($O207:BJ207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BK1262,N(OFFSET($O207:BK207,0,MAX(COLUMN($O207:BK207))-COLUMN($O207:BK207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BL1262,N(OFFSET($O207:BL207,0,MAX(COLUMN($O207:BL207))-COLUMN($O207:BL207),1,1)))*$H1320","v":0},{"$f":"-SUMPRODUCT($O1262:BM1262,N(OFFSET($O207:BM207,0,MAX(COLUMN($O207:BM207))-COLUMN($O207:BM207),1,1)))*$H1320","v":0}]
[null,null,{"$f":"C1320+1","v":2},"item 2","Capital",4,null,0.38574999999999998,null,null,{"$f":"SUMPRODUCT(O1321:BM1321,$O$7:$BM$7)","v":0},{"$f":"SUM(O1321:BM1321)","v":0},null,null,{"$f":"-SUMPRODUCT($O1263:O1263,N(OFFSET($O208:O208,0,MAX(COLUMN($O208:O208))-COLUMN($O208:O208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:P1263,N(OFFSET($O208:P208,0,MAX(COLUMN($O208:P208))-COLUMN($O208:P208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:Q1263,N(OFFSET($O208:Q208,0,MAX(COLUMN($O208:Q208))-COLUMN($O208:Q208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:R1263,N(OFFSET($O208:R208,0,MAX(COLUMN($O208:R208))-COLUMN($O208:R208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:S1263,N(OFFSET($O208:S208,0,MAX(COLUMN($O208:S208))-COLUMN($O208:S208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:T1263,N(OFFSET($O208:T208,0,MAX(COLUMN($O208:T208))-COLUMN($O208:T208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:U1263,N(OFFSET($O208:U208,0,MAX(COLUMN($O208:U208))-COLUMN($O208:U208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:V1263,N(OFFSET($O208:V208,0,MAX(COLUMN($O208:V208))-COLUMN($O208:V208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:W1263,N(OFFSET($O208:W208,0,MAX(COLUMN($O208:W208))-COLUMN($O208:W208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:X1263,N(OFFSET($O208:X208,0,MAX(COLUMN($O208:X208))-COLUMN($O208:X208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:Y1263,N(OFFSET($O208:Y208,0,MAX(COLUMN($O208:Y208))-COLUMN($O208:Y208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:Z1263,N(OFFSET($O208:Z208,0,MAX(COLUMN($O208:Z208))-COLUMN($O208:Z208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AA1263,N(OFFSET($O208:AA208,0,MAX(COLUMN($O208:AA208))-COLUMN($O208:AA208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AB1263,N(OFFSET($O208:AB208,0,MAX(COLUMN($O208:AB208))-COLUMN($O208:AB208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AC1263,N(OFFSET($O208:AC208,0,MAX(COLUMN($O208:AC208))-COLUMN($O208:AC208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AD1263,N(OFFSET($O208:AD208,0,MAX(COLUMN($O208:AD208))-COLUMN($O208:AD208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AE1263,N(OFFSET($O208:AE208,0,MAX(COLUMN($O208:AE208))-COLUMN($O208:AE208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AF1263,N(OFFSET($O208:AF208,0,MAX(COLUMN($O208:AF208))-COLUMN($O208:AF208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AG1263,N(OFFSET($O208:AG208,0,MAX(COLUMN($O208:AG208))-COLUMN($O208:AG208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AH1263,N(OFFSET($O208:AH208,0,MAX(COLUMN($O208:AH208))-COLUMN($O208:AH208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AI1263,N(OFFSET($O208:AI208,0,MAX(COLUMN($O208:AI208))-COLUMN($O208:AI208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AJ1263,N(OFFSET($O208:AJ208,0,MAX(COLUMN($O208:AJ208))-COLUMN($O208:AJ208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AK1263,N(OFFSET($O208:AK208,0,MAX(COLUMN($O208:AK208))-COLUMN($O208:AK208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AL1263,N(OFFSET($O208:AL208,0,MAX(COLUMN($O208:AL208))-COLUMN($O208:AL208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AM1263,N(OFFSET($O208:AM208,0,MAX(COLUMN($O208:AM208))-COLUMN($O208:AM208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AN1263,N(OFFSET($O208:AN208,0,MAX(COLUMN($O208:AN208))-COLUMN($O208:AN208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AO1263,N(OFFSET($O208:AO208,0,MAX(COLUMN($O208:AO208))-COLUMN($O208:AO208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AP1263,N(OFFSET($O208:AP208,0,MAX(COLUMN($O208:AP208))-COLUMN($O208:AP208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AQ1263,N(OFFSET($O208:AQ208,0,MAX(COLUMN($O208:AQ208))-COLUMN($O208:AQ208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AR1263,N(OFFSET($O208:AR208,0,MAX(COLUMN($O208:AR208))-COLUMN($O208:AR208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AS1263,N(OFFSET($O208:AS208,0,MAX(COLUMN($O208:AS208))-COLUMN($O208:AS208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AT1263,N(OFFSET($O208:AT208,0,MAX(COLUMN($O208:AT208))-COLUMN($O208:AT208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AU1263,N(OFFSET($O208:AU208,0,MAX(COLUMN($O208:AU208))-COLUMN($O208:AU208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AV1263,N(OFFSET($O208:AV208,0,MAX(COLUMN($O208:AV208))-COLUMN($O208:AV208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AW1263,N(OFFSET($O208:AW208,0,MAX(COLUMN($O208:AW208))-COLUMN($O208:AW208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AX1263,N(OFFSET($O208:AX208,0,MAX(COLUMN($O208:AX208))-COLUMN($O208:AX208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AY1263,N(OFFSET($O208:AY208,0,MAX(COLUMN($O208:AY208))-COLUMN($O208:AY208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:AZ1263,N(OFFSET($O208:AZ208,0,MAX(COLUMN($O208:AZ208))-COLUMN($O208:AZ208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BA1263,N(OFFSET($O208:BA208,0,MAX(COLUMN($O208:BA208))-COLUMN($O208:BA208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BB1263,N(OFFSET($O208:BB208,0,MAX(COLUMN($O208:BB208))-COLUMN($O208:BB208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BC1263,N(OFFSET($O208:BC208,0,MAX(COLUMN($O208:BC208))-COLUMN($O208:BC208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BD1263,N(OFFSET($O208:BD208,0,MAX(COLUMN($O208:BD208))-COLUMN($O208:BD208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BE1263,N(OFFSET($O208:BE208,0,MAX(COLUMN($O208:BE208))-COLUMN($O208:BE208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BF1263,N(OFFSET($O208:BF208,0,MAX(COLUMN($O208:BF208))-COLUMN($O208:BF208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BG1263,N(OFFSET($O208:BG208,0,MAX(COLUMN($O208:BG208))-COLUMN($O208:BG208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BH1263,N(OFFSET($O208:BH208,0,MAX(COLUMN($O208:BH208))-COLUMN($O208:BH208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BI1263,N(OFFSET($O208:BI208,0,MAX(COLUMN($O208:BI208))-COLUMN($O208:BI208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BJ1263,N(OFFSET($O208:BJ208,0,MAX(COLUMN($O208:BJ208))-COLUMN($O208:BJ208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BK1263,N(OFFSET($O208:BK208,0,MAX(COLUMN($O208:BK208))-COLUMN($O208:BK208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BL1263,N(OFFSET($O208:BL208,0,MAX(COLUMN($O208:BL208))-COLUMN($O208:BL208),1,1)))*$H1321","v":0},{"$f":"-SUMPRODUCT($O1263:BM1263,N(OFFSET($O208:BM208,0,MAX(COLUMN($O208:BM208))-COLUMN($O208:BM208),1,1)))*$H1321","v":0}]
[null,null,3,"item 3","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1264:O1264,N(OFFSET($O209:O209,0,MAX(COLUMN($O209:O209))-COLUMN($O209:O209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:P1264,N(OFFSET($O209:P209,0,MAX(COLUMN($O209:P209))-COLUMN($O209:P209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:Q1264,N(OFFSET($O209:Q209,0,MAX(COLUMN($O209:Q209))-COLUMN($O209:Q209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:R1264,N(OFFSET($O209:R209,0,MAX(COLUMN($O209:R209))-COLUMN($O209:R209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:S1264,N(OFFSET($O209:S209,0,MAX(COLUMN($O209:S209))-COLUMN($O209:S209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:T1264,N(OFFSET($O209:T209,0,MAX(COLUMN($O209:T209))-COLUMN($O209:T209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:U1264,N(OFFSET($O209:U209,0,MAX(COLUMN($O209:U209))-COLUMN($O209:U209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:V1264,N(OFFSET($O209:V209,0,MAX(COLUMN($O209:V209))-COLUMN($O209:V209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:W1264,N(OFFSET($O209:W209,0,MAX(COLUMN($O209:W209))-COLUMN($O209:W209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:X1264,N(OFFSET($O209:X209,0,MAX(COLUMN($O209:X209))-COLUMN($O209:X209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:Y1264,N(OFFSET($O209:Y209,0,MAX(COLUMN($O209:Y209))-COLUMN($O209:Y209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:Z1264,N(OFFSET($O209:Z209,0,MAX(COLUMN($O209:Z209))-COLUMN($O209:Z209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AA1264,N(OFFSET($O209:AA209,0,MAX(COLUMN($O209:AA209))-COLUMN($O209:AA209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AB1264,N(OFFSET($O209:AB209,0,MAX(COLUMN($O209:AB209))-COLUMN($O209:AB209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AC1264,N(OFFSET($O209:AC209,0,MAX(COLUMN($O209:AC209))-COLUMN($O209:AC209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AD1264,N(OFFSET($O209:AD209,0,MAX(COLUMN($O209:AD209))-COLUMN($O209:AD209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AE1264,N(OFFSET($O209:AE209,0,MAX(COLUMN($O209:AE209))-COLUMN($O209:AE209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AF1264,N(OFFSET($O209:AF209,0,MAX(COLUMN($O209:AF209))-COLUMN($O209:AF209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AG1264,N(OFFSET($O209:AG209,0,MAX(COLUMN($O209:AG209))-COLUMN($O209:AG209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AH1264,N(OFFSET($O209:AH209,0,MAX(COLUMN($O209:AH209))-COLUMN($O209:AH209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AI1264,N(OFFSET($O209:AI209,0,MAX(COLUMN($O209:AI209))-COLUMN($O209:AI209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AJ1264,N(OFFSET($O209:AJ209,0,MAX(COLUMN($O209:AJ209))-COLUMN($O209:AJ209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AK1264,N(OFFSET($O209:AK209,0,MAX(COLUMN($O209:AK209))-COLUMN($O209:AK209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AL1264,N(OFFSET($O209:AL209,0,MAX(COLUMN($O209:AL209))-COLUMN($O209:AL209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AM1264,N(OFFSET($O209:AM209,0,MAX(COLUMN($O209:AM209))-COLUMN($O209:AM209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AN1264,N(OFFSET($O209:AN209,0,MAX(COLUMN($O209:AN209))-COLUMN($O209:AN209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AO1264,N(OFFSET($O209:AO209,0,MAX(COLUMN($O209:AO209))-COLUMN($O209:AO209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AP1264,N(OFFSET($O209:AP209,0,MAX(COLUMN($O209:AP209))-COLUMN($O209:AP209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AQ1264,N(OFFSET($O209:AQ209,0,MAX(COLUMN($O209:AQ209))-COLUMN($O209:AQ209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AR1264,N(OFFSET($O209:AR209,0,MAX(COLUMN($O209:AR209))-COLUMN($O209:AR209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AS1264,N(OFFSET($O209:AS209,0,MAX(COLUMN($O209:AS209))-COLUMN($O209:AS209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AT1264,N(OFFSET($O209:AT209,0,MAX(COLUMN($O209:AT209))-COLUMN($O209:AT209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AU1264,N(OFFSET($O209:AU209,0,MAX(COLUMN($O209:AU209))-COLUMN($O209:AU209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AV1264,N(OFFSET($O209:AV209,0,MAX(COLUMN($O209:AV209))-COLUMN($O209:AV209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AW1264,N(OFFSET($O209:AW209,0,MAX(COLUMN($O209:AW209))-COLUMN($O209:AW209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AX1264,N(OFFSET($O209:AX209,0,MAX(COLUMN($O209:AX209))-COLUMN($O209:AX209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AY1264,N(OFFSET($O209:AY209,0,MAX(COLUMN($O209:AY209))-COLUMN($O209:AY209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:AZ1264,N(OFFSET($O209:AZ209,0,MAX(COLUMN($O209:AZ209))-COLUMN($O209:AZ209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BA1264,N(OFFSET($O209:BA209,0,MAX(COLUMN($O209:BA209))-COLUMN($O209:BA209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BB1264,N(OFFSET($O209:BB209,0,MAX(COLUMN($O209:BB209))-COLUMN($O209:BB209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BC1264,N(OFFSET($O209:BC209,0,MAX(COLUMN($O209:BC209))-COLUMN($O209:BC209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BD1264,N(OFFSET($O209:BD209,0,MAX(COLUMN($O209:BD209))-COLUMN($O209:BD209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BE1264,N(OFFSET($O209:BE209,0,MAX(COLUMN($O209:BE209))-COLUMN($O209:BE209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BF1264,N(OFFSET($O209:BF209,0,MAX(COLUMN($O209:BF209))-COLUMN($O209:BF209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BG1264,N(OFFSET($O209:BG209,0,MAX(COLUMN($O209:BG209))-COLUMN($O209:BG209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BH1264,N(OFFSET($O209:BH209,0,MAX(COLUMN($O209:BH209))-COLUMN($O209:BH209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BI1264,N(OFFSET($O209:BI209,0,MAX(COLUMN($O209:BI209))-COLUMN($O209:BI209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BJ1264,N(OFFSET($O209:BJ209,0,MAX(COLUMN($O209:BJ209))-COLUMN($O209:BJ209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BK1264,N(OFFSET($O209:BK209,0,MAX(COLUMN($O209:BK209))-COLUMN($O209:BK209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BL1264,N(OFFSET($O209:BL209,0,MAX(COLUMN($O209:BL209))-COLUMN($O209:BL209),1,1)))*$H1322","v":0},{"$f":"-SUMPRODUCT($O1264:BM1264,N(OFFSET($O209:BM209,0,MAX(COLUMN($O209:BM209))-COLUMN($O209:BM209),1,1)))*$H1322","v":0}]
[null,null,4,"item 4","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1265:O1265,N(OFFSET($O210:O210,0,MAX(COLUMN($O210:O210))-COLUMN($O210:O210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:P1265,N(OFFSET($O210:P210,0,MAX(COLUMN($O210:P210))-COLUMN($O210:P210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:Q1265,N(OFFSET($O210:Q210,0,MAX(COLUMN($O210:Q210))-COLUMN($O210:Q210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:R1265,N(OFFSET($O210:R210,0,MAX(COLUMN($O210:R210))-COLUMN($O210:R210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:S1265,N(OFFSET($O210:S210,0,MAX(COLUMN($O210:S210))-COLUMN($O210:S210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:T1265,N(OFFSET($O210:T210,0,MAX(COLUMN($O210:T210))-COLUMN($O210:T210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:U1265,N(OFFSET($O210:U210,0,MAX(COLUMN($O210:U210))-COLUMN($O210:U210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:V1265,N(OFFSET($O210:V210,0,MAX(COLUMN($O210:V210))-COLUMN($O210:V210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:W1265,N(OFFSET($O210:W210,0,MAX(COLUMN($O210:W210))-COLUMN($O210:W210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:X1265,N(OFFSET($O210:X210,0,MAX(COLUMN($O210:X210))-COLUMN($O210:X210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:Y1265,N(OFFSET($O210:Y210,0,MAX(COLUMN($O210:Y210))-COLUMN($O210:Y210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:Z1265,N(OFFSET($O210:Z210,0,MAX(COLUMN($O210:Z210))-COLUMN($O210:Z210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AA1265,N(OFFSET($O210:AA210,0,MAX(COLUMN($O210:AA210))-COLUMN($O210:AA210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AB1265,N(OFFSET($O210:AB210,0,MAX(COLUMN($O210:AB210))-COLUMN($O210:AB210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AC1265,N(OFFSET($O210:AC210,0,MAX(COLUMN($O210:AC210))-COLUMN($O210:AC210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AD1265,N(OFFSET($O210:AD210,0,MAX(COLUMN($O210:AD210))-COLUMN($O210:AD210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AE1265,N(OFFSET($O210:AE210,0,MAX(COLUMN($O210:AE210))-COLUMN($O210:AE210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AF1265,N(OFFSET($O210:AF210,0,MAX(COLUMN($O210:AF210))-COLUMN($O210:AF210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AG1265,N(OFFSET($O210:AG210,0,MAX(COLUMN($O210:AG210))-COLUMN($O210:AG210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AH1265,N(OFFSET($O210:AH210,0,MAX(COLUMN($O210:AH210))-COLUMN($O210:AH210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AI1265,N(OFFSET($O210:AI210,0,MAX(COLUMN($O210:AI210))-COLUMN($O210:AI210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AJ1265,N(OFFSET($O210:AJ210,0,MAX(COLUMN($O210:AJ210))-COLUMN($O210:AJ210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AK1265,N(OFFSET($O210:AK210,0,MAX(COLUMN($O210:AK210))-COLUMN($O210:AK210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AL1265,N(OFFSET($O210:AL210,0,MAX(COLUMN($O210:AL210))-COLUMN($O210:AL210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AM1265,N(OFFSET($O210:AM210,0,MAX(COLUMN($O210:AM210))-COLUMN($O210:AM210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AN1265,N(OFFSET($O210:AN210,0,MAX(COLUMN($O210:AN210))-COLUMN($O210:AN210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AO1265,N(OFFSET($O210:AO210,0,MAX(COLUMN($O210:AO210))-COLUMN($O210:AO210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AP1265,N(OFFSET($O210:AP210,0,MAX(COLUMN($O210:AP210))-COLUMN($O210:AP210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AQ1265,N(OFFSET($O210:AQ210,0,MAX(COLUMN($O210:AQ210))-COLUMN($O210:AQ210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AR1265,N(OFFSET($O210:AR210,0,MAX(COLUMN($O210:AR210))-COLUMN($O210:AR210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AS1265,N(OFFSET($O210:AS210,0,MAX(COLUMN($O210:AS210))-COLUMN($O210:AS210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AT1265,N(OFFSET($O210:AT210,0,MAX(COLUMN($O210:AT210))-COLUMN($O210:AT210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AU1265,N(OFFSET($O210:AU210,0,MAX(COLUMN($O210:AU210))-COLUMN($O210:AU210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AV1265,N(OFFSET($O210:AV210,0,MAX(COLUMN($O210:AV210))-COLUMN($O210:AV210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AW1265,N(OFFSET($O210:AW210,0,MAX(COLUMN($O210:AW210))-COLUMN($O210:AW210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AX1265,N(OFFSET($O210:AX210,0,MAX(COLUMN($O210:AX210))-COLUMN($O210:AX210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AY1265,N(OFFSET($O210:AY210,0,MAX(COLUMN($O210:AY210))-COLUMN($O210:AY210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:AZ1265,N(OFFSET($O210:AZ210,0,MAX(COLUMN($O210:AZ210))-COLUMN($O210:AZ210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BA1265,N(OFFSET($O210:BA210,0,MAX(COLUMN($O210:BA210))-COLUMN($O210:BA210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BB1265,N(OFFSET($O210:BB210,0,MAX(COLUMN($O210:BB210))-COLUMN($O210:BB210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BC1265,N(OFFSET($O210:BC210,0,MAX(COLUMN($O210:BC210))-COLUMN($O210:BC210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BD1265,N(OFFSET($O210:BD210,0,MAX(COLUMN($O210:BD210))-COLUMN($O210:BD210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BE1265,N(OFFSET($O210:BE210,0,MAX(COLUMN($O210:BE210))-COLUMN($O210:BE210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BF1265,N(OFFSET($O210:BF210,0,MAX(COLUMN($O210:BF210))-COLUMN($O210:BF210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BG1265,N(OFFSET($O210:BG210,0,MAX(COLUMN($O210:BG210))-COLUMN($O210:BG210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BH1265,N(OFFSET($O210:BH210,0,MAX(COLUMN($O210:BH210))-COLUMN($O210:BH210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BI1265,N(OFFSET($O210:BI210,0,MAX(COLUMN($O210:BI210))-COLUMN($O210:BI210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BJ1265,N(OFFSET($O210:BJ210,0,MAX(COLUMN($O210:BJ210))-COLUMN($O210:BJ210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BK1265,N(OFFSET($O210:BK210,0,MAX(COLUMN($O210:BK210))-COLUMN($O210:BK210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BL1265,N(OFFSET($O210:BL210,0,MAX(COLUMN($O210:BL210))-COLUMN($O210:BL210),1,1)))*$H1323","v":0},{"$f":"-SUMPRODUCT($O1265:BM1265,N(OFFSET($O210:BM210,0,MAX(COLUMN($O210:BM210))-COLUMN($O210:BM210),1,1)))*$H1323","v":0}]
[null,null,5,"item 5","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1266:O1266,N(OFFSET($O211:O211,0,MAX(COLUMN($O211:O211))-COLUMN($O211:O211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:P1266,N(OFFSET($O211:P211,0,MAX(COLUMN($O211:P211))-COLUMN($O211:P211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:Q1266,N(OFFSET($O211:Q211,0,MAX(COLUMN($O211:Q211))-COLUMN($O211:Q211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:R1266,N(OFFSET($O211:R211,0,MAX(COLUMN($O211:R211))-COLUMN($O211:R211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:S1266,N(OFFSET($O211:S211,0,MAX(COLUMN($O211:S211))-COLUMN($O211:S211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:T1266,N(OFFSET($O211:T211,0,MAX(COLUMN($O211:T211))-COLUMN($O211:T211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:U1266,N(OFFSET($O211:U211,0,MAX(COLUMN($O211:U211))-COLUMN($O211:U211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:V1266,N(OFFSET($O211:V211,0,MAX(COLUMN($O211:V211))-COLUMN($O211:V211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:W1266,N(OFFSET($O211:W211,0,MAX(COLUMN($O211:W211))-COLUMN($O211:W211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:X1266,N(OFFSET($O211:X211,0,MAX(COLUMN($O211:X211))-COLUMN($O211:X211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:Y1266,N(OFFSET($O211:Y211,0,MAX(COLUMN($O211:Y211))-COLUMN($O211:Y211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:Z1266,N(OFFSET($O211:Z211,0,MAX(COLUMN($O211:Z211))-COLUMN($O211:Z211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AA1266,N(OFFSET($O211:AA211,0,MAX(COLUMN($O211:AA211))-COLUMN($O211:AA211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AB1266,N(OFFSET($O211:AB211,0,MAX(COLUMN($O211:AB211))-COLUMN($O211:AB211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AC1266,N(OFFSET($O211:AC211,0,MAX(COLUMN($O211:AC211))-COLUMN($O211:AC211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AD1266,N(OFFSET($O211:AD211,0,MAX(COLUMN($O211:AD211))-COLUMN($O211:AD211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AE1266,N(OFFSET($O211:AE211,0,MAX(COLUMN($O211:AE211))-COLUMN($O211:AE211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AF1266,N(OFFSET($O211:AF211,0,MAX(COLUMN($O211:AF211))-COLUMN($O211:AF211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AG1266,N(OFFSET($O211:AG211,0,MAX(COLUMN($O211:AG211))-COLUMN($O211:AG211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AH1266,N(OFFSET($O211:AH211,0,MAX(COLUMN($O211:AH211))-COLUMN($O211:AH211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AI1266,N(OFFSET($O211:AI211,0,MAX(COLUMN($O211:AI211))-COLUMN($O211:AI211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AJ1266,N(OFFSET($O211:AJ211,0,MAX(COLUMN($O211:AJ211))-COLUMN($O211:AJ211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AK1266,N(OFFSET($O211:AK211,0,MAX(COLUMN($O211:AK211))-COLUMN($O211:AK211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AL1266,N(OFFSET($O211:AL211,0,MAX(COLUMN($O211:AL211))-COLUMN($O211:AL211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AM1266,N(OFFSET($O211:AM211,0,MAX(COLUMN($O211:AM211))-COLUMN($O211:AM211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AN1266,N(OFFSET($O211:AN211,0,MAX(COLUMN($O211:AN211))-COLUMN($O211:AN211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AO1266,N(OFFSET($O211:AO211,0,MAX(COLUMN($O211:AO211))-COLUMN($O211:AO211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AP1266,N(OFFSET($O211:AP211,0,MAX(COLUMN($O211:AP211))-COLUMN($O211:AP211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AQ1266,N(OFFSET($O211:AQ211,0,MAX(COLUMN($O211:AQ211))-COLUMN($O211:AQ211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AR1266,N(OFFSET($O211:AR211,0,MAX(COLUMN($O211:AR211))-COLUMN($O211:AR211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AS1266,N(OFFSET($O211:AS211,0,MAX(COLUMN($O211:AS211))-COLUMN($O211:AS211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AT1266,N(OFFSET($O211:AT211,0,MAX(COLUMN($O211:AT211))-COLUMN($O211:AT211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AU1266,N(OFFSET($O211:AU211,0,MAX(COLUMN($O211:AU211))-COLUMN($O211:AU211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AV1266,N(OFFSET($O211:AV211,0,MAX(COLUMN($O211:AV211))-COLUMN($O211:AV211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AW1266,N(OFFSET($O211:AW211,0,MAX(COLUMN($O211:AW211))-COLUMN($O211:AW211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AX1266,N(OFFSET($O211:AX211,0,MAX(COLUMN($O211:AX211))-COLUMN($O211:AX211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AY1266,N(OFFSET($O211:AY211,0,MAX(COLUMN($O211:AY211))-COLUMN($O211:AY211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:AZ1266,N(OFFSET($O211:AZ211,0,MAX(COLUMN($O211:AZ211))-COLUMN($O211:AZ211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BA1266,N(OFFSET($O211:BA211,0,MAX(COLUMN($O211:BA211))-COLUMN($O211:BA211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BB1266,N(OFFSET($O211:BB211,0,MAX(COLUMN($O211:BB211))-COLUMN($O211:BB211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BC1266,N(OFFSET($O211:BC211,0,MAX(COLUMN($O211:BC211))-COLUMN($O211:BC211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BD1266,N(OFFSET($O211:BD211,0,MAX(COLUMN($O211:BD211))-COLUMN($O211:BD211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BE1266,N(OFFSET($O211:BE211,0,MAX(COLUMN($O211:BE211))-COLUMN($O211:BE211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BF1266,N(OFFSET($O211:BF211,0,MAX(COLUMN($O211:BF211))-COLUMN($O211:BF211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BG1266,N(OFFSET($O211:BG211,0,MAX(COLUMN($O211:BG211))-COLUMN($O211:BG211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BH1266,N(OFFSET($O211:BH211,0,MAX(COLUMN($O211:BH211))-COLUMN($O211:BH211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BI1266,N(OFFSET($O211:BI211,0,MAX(COLUMN($O211:BI211))-COLUMN($O211:BI211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BJ1266,N(OFFSET($O211:BJ211,0,MAX(COLUMN($O211:BJ211))-COLUMN($O211:BJ211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BK1266,N(OFFSET($O211:BK211,0,MAX(COLUMN($O211:BK211))-COLUMN($O211:BK211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BL1266,N(OFFSET($O211:BL211,0,MAX(COLUMN($O211:BL211))-COLUMN($O211:BL211),1,1)))*$H1324","v":0},{"$f":"-SUMPRODUCT($O1266:BM1266,N(OFFSET($O211:BM211,0,MAX(COLUMN($O211:BM211))-COLUMN($O211:BM211),1,1)))*$H1324","v":0}]
[null,null,6,"item 6","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1267:O1267,N(OFFSET($O212:O212,0,MAX(COLUMN($O212:O212))-COLUMN($O212:O212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:P1267,N(OFFSET($O212:P212,0,MAX(COLUMN($O212:P212))-COLUMN($O212:P212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:Q1267,N(OFFSET($O212:Q212,0,MAX(COLUMN($O212:Q212))-COLUMN($O212:Q212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:R1267,N(OFFSET($O212:R212,0,MAX(COLUMN($O212:R212))-COLUMN($O212:R212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:S1267,N(OFFSET($O212:S212,0,MAX(COLUMN($O212:S212))-COLUMN($O212:S212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:T1267,N(OFFSET($O212:T212,0,MAX(COLUMN($O212:T212))-COLUMN($O212:T212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:U1267,N(OFFSET($O212:U212,0,MAX(COLUMN($O212:U212))-COLUMN($O212:U212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:V1267,N(OFFSET($O212:V212,0,MAX(COLUMN($O212:V212))-COLUMN($O212:V212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:W1267,N(OFFSET($O212:W212,0,MAX(COLUMN($O212:W212))-COLUMN($O212:W212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:X1267,N(OFFSET($O212:X212,0,MAX(COLUMN($O212:X212))-COLUMN($O212:X212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:Y1267,N(OFFSET($O212:Y212,0,MAX(COLUMN($O212:Y212))-COLUMN($O212:Y212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:Z1267,N(OFFSET($O212:Z212,0,MAX(COLUMN($O212:Z212))-COLUMN($O212:Z212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AA1267,N(OFFSET($O212:AA212,0,MAX(COLUMN($O212:AA212))-COLUMN($O212:AA212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AB1267,N(OFFSET($O212:AB212,0,MAX(COLUMN($O212:AB212))-COLUMN($O212:AB212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AC1267,N(OFFSET($O212:AC212,0,MAX(COLUMN($O212:AC212))-COLUMN($O212:AC212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AD1267,N(OFFSET($O212:AD212,0,MAX(COLUMN($O212:AD212))-COLUMN($O212:AD212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AE1267,N(OFFSET($O212:AE212,0,MAX(COLUMN($O212:AE212))-COLUMN($O212:AE212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AF1267,N(OFFSET($O212:AF212,0,MAX(COLUMN($O212:AF212))-COLUMN($O212:AF212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AG1267,N(OFFSET($O212:AG212,0,MAX(COLUMN($O212:AG212))-COLUMN($O212:AG212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AH1267,N(OFFSET($O212:AH212,0,MAX(COLUMN($O212:AH212))-COLUMN($O212:AH212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AI1267,N(OFFSET($O212:AI212,0,MAX(COLUMN($O212:AI212))-COLUMN($O212:AI212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AJ1267,N(OFFSET($O212:AJ212,0,MAX(COLUMN($O212:AJ212))-COLUMN($O212:AJ212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AK1267,N(OFFSET($O212:AK212,0,MAX(COLUMN($O212:AK212))-COLUMN($O212:AK212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AL1267,N(OFFSET($O212:AL212,0,MAX(COLUMN($O212:AL212))-COLUMN($O212:AL212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AM1267,N(OFFSET($O212:AM212,0,MAX(COLUMN($O212:AM212))-COLUMN($O212:AM212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AN1267,N(OFFSET($O212:AN212,0,MAX(COLUMN($O212:AN212))-COLUMN($O212:AN212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AO1267,N(OFFSET($O212:AO212,0,MAX(COLUMN($O212:AO212))-COLUMN($O212:AO212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AP1267,N(OFFSET($O212:AP212,0,MAX(COLUMN($O212:AP212))-COLUMN($O212:AP212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AQ1267,N(OFFSET($O212:AQ212,0,MAX(COLUMN($O212:AQ212))-COLUMN($O212:AQ212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AR1267,N(OFFSET($O212:AR212,0,MAX(COLUMN($O212:AR212))-COLUMN($O212:AR212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AS1267,N(OFFSET($O212:AS212,0,MAX(COLUMN($O212:AS212))-COLUMN($O212:AS212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AT1267,N(OFFSET($O212:AT212,0,MAX(COLUMN($O212:AT212))-COLUMN($O212:AT212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AU1267,N(OFFSET($O212:AU212,0,MAX(COLUMN($O212:AU212))-COLUMN($O212:AU212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AV1267,N(OFFSET($O212:AV212,0,MAX(COLUMN($O212:AV212))-COLUMN($O212:AV212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AW1267,N(OFFSET($O212:AW212,0,MAX(COLUMN($O212:AW212))-COLUMN($O212:AW212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AX1267,N(OFFSET($O212:AX212,0,MAX(COLUMN($O212:AX212))-COLUMN($O212:AX212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AY1267,N(OFFSET($O212:AY212,0,MAX(COLUMN($O212:AY212))-COLUMN($O212:AY212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:AZ1267,N(OFFSET($O212:AZ212,0,MAX(COLUMN($O212:AZ212))-COLUMN($O212:AZ212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BA1267,N(OFFSET($O212:BA212,0,MAX(COLUMN($O212:BA212))-COLUMN($O212:BA212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BB1267,N(OFFSET($O212:BB212,0,MAX(COLUMN($O212:BB212))-COLUMN($O212:BB212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BC1267,N(OFFSET($O212:BC212,0,MAX(COLUMN($O212:BC212))-COLUMN($O212:BC212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BD1267,N(OFFSET($O212:BD212,0,MAX(COLUMN($O212:BD212))-COLUMN($O212:BD212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BE1267,N(OFFSET($O212:BE212,0,MAX(COLUMN($O212:BE212))-COLUMN($O212:BE212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BF1267,N(OFFSET($O212:BF212,0,MAX(COLUMN($O212:BF212))-COLUMN($O212:BF212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BG1267,N(OFFSET($O212:BG212,0,MAX(COLUMN($O212:BG212))-COLUMN($O212:BG212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BH1267,N(OFFSET($O212:BH212,0,MAX(COLUMN($O212:BH212))-COLUMN($O212:BH212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BI1267,N(OFFSET($O212:BI212,0,MAX(COLUMN($O212:BI212))-COLUMN($O212:BI212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BJ1267,N(OFFSET($O212:BJ212,0,MAX(COLUMN($O212:BJ212))-COLUMN($O212:BJ212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BK1267,N(OFFSET($O212:BK212,0,MAX(COLUMN($O212:BK212))-COLUMN($O212:BK212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BL1267,N(OFFSET($O212:BL212,0,MAX(COLUMN($O212:BL212))-COLUMN($O212:BL212),1,1)))*$H1325","v":0},{"$f":"-SUMPRODUCT($O1267:BM1267,N(OFFSET($O212:BM212,0,MAX(COLUMN($O212:BM212))-COLUMN($O212:BM212),1,1)))*$H1325","v":0}]
[null,null,7,"item 7","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1268:O1268,N(OFFSET($O213:O213,0,MAX(COLUMN($O213:O213))-COLUMN($O213:O213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:P1268,N(OFFSET($O213:P213,0,MAX(COLUMN($O213:P213))-COLUMN($O213:P213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:Q1268,N(OFFSET($O213:Q213,0,MAX(COLUMN($O213:Q213))-COLUMN($O213:Q213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:R1268,N(OFFSET($O213:R213,0,MAX(COLUMN($O213:R213))-COLUMN($O213:R213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:S1268,N(OFFSET($O213:S213,0,MAX(COLUMN($O213:S213))-COLUMN($O213:S213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:T1268,N(OFFSET($O213:T213,0,MAX(COLUMN($O213:T213))-COLUMN($O213:T213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:U1268,N(OFFSET($O213:U213,0,MAX(COLUMN($O213:U213))-COLUMN($O213:U213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:V1268,N(OFFSET($O213:V213,0,MAX(COLUMN($O213:V213))-COLUMN($O213:V213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:W1268,N(OFFSET($O213:W213,0,MAX(COLUMN($O213:W213))-COLUMN($O213:W213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:X1268,N(OFFSET($O213:X213,0,MAX(COLUMN($O213:X213))-COLUMN($O213:X213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:Y1268,N(OFFSET($O213:Y213,0,MAX(COLUMN($O213:Y213))-COLUMN($O213:Y213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:Z1268,N(OFFSET($O213:Z213,0,MAX(COLUMN($O213:Z213))-COLUMN($O213:Z213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AA1268,N(OFFSET($O213:AA213,0,MAX(COLUMN($O213:AA213))-COLUMN($O213:AA213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AB1268,N(OFFSET($O213:AB213,0,MAX(COLUMN($O213:AB213))-COLUMN($O213:AB213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AC1268,N(OFFSET($O213:AC213,0,MAX(COLUMN($O213:AC213))-COLUMN($O213:AC213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AD1268,N(OFFSET($O213:AD213,0,MAX(COLUMN($O213:AD213))-COLUMN($O213:AD213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AE1268,N(OFFSET($O213:AE213,0,MAX(COLUMN($O213:AE213))-COLUMN($O213:AE213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AF1268,N(OFFSET($O213:AF213,0,MAX(COLUMN($O213:AF213))-COLUMN($O213:AF213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AG1268,N(OFFSET($O213:AG213,0,MAX(COLUMN($O213:AG213))-COLUMN($O213:AG213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AH1268,N(OFFSET($O213:AH213,0,MAX(COLUMN($O213:AH213))-COLUMN($O213:AH213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AI1268,N(OFFSET($O213:AI213,0,MAX(COLUMN($O213:AI213))-COLUMN($O213:AI213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AJ1268,N(OFFSET($O213:AJ213,0,MAX(COLUMN($O213:AJ213))-COLUMN($O213:AJ213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AK1268,N(OFFSET($O213:AK213,0,MAX(COLUMN($O213:AK213))-COLUMN($O213:AK213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AL1268,N(OFFSET($O213:AL213,0,MAX(COLUMN($O213:AL213))-COLUMN($O213:AL213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AM1268,N(OFFSET($O213:AM213,0,MAX(COLUMN($O213:AM213))-COLUMN($O213:AM213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AN1268,N(OFFSET($O213:AN213,0,MAX(COLUMN($O213:AN213))-COLUMN($O213:AN213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AO1268,N(OFFSET($O213:AO213,0,MAX(COLUMN($O213:AO213))-COLUMN($O213:AO213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AP1268,N(OFFSET($O213:AP213,0,MAX(COLUMN($O213:AP213))-COLUMN($O213:AP213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AQ1268,N(OFFSET($O213:AQ213,0,MAX(COLUMN($O213:AQ213))-COLUMN($O213:AQ213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AR1268,N(OFFSET($O213:AR213,0,MAX(COLUMN($O213:AR213))-COLUMN($O213:AR213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AS1268,N(OFFSET($O213:AS213,0,MAX(COLUMN($O213:AS213))-COLUMN($O213:AS213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AT1268,N(OFFSET($O213:AT213,0,MAX(COLUMN($O213:AT213))-COLUMN($O213:AT213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AU1268,N(OFFSET($O213:AU213,0,MAX(COLUMN($O213:AU213))-COLUMN($O213:AU213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AV1268,N(OFFSET($O213:AV213,0,MAX(COLUMN($O213:AV213))-COLUMN($O213:AV213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AW1268,N(OFFSET($O213:AW213,0,MAX(COLUMN($O213:AW213))-COLUMN($O213:AW213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AX1268,N(OFFSET($O213:AX213,0,MAX(COLUMN($O213:AX213))-COLUMN($O213:AX213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AY1268,N(OFFSET($O213:AY213,0,MAX(COLUMN($O213:AY213))-COLUMN($O213:AY213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:AZ1268,N(OFFSET($O213:AZ213,0,MAX(COLUMN($O213:AZ213))-COLUMN($O213:AZ213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BA1268,N(OFFSET($O213:BA213,0,MAX(COLUMN($O213:BA213))-COLUMN($O213:BA213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BB1268,N(OFFSET($O213:BB213,0,MAX(COLUMN($O213:BB213))-COLUMN($O213:BB213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BC1268,N(OFFSET($O213:BC213,0,MAX(COLUMN($O213:BC213))-COLUMN($O213:BC213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BD1268,N(OFFSET($O213:BD213,0,MAX(COLUMN($O213:BD213))-COLUMN($O213:BD213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BE1268,N(OFFSET($O213:BE213,0,MAX(COLUMN($O213:BE213))-COLUMN($O213:BE213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BF1268,N(OFFSET($O213:BF213,0,MAX(COLUMN($O213:BF213))-COLUMN($O213:BF213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BG1268,N(OFFSET($O213:BG213,0,MAX(COLUMN($O213:BG213))-COLUMN($O213:BG213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BH1268,N(OFFSET($O213:BH213,0,MAX(COLUMN($O213:BH213))-COLUMN($O213:BH213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BI1268,N(OFFSET($O213:BI213,0,MAX(COLUMN($O213:BI213))-COLUMN($O213:BI213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BJ1268,N(OFFSET($O213:BJ213,0,MAX(COLUMN($O213:BJ213))-COLUMN($O213:BJ213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BK1268,N(OFFSET($O213:BK213,0,MAX(COLUMN($O213:BK213))-COLUMN($O213:BK213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BL1268,N(OFFSET($O213:BL213,0,MAX(COLUMN($O213:BL213))-COLUMN($O213:BL213),1,1)))*$H1326","v":0},{"$f":"-SUMPRODUCT($O1268:BM1268,N(OFFSET($O213:BM213,0,MAX(COLUMN($O213:BM213))-COLUMN($O213:BM213),1,1)))*$H1326","v":0}]
[null,null,8,"item 8","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1269:O1269,N(OFFSET($O214:O214,0,MAX(COLUMN($O214:O214))-COLUMN($O214:O214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:P1269,N(OFFSET($O214:P214,0,MAX(COLUMN($O214:P214))-COLUMN($O214:P214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:Q1269,N(OFFSET($O214:Q214,0,MAX(COLUMN($O214:Q214))-COLUMN($O214:Q214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:R1269,N(OFFSET($O214:R214,0,MAX(COLUMN($O214:R214))-COLUMN($O214:R214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:S1269,N(OFFSET($O214:S214,0,MAX(COLUMN($O214:S214))-COLUMN($O214:S214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:T1269,N(OFFSET($O214:T214,0,MAX(COLUMN($O214:T214))-COLUMN($O214:T214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:U1269,N(OFFSET($O214:U214,0,MAX(COLUMN($O214:U214))-COLUMN($O214:U214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:V1269,N(OFFSET($O214:V214,0,MAX(COLUMN($O214:V214))-COLUMN($O214:V214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:W1269,N(OFFSET($O214:W214,0,MAX(COLUMN($O214:W214))-COLUMN($O214:W214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:X1269,N(OFFSET($O214:X214,0,MAX(COLUMN($O214:X214))-COLUMN($O214:X214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:Y1269,N(OFFSET($O214:Y214,0,MAX(COLUMN($O214:Y214))-COLUMN($O214:Y214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:Z1269,N(OFFSET($O214:Z214,0,MAX(COLUMN($O214:Z214))-COLUMN($O214:Z214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AA1269,N(OFFSET($O214:AA214,0,MAX(COLUMN($O214:AA214))-COLUMN($O214:AA214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AB1269,N(OFFSET($O214:AB214,0,MAX(COLUMN($O214:AB214))-COLUMN($O214:AB214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AC1269,N(OFFSET($O214:AC214,0,MAX(COLUMN($O214:AC214))-COLUMN($O214:AC214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AD1269,N(OFFSET($O214:AD214,0,MAX(COLUMN($O214:AD214))-COLUMN($O214:AD214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AE1269,N(OFFSET($O214:AE214,0,MAX(COLUMN($O214:AE214))-COLUMN($O214:AE214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AF1269,N(OFFSET($O214:AF214,0,MAX(COLUMN($O214:AF214))-COLUMN($O214:AF214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AG1269,N(OFFSET($O214:AG214,0,MAX(COLUMN($O214:AG214))-COLUMN($O214:AG214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AH1269,N(OFFSET($O214:AH214,0,MAX(COLUMN($O214:AH214))-COLUMN($O214:AH214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AI1269,N(OFFSET($O214:AI214,0,MAX(COLUMN($O214:AI214))-COLUMN($O214:AI214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AJ1269,N(OFFSET($O214:AJ214,0,MAX(COLUMN($O214:AJ214))-COLUMN($O214:AJ214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AK1269,N(OFFSET($O214:AK214,0,MAX(COLUMN($O214:AK214))-COLUMN($O214:AK214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AL1269,N(OFFSET($O214:AL214,0,MAX(COLUMN($O214:AL214))-COLUMN($O214:AL214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AM1269,N(OFFSET($O214:AM214,0,MAX(COLUMN($O214:AM214))-COLUMN($O214:AM214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AN1269,N(OFFSET($O214:AN214,0,MAX(COLUMN($O214:AN214))-COLUMN($O214:AN214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AO1269,N(OFFSET($O214:AO214,0,MAX(COLUMN($O214:AO214))-COLUMN($O214:AO214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AP1269,N(OFFSET($O214:AP214,0,MAX(COLUMN($O214:AP214))-COLUMN($O214:AP214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AQ1269,N(OFFSET($O214:AQ214,0,MAX(COLUMN($O214:AQ214))-COLUMN($O214:AQ214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AR1269,N(OFFSET($O214:AR214,0,MAX(COLUMN($O214:AR214))-COLUMN($O214:AR214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AS1269,N(OFFSET($O214:AS214,0,MAX(COLUMN($O214:AS214))-COLUMN($O214:AS214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AT1269,N(OFFSET($O214:AT214,0,MAX(COLUMN($O214:AT214))-COLUMN($O214:AT214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AU1269,N(OFFSET($O214:AU214,0,MAX(COLUMN($O214:AU214))-COLUMN($O214:AU214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AV1269,N(OFFSET($O214:AV214,0,MAX(COLUMN($O214:AV214))-COLUMN($O214:AV214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AW1269,N(OFFSET($O214:AW214,0,MAX(COLUMN($O214:AW214))-COLUMN($O214:AW214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AX1269,N(OFFSET($O214:AX214,0,MAX(COLUMN($O214:AX214))-COLUMN($O214:AX214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AY1269,N(OFFSET($O214:AY214,0,MAX(COLUMN($O214:AY214))-COLUMN($O214:AY214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:AZ1269,N(OFFSET($O214:AZ214,0,MAX(COLUMN($O214:AZ214))-COLUMN($O214:AZ214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BA1269,N(OFFSET($O214:BA214,0,MAX(COLUMN($O214:BA214))-COLUMN($O214:BA214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BB1269,N(OFFSET($O214:BB214,0,MAX(COLUMN($O214:BB214))-COLUMN($O214:BB214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BC1269,N(OFFSET($O214:BC214,0,MAX(COLUMN($O214:BC214))-COLUMN($O214:BC214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BD1269,N(OFFSET($O214:BD214,0,MAX(COLUMN($O214:BD214))-COLUMN($O214:BD214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BE1269,N(OFFSET($O214:BE214,0,MAX(COLUMN($O214:BE214))-COLUMN($O214:BE214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BF1269,N(OFFSET($O214:BF214,0,MAX(COLUMN($O214:BF214))-COLUMN($O214:BF214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BG1269,N(OFFSET($O214:BG214,0,MAX(COLUMN($O214:BG214))-COLUMN($O214:BG214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BH1269,N(OFFSET($O214:BH214,0,MAX(COLUMN($O214:BH214))-COLUMN($O214:BH214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BI1269,N(OFFSET($O214:BI214,0,MAX(COLUMN($O214:BI214))-COLUMN($O214:BI214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BJ1269,N(OFFSET($O214:BJ214,0,MAX(COLUMN($O214:BJ214))-COLUMN($O214:BJ214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BK1269,N(OFFSET($O214:BK214,0,MAX(COLUMN($O214:BK214))-COLUMN($O214:BK214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BL1269,N(OFFSET($O214:BL214,0,MAX(COLUMN($O214:BL214))-COLUMN($O214:BL214),1,1)))*$H1327","v":0},{"$f":"-SUMPRODUCT($O1269:BM1269,N(OFFSET($O214:BM214,0,MAX(COLUMN($O214:BM214))-COLUMN($O214:BM214),1,1)))*$H1327","v":0}]
[null,null,9,"item 9","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1270:O1270,N(OFFSET($O215:O215,0,MAX(COLUMN($O215:O215))-COLUMN($O215:O215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:P1270,N(OFFSET($O215:P215,0,MAX(COLUMN($O215:P215))-COLUMN($O215:P215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:Q1270,N(OFFSET($O215:Q215,0,MAX(COLUMN($O215:Q215))-COLUMN($O215:Q215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:R1270,N(OFFSET($O215:R215,0,MAX(COLUMN($O215:R215))-COLUMN($O215:R215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:S1270,N(OFFSET($O215:S215,0,MAX(COLUMN($O215:S215))-COLUMN($O215:S215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:T1270,N(OFFSET($O215:T215,0,MAX(COLUMN($O215:T215))-COLUMN($O215:T215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:U1270,N(OFFSET($O215:U215,0,MAX(COLUMN($O215:U215))-COLUMN($O215:U215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:V1270,N(OFFSET($O215:V215,0,MAX(COLUMN($O215:V215))-COLUMN($O215:V215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:W1270,N(OFFSET($O215:W215,0,MAX(COLUMN($O215:W215))-COLUMN($O215:W215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:X1270,N(OFFSET($O215:X215,0,MAX(COLUMN($O215:X215))-COLUMN($O215:X215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:Y1270,N(OFFSET($O215:Y215,0,MAX(COLUMN($O215:Y215))-COLUMN($O215:Y215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:Z1270,N(OFFSET($O215:Z215,0,MAX(COLUMN($O215:Z215))-COLUMN($O215:Z215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AA1270,N(OFFSET($O215:AA215,0,MAX(COLUMN($O215:AA215))-COLUMN($O215:AA215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AB1270,N(OFFSET($O215:AB215,0,MAX(COLUMN($O215:AB215))-COLUMN($O215:AB215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AC1270,N(OFFSET($O215:AC215,0,MAX(COLUMN($O215:AC215))-COLUMN($O215:AC215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AD1270,N(OFFSET($O215:AD215,0,MAX(COLUMN($O215:AD215))-COLUMN($O215:AD215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AE1270,N(OFFSET($O215:AE215,0,MAX(COLUMN($O215:AE215))-COLUMN($O215:AE215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AF1270,N(OFFSET($O215:AF215,0,MAX(COLUMN($O215:AF215))-COLUMN($O215:AF215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AG1270,N(OFFSET($O215:AG215,0,MAX(COLUMN($O215:AG215))-COLUMN($O215:AG215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AH1270,N(OFFSET($O215:AH215,0,MAX(COLUMN($O215:AH215))-COLUMN($O215:AH215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AI1270,N(OFFSET($O215:AI215,0,MAX(COLUMN($O215:AI215))-COLUMN($O215:AI215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AJ1270,N(OFFSET($O215:AJ215,0,MAX(COLUMN($O215:AJ215))-COLUMN($O215:AJ215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AK1270,N(OFFSET($O215:AK215,0,MAX(COLUMN($O215:AK215))-COLUMN($O215:AK215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AL1270,N(OFFSET($O215:AL215,0,MAX(COLUMN($O215:AL215))-COLUMN($O215:AL215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AM1270,N(OFFSET($O215:AM215,0,MAX(COLUMN($O215:AM215))-COLUMN($O215:AM215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AN1270,N(OFFSET($O215:AN215,0,MAX(COLUMN($O215:AN215))-COLUMN($O215:AN215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AO1270,N(OFFSET($O215:AO215,0,MAX(COLUMN($O215:AO215))-COLUMN($O215:AO215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AP1270,N(OFFSET($O215:AP215,0,MAX(COLUMN($O215:AP215))-COLUMN($O215:AP215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AQ1270,N(OFFSET($O215:AQ215,0,MAX(COLUMN($O215:AQ215))-COLUMN($O215:AQ215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AR1270,N(OFFSET($O215:AR215,0,MAX(COLUMN($O215:AR215))-COLUMN($O215:AR215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AS1270,N(OFFSET($O215:AS215,0,MAX(COLUMN($O215:AS215))-COLUMN($O215:AS215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AT1270,N(OFFSET($O215:AT215,0,MAX(COLUMN($O215:AT215))-COLUMN($O215:AT215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AU1270,N(OFFSET($O215:AU215,0,MAX(COLUMN($O215:AU215))-COLUMN($O215:AU215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AV1270,N(OFFSET($O215:AV215,0,MAX(COLUMN($O215:AV215))-COLUMN($O215:AV215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AW1270,N(OFFSET($O215:AW215,0,MAX(COLUMN($O215:AW215))-COLUMN($O215:AW215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AX1270,N(OFFSET($O215:AX215,0,MAX(COLUMN($O215:AX215))-COLUMN($O215:AX215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AY1270,N(OFFSET($O215:AY215,0,MAX(COLUMN($O215:AY215))-COLUMN($O215:AY215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:AZ1270,N(OFFSET($O215:AZ215,0,MAX(COLUMN($O215:AZ215))-COLUMN($O215:AZ215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BA1270,N(OFFSET($O215:BA215,0,MAX(COLUMN($O215:BA215))-COLUMN($O215:BA215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BB1270,N(OFFSET($O215:BB215,0,MAX(COLUMN($O215:BB215))-COLUMN($O215:BB215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BC1270,N(OFFSET($O215:BC215,0,MAX(COLUMN($O215:BC215))-COLUMN($O215:BC215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BD1270,N(OFFSET($O215:BD215,0,MAX(COLUMN($O215:BD215))-COLUMN($O215:BD215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BE1270,N(OFFSET($O215:BE215,0,MAX(COLUMN($O215:BE215))-COLUMN($O215:BE215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BF1270,N(OFFSET($O215:BF215,0,MAX(COLUMN($O215:BF215))-COLUMN($O215:BF215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BG1270,N(OFFSET($O215:BG215,0,MAX(COLUMN($O215:BG215))-COLUMN($O215:BG215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BH1270,N(OFFSET($O215:BH215,0,MAX(COLUMN($O215:BH215))-COLUMN($O215:BH215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BI1270,N(OFFSET($O215:BI215,0,MAX(COLUMN($O215:BI215))-COLUMN($O215:BI215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BJ1270,N(OFFSET($O215:BJ215,0,MAX(COLUMN($O215:BJ215))-COLUMN($O215:BJ215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BK1270,N(OFFSET($O215:BK215,0,MAX(COLUMN($O215:BK215))-COLUMN($O215:BK215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BL1270,N(OFFSET($O215:BL215,0,MAX(COLUMN($O215:BL215))-COLUMN($O215:BL215),1,1)))*$H1328","v":0},{"$f":"-SUMPRODUCT($O1270:BM1270,N(OFFSET($O215:BM215,0,MAX(COLUMN($O215:BM215))-COLUMN($O215:BM215),1,1)))*$H1328","v":0}]
[null,null,10,"item 10","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1271:O1271,N(OFFSET($O216:O216,0,MAX(COLUMN($O216:O216))-COLUMN($O216:O216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:P1271,N(OFFSET($O216:P216,0,MAX(COLUMN($O216:P216))-COLUMN($O216:P216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:Q1271,N(OFFSET($O216:Q216,0,MAX(COLUMN($O216:Q216))-COLUMN($O216:Q216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:R1271,N(OFFSET($O216:R216,0,MAX(COLUMN($O216:R216))-COLUMN($O216:R216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:S1271,N(OFFSET($O216:S216,0,MAX(COLUMN($O216:S216))-COLUMN($O216:S216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:T1271,N(OFFSET($O216:T216,0,MAX(COLUMN($O216:T216))-COLUMN($O216:T216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:U1271,N(OFFSET($O216:U216,0,MAX(COLUMN($O216:U216))-COLUMN($O216:U216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:V1271,N(OFFSET($O216:V216,0,MAX(COLUMN($O216:V216))-COLUMN($O216:V216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:W1271,N(OFFSET($O216:W216,0,MAX(COLUMN($O216:W216))-COLUMN($O216:W216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:X1271,N(OFFSET($O216:X216,0,MAX(COLUMN($O216:X216))-COLUMN($O216:X216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:Y1271,N(OFFSET($O216:Y216,0,MAX(COLUMN($O216:Y216))-COLUMN($O216:Y216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:Z1271,N(OFFSET($O216:Z216,0,MAX(COLUMN($O216:Z216))-COLUMN($O216:Z216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AA1271,N(OFFSET($O216:AA216,0,MAX(COLUMN($O216:AA216))-COLUMN($O216:AA216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AB1271,N(OFFSET($O216:AB216,0,MAX(COLUMN($O216:AB216))-COLUMN($O216:AB216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AC1271,N(OFFSET($O216:AC216,0,MAX(COLUMN($O216:AC216))-COLUMN($O216:AC216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AD1271,N(OFFSET($O216:AD216,0,MAX(COLUMN($O216:AD216))-COLUMN($O216:AD216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AE1271,N(OFFSET($O216:AE216,0,MAX(COLUMN($O216:AE216))-COLUMN($O216:AE216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AF1271,N(OFFSET($O216:AF216,0,MAX(COLUMN($O216:AF216))-COLUMN($O216:AF216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AG1271,N(OFFSET($O216:AG216,0,MAX(COLUMN($O216:AG216))-COLUMN($O216:AG216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AH1271,N(OFFSET($O216:AH216,0,MAX(COLUMN($O216:AH216))-COLUMN($O216:AH216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AI1271,N(OFFSET($O216:AI216,0,MAX(COLUMN($O216:AI216))-COLUMN($O216:AI216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AJ1271,N(OFFSET($O216:AJ216,0,MAX(COLUMN($O216:AJ216))-COLUMN($O216:AJ216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AK1271,N(OFFSET($O216:AK216,0,MAX(COLUMN($O216:AK216))-COLUMN($O216:AK216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AL1271,N(OFFSET($O216:AL216,0,MAX(COLUMN($O216:AL216))-COLUMN($O216:AL216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AM1271,N(OFFSET($O216:AM216,0,MAX(COLUMN($O216:AM216))-COLUMN($O216:AM216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AN1271,N(OFFSET($O216:AN216,0,MAX(COLUMN($O216:AN216))-COLUMN($O216:AN216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AO1271,N(OFFSET($O216:AO216,0,MAX(COLUMN($O216:AO216))-COLUMN($O216:AO216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AP1271,N(OFFSET($O216:AP216,0,MAX(COLUMN($O216:AP216))-COLUMN($O216:AP216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AQ1271,N(OFFSET($O216:AQ216,0,MAX(COLUMN($O216:AQ216))-COLUMN($O216:AQ216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AR1271,N(OFFSET($O216:AR216,0,MAX(COLUMN($O216:AR216))-COLUMN($O216:AR216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AS1271,N(OFFSET($O216:AS216,0,MAX(COLUMN($O216:AS216))-COLUMN($O216:AS216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AT1271,N(OFFSET($O216:AT216,0,MAX(COLUMN($O216:AT216))-COLUMN($O216:AT216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AU1271,N(OFFSET($O216:AU216,0,MAX(COLUMN($O216:AU216))-COLUMN($O216:AU216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AV1271,N(OFFSET($O216:AV216,0,MAX(COLUMN($O216:AV216))-COLUMN($O216:AV216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AW1271,N(OFFSET($O216:AW216,0,MAX(COLUMN($O216:AW216))-COLUMN($O216:AW216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AX1271,N(OFFSET($O216:AX216,0,MAX(COLUMN($O216:AX216))-COLUMN($O216:AX216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AY1271,N(OFFSET($O216:AY216,0,MAX(COLUMN($O216:AY216))-COLUMN($O216:AY216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:AZ1271,N(OFFSET($O216:AZ216,0,MAX(COLUMN($O216:AZ216))-COLUMN($O216:AZ216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BA1271,N(OFFSET($O216:BA216,0,MAX(COLUMN($O216:BA216))-COLUMN($O216:BA216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BB1271,N(OFFSET($O216:BB216,0,MAX(COLUMN($O216:BB216))-COLUMN($O216:BB216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BC1271,N(OFFSET($O216:BC216,0,MAX(COLUMN($O216:BC216))-COLUMN($O216:BC216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BD1271,N(OFFSET($O216:BD216,0,MAX(COLUMN($O216:BD216))-COLUMN($O216:BD216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BE1271,N(OFFSET($O216:BE216,0,MAX(COLUMN($O216:BE216))-COLUMN($O216:BE216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BF1271,N(OFFSET($O216:BF216,0,MAX(COLUMN($O216:BF216))-COLUMN($O216:BF216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BG1271,N(OFFSET($O216:BG216,0,MAX(COLUMN($O216:BG216))-COLUMN($O216:BG216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BH1271,N(OFFSET($O216:BH216,0,MAX(COLUMN($O216:BH216))-COLUMN($O216:BH216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BI1271,N(OFFSET($O216:BI216,0,MAX(COLUMN($O216:BI216))-COLUMN($O216:BI216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BJ1271,N(OFFSET($O216:BJ216,0,MAX(COLUMN($O216:BJ216))-COLUMN($O216:BJ216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BK1271,N(OFFSET($O216:BK216,0,MAX(COLUMN($O216:BK216))-COLUMN($O216:BK216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BL1271,N(OFFSET($O216:BL216,0,MAX(COLUMN($O216:BL216))-COLUMN($O216:BL216),1,1)))*$H1329","v":0},{"$f":"-SUMPRODUCT($O1271:BM1271,N(OFFSET($O216:BM216,0,MAX(COLUMN($O216:BM216))-COLUMN($O216:BM216),1,1)))*$H1329","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1272:O1272,N(OFFSET($O217:O217,0,MAX(COLUMN($O217:O217))-COLUMN($O217:O217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:P1272,N(OFFSET($O217:P217,0,MAX(COLUMN($O217:P217))-COLUMN($O217:P217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:Q1272,N(OFFSET($O217:Q217,0,MAX(COLUMN($O217:Q217))-COLUMN($O217:Q217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:R1272,N(OFFSET($O217:R217,0,MAX(COLUMN($O217:R217))-COLUMN($O217:R217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:S1272,N(OFFSET($O217:S217,0,MAX(COLUMN($O217:S217))-COLUMN($O217:S217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:T1272,N(OFFSET($O217:T217,0,MAX(COLUMN($O217:T217))-COLUMN($O217:T217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:U1272,N(OFFSET($O217:U217,0,MAX(COLUMN($O217:U217))-COLUMN($O217:U217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:V1272,N(OFFSET($O217:V217,0,MAX(COLUMN($O217:V217))-COLUMN($O217:V217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:W1272,N(OFFSET($O217:W217,0,MAX(COLUMN($O217:W217))-COLUMN($O217:W217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:X1272,N(OFFSET($O217:X217,0,MAX(COLUMN($O217:X217))-COLUMN($O217:X217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:Y1272,N(OFFSET($O217:Y217,0,MAX(COLUMN($O217:Y217))-COLUMN($O217:Y217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:Z1272,N(OFFSET($O217:Z217,0,MAX(COLUMN($O217:Z217))-COLUMN($O217:Z217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AA1272,N(OFFSET($O217:AA217,0,MAX(COLUMN($O217:AA217))-COLUMN($O217:AA217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AB1272,N(OFFSET($O217:AB217,0,MAX(COLUMN($O217:AB217))-COLUMN($O217:AB217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AC1272,N(OFFSET($O217:AC217,0,MAX(COLUMN($O217:AC217))-COLUMN($O217:AC217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AD1272,N(OFFSET($O217:AD217,0,MAX(COLUMN($O217:AD217))-COLUMN($O217:AD217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AE1272,N(OFFSET($O217:AE217,0,MAX(COLUMN($O217:AE217))-COLUMN($O217:AE217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AF1272,N(OFFSET($O217:AF217,0,MAX(COLUMN($O217:AF217))-COLUMN($O217:AF217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AG1272,N(OFFSET($O217:AG217,0,MAX(COLUMN($O217:AG217))-COLUMN($O217:AG217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AH1272,N(OFFSET($O217:AH217,0,MAX(COLUMN($O217:AH217))-COLUMN($O217:AH217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AI1272,N(OFFSET($O217:AI217,0,MAX(COLUMN($O217:AI217))-COLUMN($O217:AI217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AJ1272,N(OFFSET($O217:AJ217,0,MAX(COLUMN($O217:AJ217))-COLUMN($O217:AJ217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AK1272,N(OFFSET($O217:AK217,0,MAX(COLUMN($O217:AK217))-COLUMN($O217:AK217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AL1272,N(OFFSET($O217:AL217,0,MAX(COLUMN($O217:AL217))-COLUMN($O217:AL217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AM1272,N(OFFSET($O217:AM217,0,MAX(COLUMN($O217:AM217))-COLUMN($O217:AM217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AN1272,N(OFFSET($O217:AN217,0,MAX(COLUMN($O217:AN217))-COLUMN($O217:AN217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AO1272,N(OFFSET($O217:AO217,0,MAX(COLUMN($O217:AO217))-COLUMN($O217:AO217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AP1272,N(OFFSET($O217:AP217,0,MAX(COLUMN($O217:AP217))-COLUMN($O217:AP217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AQ1272,N(OFFSET($O217:AQ217,0,MAX(COLUMN($O217:AQ217))-COLUMN($O217:AQ217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AR1272,N(OFFSET($O217:AR217,0,MAX(COLUMN($O217:AR217))-COLUMN($O217:AR217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AS1272,N(OFFSET($O217:AS217,0,MAX(COLUMN($O217:AS217))-COLUMN($O217:AS217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AT1272,N(OFFSET($O217:AT217,0,MAX(COLUMN($O217:AT217))-COLUMN($O217:AT217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AU1272,N(OFFSET($O217:AU217,0,MAX(COLUMN($O217:AU217))-COLUMN($O217:AU217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AV1272,N(OFFSET($O217:AV217,0,MAX(COLUMN($O217:AV217))-COLUMN($O217:AV217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AW1272,N(OFFSET($O217:AW217,0,MAX(COLUMN($O217:AW217))-COLUMN($O217:AW217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AX1272,N(OFFSET($O217:AX217,0,MAX(COLUMN($O217:AX217))-COLUMN($O217:AX217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AY1272,N(OFFSET($O217:AY217,0,MAX(COLUMN($O217:AY217))-COLUMN($O217:AY217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:AZ1272,N(OFFSET($O217:AZ217,0,MAX(COLUMN($O217:AZ217))-COLUMN($O217:AZ217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BA1272,N(OFFSET($O217:BA217,0,MAX(COLUMN($O217:BA217))-COLUMN($O217:BA217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BB1272,N(OFFSET($O217:BB217,0,MAX(COLUMN($O217:BB217))-COLUMN($O217:BB217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BC1272,N(OFFSET($O217:BC217,0,MAX(COLUMN($O217:BC217))-COLUMN($O217:BC217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BD1272,N(OFFSET($O217:BD217,0,MAX(COLUMN($O217:BD217))-COLUMN($O217:BD217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BE1272,N(OFFSET($O217:BE217,0,MAX(COLUMN($O217:BE217))-COLUMN($O217:BE217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BF1272,N(OFFSET($O217:BF217,0,MAX(COLUMN($O217:BF217))-COLUMN($O217:BF217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BG1272,N(OFFSET($O217:BG217,0,MAX(COLUMN($O217:BG217))-COLUMN($O217:BG217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BH1272,N(OFFSET($O217:BH217,0,MAX(COLUMN($O217:BH217))-COLUMN($O217:BH217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BI1272,N(OFFSET($O217:BI217,0,MAX(COLUMN($O217:BI217))-COLUMN($O217:BI217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BJ1272,N(OFFSET($O217:BJ217,0,MAX(COLUMN($O217:BJ217))-COLUMN($O217:BJ217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BK1272,N(OFFSET($O217:BK217,0,MAX(COLUMN($O217:BK217))-COLUMN($O217:BK217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BL1272,N(OFFSET($O217:BL217,0,MAX(COLUMN($O217:BL217))-COLUMN($O217:BL217),1,1)))*$H1330","v":0},{"$f":"-SUMPRODUCT($O1272:BM1272,N(OFFSET($O217:BM217,0,MAX(COLUMN($O217:BM217))-COLUMN($O217:BM217),1,1)))*$H1330","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1273:O1273,N(OFFSET($O218:O218,0,MAX(COLUMN($O218:O218))-COLUMN($O218:O218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:P1273,N(OFFSET($O218:P218,0,MAX(COLUMN($O218:P218))-COLUMN($O218:P218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:Q1273,N(OFFSET($O218:Q218,0,MAX(COLUMN($O218:Q218))-COLUMN($O218:Q218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:R1273,N(OFFSET($O218:R218,0,MAX(COLUMN($O218:R218))-COLUMN($O218:R218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:S1273,N(OFFSET($O218:S218,0,MAX(COLUMN($O218:S218))-COLUMN($O218:S218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:T1273,N(OFFSET($O218:T218,0,MAX(COLUMN($O218:T218))-COLUMN($O218:T218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:U1273,N(OFFSET($O218:U218,0,MAX(COLUMN($O218:U218))-COLUMN($O218:U218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:V1273,N(OFFSET($O218:V218,0,MAX(COLUMN($O218:V218))-COLUMN($O218:V218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:W1273,N(OFFSET($O218:W218,0,MAX(COLUMN($O218:W218))-COLUMN($O218:W218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:X1273,N(OFFSET($O218:X218,0,MAX(COLUMN($O218:X218))-COLUMN($O218:X218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:Y1273,N(OFFSET($O218:Y218,0,MAX(COLUMN($O218:Y218))-COLUMN($O218:Y218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:Z1273,N(OFFSET($O218:Z218,0,MAX(COLUMN($O218:Z218))-COLUMN($O218:Z218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AA1273,N(OFFSET($O218:AA218,0,MAX(COLUMN($O218:AA218))-COLUMN($O218:AA218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AB1273,N(OFFSET($O218:AB218,0,MAX(COLUMN($O218:AB218))-COLUMN($O218:AB218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AC1273,N(OFFSET($O218:AC218,0,MAX(COLUMN($O218:AC218))-COLUMN($O218:AC218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AD1273,N(OFFSET($O218:AD218,0,MAX(COLUMN($O218:AD218))-COLUMN($O218:AD218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AE1273,N(OFFSET($O218:AE218,0,MAX(COLUMN($O218:AE218))-COLUMN($O218:AE218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AF1273,N(OFFSET($O218:AF218,0,MAX(COLUMN($O218:AF218))-COLUMN($O218:AF218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AG1273,N(OFFSET($O218:AG218,0,MAX(COLUMN($O218:AG218))-COLUMN($O218:AG218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AH1273,N(OFFSET($O218:AH218,0,MAX(COLUMN($O218:AH218))-COLUMN($O218:AH218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AI1273,N(OFFSET($O218:AI218,0,MAX(COLUMN($O218:AI218))-COLUMN($O218:AI218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AJ1273,N(OFFSET($O218:AJ218,0,MAX(COLUMN($O218:AJ218))-COLUMN($O218:AJ218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AK1273,N(OFFSET($O218:AK218,0,MAX(COLUMN($O218:AK218))-COLUMN($O218:AK218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AL1273,N(OFFSET($O218:AL218,0,MAX(COLUMN($O218:AL218))-COLUMN($O218:AL218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AM1273,N(OFFSET($O218:AM218,0,MAX(COLUMN($O218:AM218))-COLUMN($O218:AM218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AN1273,N(OFFSET($O218:AN218,0,MAX(COLUMN($O218:AN218))-COLUMN($O218:AN218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AO1273,N(OFFSET($O218:AO218,0,MAX(COLUMN($O218:AO218))-COLUMN($O218:AO218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AP1273,N(OFFSET($O218:AP218,0,MAX(COLUMN($O218:AP218))-COLUMN($O218:AP218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AQ1273,N(OFFSET($O218:AQ218,0,MAX(COLUMN($O218:AQ218))-COLUMN($O218:AQ218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AR1273,N(OFFSET($O218:AR218,0,MAX(COLUMN($O218:AR218))-COLUMN($O218:AR218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AS1273,N(OFFSET($O218:AS218,0,MAX(COLUMN($O218:AS218))-COLUMN($O218:AS218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AT1273,N(OFFSET($O218:AT218,0,MAX(COLUMN($O218:AT218))-COLUMN($O218:AT218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AU1273,N(OFFSET($O218:AU218,0,MAX(COLUMN($O218:AU218))-COLUMN($O218:AU218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AV1273,N(OFFSET($O218:AV218,0,MAX(COLUMN($O218:AV218))-COLUMN($O218:AV218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AW1273,N(OFFSET($O218:AW218,0,MAX(COLUMN($O218:AW218))-COLUMN($O218:AW218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AX1273,N(OFFSET($O218:AX218,0,MAX(COLUMN($O218:AX218))-COLUMN($O218:AX218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AY1273,N(OFFSET($O218:AY218,0,MAX(COLUMN($O218:AY218))-COLUMN($O218:AY218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:AZ1273,N(OFFSET($O218:AZ218,0,MAX(COLUMN($O218:AZ218))-COLUMN($O218:AZ218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BA1273,N(OFFSET($O218:BA218,0,MAX(COLUMN($O218:BA218))-COLUMN($O218:BA218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BB1273,N(OFFSET($O218:BB218,0,MAX(COLUMN($O218:BB218))-COLUMN($O218:BB218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BC1273,N(OFFSET($O218:BC218,0,MAX(COLUMN($O218:BC218))-COLUMN($O218:BC218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BD1273,N(OFFSET($O218:BD218,0,MAX(COLUMN($O218:BD218))-COLUMN($O218:BD218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BE1273,N(OFFSET($O218:BE218,0,MAX(COLUMN($O218:BE218))-COLUMN($O218:BE218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BF1273,N(OFFSET($O218:BF218,0,MAX(COLUMN($O218:BF218))-COLUMN($O218:BF218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BG1273,N(OFFSET($O218:BG218,0,MAX(COLUMN($O218:BG218))-COLUMN($O218:BG218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BH1273,N(OFFSET($O218:BH218,0,MAX(COLUMN($O218:BH218))-COLUMN($O218:BH218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BI1273,N(OFFSET($O218:BI218,0,MAX(COLUMN($O218:BI218))-COLUMN($O218:BI218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BJ1273,N(OFFSET($O218:BJ218,0,MAX(COLUMN($O218:BJ218))-COLUMN($O218:BJ218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BK1273,N(OFFSET($O218:BK218,0,MAX(COLUMN($O218:BK218))-COLUMN($O218:BK218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BL1273,N(OFFSET($O218:BL218,0,MAX(COLUMN($O218:BL218))-COLUMN($O218:BL218),1,1)))*$H1331","v":0},{"$f":"-SUMPRODUCT($O1273:BM1273,N(OFFSET($O218:BM218,0,MAX(COLUMN($O218:BM218))-COLUMN($O218:BM218),1,1)))*$H1331","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1274:O1274,N(OFFSET($O219:O219,0,MAX(COLUMN($O219:O219))-COLUMN($O219:O219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:P1274,N(OFFSET($O219:P219,0,MAX(COLUMN($O219:P219))-COLUMN($O219:P219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:Q1274,N(OFFSET($O219:Q219,0,MAX(COLUMN($O219:Q219))-COLUMN($O219:Q219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:R1274,N(OFFSET($O219:R219,0,MAX(COLUMN($O219:R219))-COLUMN($O219:R219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:S1274,N(OFFSET($O219:S219,0,MAX(COLUMN($O219:S219))-COLUMN($O219:S219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:T1274,N(OFFSET($O219:T219,0,MAX(COLUMN($O219:T219))-COLUMN($O219:T219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:U1274,N(OFFSET($O219:U219,0,MAX(COLUMN($O219:U219))-COLUMN($O219:U219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:V1274,N(OFFSET($O219:V219,0,MAX(COLUMN($O219:V219))-COLUMN($O219:V219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:W1274,N(OFFSET($O219:W219,0,MAX(COLUMN($O219:W219))-COLUMN($O219:W219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:X1274,N(OFFSET($O219:X219,0,MAX(COLUMN($O219:X219))-COLUMN($O219:X219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:Y1274,N(OFFSET($O219:Y219,0,MAX(COLUMN($O219:Y219))-COLUMN($O219:Y219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:Z1274,N(OFFSET($O219:Z219,0,MAX(COLUMN($O219:Z219))-COLUMN($O219:Z219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AA1274,N(OFFSET($O219:AA219,0,MAX(COLUMN($O219:AA219))-COLUMN($O219:AA219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AB1274,N(OFFSET($O219:AB219,0,MAX(COLUMN($O219:AB219))-COLUMN($O219:AB219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AC1274,N(OFFSET($O219:AC219,0,MAX(COLUMN($O219:AC219))-COLUMN($O219:AC219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AD1274,N(OFFSET($O219:AD219,0,MAX(COLUMN($O219:AD219))-COLUMN($O219:AD219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AE1274,N(OFFSET($O219:AE219,0,MAX(COLUMN($O219:AE219))-COLUMN($O219:AE219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AF1274,N(OFFSET($O219:AF219,0,MAX(COLUMN($O219:AF219))-COLUMN($O219:AF219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AG1274,N(OFFSET($O219:AG219,0,MAX(COLUMN($O219:AG219))-COLUMN($O219:AG219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AH1274,N(OFFSET($O219:AH219,0,MAX(COLUMN($O219:AH219))-COLUMN($O219:AH219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AI1274,N(OFFSET($O219:AI219,0,MAX(COLUMN($O219:AI219))-COLUMN($O219:AI219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AJ1274,N(OFFSET($O219:AJ219,0,MAX(COLUMN($O219:AJ219))-COLUMN($O219:AJ219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AK1274,N(OFFSET($O219:AK219,0,MAX(COLUMN($O219:AK219))-COLUMN($O219:AK219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AL1274,N(OFFSET($O219:AL219,0,MAX(COLUMN($O219:AL219))-COLUMN($O219:AL219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AM1274,N(OFFSET($O219:AM219,0,MAX(COLUMN($O219:AM219))-COLUMN($O219:AM219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AN1274,N(OFFSET($O219:AN219,0,MAX(COLUMN($O219:AN219))-COLUMN($O219:AN219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AO1274,N(OFFSET($O219:AO219,0,MAX(COLUMN($O219:AO219))-COLUMN($O219:AO219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AP1274,N(OFFSET($O219:AP219,0,MAX(COLUMN($O219:AP219))-COLUMN($O219:AP219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AQ1274,N(OFFSET($O219:AQ219,0,MAX(COLUMN($O219:AQ219))-COLUMN($O219:AQ219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AR1274,N(OFFSET($O219:AR219,0,MAX(COLUMN($O219:AR219))-COLUMN($O219:AR219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AS1274,N(OFFSET($O219:AS219,0,MAX(COLUMN($O219:AS219))-COLUMN($O219:AS219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AT1274,N(OFFSET($O219:AT219,0,MAX(COLUMN($O219:AT219))-COLUMN($O219:AT219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AU1274,N(OFFSET($O219:AU219,0,MAX(COLUMN($O219:AU219))-COLUMN($O219:AU219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AV1274,N(OFFSET($O219:AV219,0,MAX(COLUMN($O219:AV219))-COLUMN($O219:AV219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AW1274,N(OFFSET($O219:AW219,0,MAX(COLUMN($O219:AW219))-COLUMN($O219:AW219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AX1274,N(OFFSET($O219:AX219,0,MAX(COLUMN($O219:AX219))-COLUMN($O219:AX219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AY1274,N(OFFSET($O219:AY219,0,MAX(COLUMN($O219:AY219))-COLUMN($O219:AY219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:AZ1274,N(OFFSET($O219:AZ219,0,MAX(COLUMN($O219:AZ219))-COLUMN($O219:AZ219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BA1274,N(OFFSET($O219:BA219,0,MAX(COLUMN($O219:BA219))-COLUMN($O219:BA219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BB1274,N(OFFSET($O219:BB219,0,MAX(COLUMN($O219:BB219))-COLUMN($O219:BB219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BC1274,N(OFFSET($O219:BC219,0,MAX(COLUMN($O219:BC219))-COLUMN($O219:BC219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BD1274,N(OFFSET($O219:BD219,0,MAX(COLUMN($O219:BD219))-COLUMN($O219:BD219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BE1274,N(OFFSET($O219:BE219,0,MAX(COLUMN($O219:BE219))-COLUMN($O219:BE219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BF1274,N(OFFSET($O219:BF219,0,MAX(COLUMN($O219:BF219))-COLUMN($O219:BF219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BG1274,N(OFFSET($O219:BG219,0,MAX(COLUMN($O219:BG219))-COLUMN($O219:BG219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BH1274,N(OFFSET($O219:BH219,0,MAX(COLUMN($O219:BH219))-COLUMN($O219:BH219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BI1274,N(OFFSET($O219:BI219,0,MAX(COLUMN($O219:BI219))-COLUMN($O219:BI219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BJ1274,N(OFFSET($O219:BJ219,0,MAX(COLUMN($O219:BJ219))-COLUMN($O219:BJ219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BK1274,N(OFFSET($O219:BK219,0,MAX(COLUMN($O219:BK219))-COLUMN($O219:BK219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BL1274,N(OFFSET($O219:BL219,0,MAX(COLUMN($O219:BL219))-COLUMN($O219:BL219),1,1)))*$H1332","v":0},{"$f":"-SUMPRODUCT($O1274:BM1274,N(OFFSET($O219:BM219,0,MAX(COLUMN($O219:BM219))-COLUMN($O219:BM219),1,1)))*$H1332","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1275:O1275,N(OFFSET($O220:O220,0,MAX(COLUMN($O220:O220))-COLUMN($O220:O220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:P1275,N(OFFSET($O220:P220,0,MAX(COLUMN($O220:P220))-COLUMN($O220:P220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:Q1275,N(OFFSET($O220:Q220,0,MAX(COLUMN($O220:Q220))-COLUMN($O220:Q220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:R1275,N(OFFSET($O220:R220,0,MAX(COLUMN($O220:R220))-COLUMN($O220:R220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:S1275,N(OFFSET($O220:S220,0,MAX(COLUMN($O220:S220))-COLUMN($O220:S220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:T1275,N(OFFSET($O220:T220,0,MAX(COLUMN($O220:T220))-COLUMN($O220:T220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:U1275,N(OFFSET($O220:U220,0,MAX(COLUMN($O220:U220))-COLUMN($O220:U220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:V1275,N(OFFSET($O220:V220,0,MAX(COLUMN($O220:V220))-COLUMN($O220:V220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:W1275,N(OFFSET($O220:W220,0,MAX(COLUMN($O220:W220))-COLUMN($O220:W220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:X1275,N(OFFSET($O220:X220,0,MAX(COLUMN($O220:X220))-COLUMN($O220:X220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:Y1275,N(OFFSET($O220:Y220,0,MAX(COLUMN($O220:Y220))-COLUMN($O220:Y220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:Z1275,N(OFFSET($O220:Z220,0,MAX(COLUMN($O220:Z220))-COLUMN($O220:Z220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AA1275,N(OFFSET($O220:AA220,0,MAX(COLUMN($O220:AA220))-COLUMN($O220:AA220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AB1275,N(OFFSET($O220:AB220,0,MAX(COLUMN($O220:AB220))-COLUMN($O220:AB220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AC1275,N(OFFSET($O220:AC220,0,MAX(COLUMN($O220:AC220))-COLUMN($O220:AC220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AD1275,N(OFFSET($O220:AD220,0,MAX(COLUMN($O220:AD220))-COLUMN($O220:AD220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AE1275,N(OFFSET($O220:AE220,0,MAX(COLUMN($O220:AE220))-COLUMN($O220:AE220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AF1275,N(OFFSET($O220:AF220,0,MAX(COLUMN($O220:AF220))-COLUMN($O220:AF220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AG1275,N(OFFSET($O220:AG220,0,MAX(COLUMN($O220:AG220))-COLUMN($O220:AG220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AH1275,N(OFFSET($O220:AH220,0,MAX(COLUMN($O220:AH220))-COLUMN($O220:AH220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AI1275,N(OFFSET($O220:AI220,0,MAX(COLUMN($O220:AI220))-COLUMN($O220:AI220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AJ1275,N(OFFSET($O220:AJ220,0,MAX(COLUMN($O220:AJ220))-COLUMN($O220:AJ220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AK1275,N(OFFSET($O220:AK220,0,MAX(COLUMN($O220:AK220))-COLUMN($O220:AK220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AL1275,N(OFFSET($O220:AL220,0,MAX(COLUMN($O220:AL220))-COLUMN($O220:AL220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AM1275,N(OFFSET($O220:AM220,0,MAX(COLUMN($O220:AM220))-COLUMN($O220:AM220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AN1275,N(OFFSET($O220:AN220,0,MAX(COLUMN($O220:AN220))-COLUMN($O220:AN220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AO1275,N(OFFSET($O220:AO220,0,MAX(COLUMN($O220:AO220))-COLUMN($O220:AO220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AP1275,N(OFFSET($O220:AP220,0,MAX(COLUMN($O220:AP220))-COLUMN($O220:AP220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AQ1275,N(OFFSET($O220:AQ220,0,MAX(COLUMN($O220:AQ220))-COLUMN($O220:AQ220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AR1275,N(OFFSET($O220:AR220,0,MAX(COLUMN($O220:AR220))-COLUMN($O220:AR220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AS1275,N(OFFSET($O220:AS220,0,MAX(COLUMN($O220:AS220))-COLUMN($O220:AS220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AT1275,N(OFFSET($O220:AT220,0,MAX(COLUMN($O220:AT220))-COLUMN($O220:AT220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AU1275,N(OFFSET($O220:AU220,0,MAX(COLUMN($O220:AU220))-COLUMN($O220:AU220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AV1275,N(OFFSET($O220:AV220,0,MAX(COLUMN($O220:AV220))-COLUMN($O220:AV220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AW1275,N(OFFSET($O220:AW220,0,MAX(COLUMN($O220:AW220))-COLUMN($O220:AW220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AX1275,N(OFFSET($O220:AX220,0,MAX(COLUMN($O220:AX220))-COLUMN($O220:AX220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AY1275,N(OFFSET($O220:AY220,0,MAX(COLUMN($O220:AY220))-COLUMN($O220:AY220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:AZ1275,N(OFFSET($O220:AZ220,0,MAX(COLUMN($O220:AZ220))-COLUMN($O220:AZ220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BA1275,N(OFFSET($O220:BA220,0,MAX(COLUMN($O220:BA220))-COLUMN($O220:BA220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BB1275,N(OFFSET($O220:BB220,0,MAX(COLUMN($O220:BB220))-COLUMN($O220:BB220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BC1275,N(OFFSET($O220:BC220,0,MAX(COLUMN($O220:BC220))-COLUMN($O220:BC220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BD1275,N(OFFSET($O220:BD220,0,MAX(COLUMN($O220:BD220))-COLUMN($O220:BD220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BE1275,N(OFFSET($O220:BE220,0,MAX(COLUMN($O220:BE220))-COLUMN($O220:BE220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BF1275,N(OFFSET($O220:BF220,0,MAX(COLUMN($O220:BF220))-COLUMN($O220:BF220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BG1275,N(OFFSET($O220:BG220,0,MAX(COLUMN($O220:BG220))-COLUMN($O220:BG220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BH1275,N(OFFSET($O220:BH220,0,MAX(COLUMN($O220:BH220))-COLUMN($O220:BH220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BI1275,N(OFFSET($O220:BI220,0,MAX(COLUMN($O220:BI220))-COLUMN($O220:BI220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BJ1275,N(OFFSET($O220:BJ220,0,MAX(COLUMN($O220:BJ220))-COLUMN($O220:BJ220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BK1275,N(OFFSET($O220:BK220,0,MAX(COLUMN($O220:BK220))-COLUMN($O220:BK220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BL1275,N(OFFSET($O220:BL220,0,MAX(COLUMN($O220:BL220))-COLUMN($O220:BL220),1,1)))*$H1333","v":0},{"$f":"-SUMPRODUCT($O1275:BM1275,N(OFFSET($O220:BM220,0,MAX(COLUMN($O220:BM220))-COLUMN($O220:BM220),1,1)))*$H1333","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1276:O1276,N(OFFSET($O221:O221,0,MAX(COLUMN($O221:O221))-COLUMN($O221:O221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:P1276,N(OFFSET($O221:P221,0,MAX(COLUMN($O221:P221))-COLUMN($O221:P221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:Q1276,N(OFFSET($O221:Q221,0,MAX(COLUMN($O221:Q221))-COLUMN($O221:Q221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:R1276,N(OFFSET($O221:R221,0,MAX(COLUMN($O221:R221))-COLUMN($O221:R221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:S1276,N(OFFSET($O221:S221,0,MAX(COLUMN($O221:S221))-COLUMN($O221:S221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:T1276,N(OFFSET($O221:T221,0,MAX(COLUMN($O221:T221))-COLUMN($O221:T221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:U1276,N(OFFSET($O221:U221,0,MAX(COLUMN($O221:U221))-COLUMN($O221:U221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:V1276,N(OFFSET($O221:V221,0,MAX(COLUMN($O221:V221))-COLUMN($O221:V221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:W1276,N(OFFSET($O221:W221,0,MAX(COLUMN($O221:W221))-COLUMN($O221:W221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:X1276,N(OFFSET($O221:X221,0,MAX(COLUMN($O221:X221))-COLUMN($O221:X221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:Y1276,N(OFFSET($O221:Y221,0,MAX(COLUMN($O221:Y221))-COLUMN($O221:Y221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:Z1276,N(OFFSET($O221:Z221,0,MAX(COLUMN($O221:Z221))-COLUMN($O221:Z221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AA1276,N(OFFSET($O221:AA221,0,MAX(COLUMN($O221:AA221))-COLUMN($O221:AA221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AB1276,N(OFFSET($O221:AB221,0,MAX(COLUMN($O221:AB221))-COLUMN($O221:AB221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AC1276,N(OFFSET($O221:AC221,0,MAX(COLUMN($O221:AC221))-COLUMN($O221:AC221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AD1276,N(OFFSET($O221:AD221,0,MAX(COLUMN($O221:AD221))-COLUMN($O221:AD221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AE1276,N(OFFSET($O221:AE221,0,MAX(COLUMN($O221:AE221))-COLUMN($O221:AE221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AF1276,N(OFFSET($O221:AF221,0,MAX(COLUMN($O221:AF221))-COLUMN($O221:AF221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AG1276,N(OFFSET($O221:AG221,0,MAX(COLUMN($O221:AG221))-COLUMN($O221:AG221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AH1276,N(OFFSET($O221:AH221,0,MAX(COLUMN($O221:AH221))-COLUMN($O221:AH221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AI1276,N(OFFSET($O221:AI221,0,MAX(COLUMN($O221:AI221))-COLUMN($O221:AI221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AJ1276,N(OFFSET($O221:AJ221,0,MAX(COLUMN($O221:AJ221))-COLUMN($O221:AJ221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AK1276,N(OFFSET($O221:AK221,0,MAX(COLUMN($O221:AK221))-COLUMN($O221:AK221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AL1276,N(OFFSET($O221:AL221,0,MAX(COLUMN($O221:AL221))-COLUMN($O221:AL221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AM1276,N(OFFSET($O221:AM221,0,MAX(COLUMN($O221:AM221))-COLUMN($O221:AM221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AN1276,N(OFFSET($O221:AN221,0,MAX(COLUMN($O221:AN221))-COLUMN($O221:AN221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AO1276,N(OFFSET($O221:AO221,0,MAX(COLUMN($O221:AO221))-COLUMN($O221:AO221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AP1276,N(OFFSET($O221:AP221,0,MAX(COLUMN($O221:AP221))-COLUMN($O221:AP221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AQ1276,N(OFFSET($O221:AQ221,0,MAX(COLUMN($O221:AQ221))-COLUMN($O221:AQ221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AR1276,N(OFFSET($O221:AR221,0,MAX(COLUMN($O221:AR221))-COLUMN($O221:AR221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AS1276,N(OFFSET($O221:AS221,0,MAX(COLUMN($O221:AS221))-COLUMN($O221:AS221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AT1276,N(OFFSET($O221:AT221,0,MAX(COLUMN($O221:AT221))-COLUMN($O221:AT221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AU1276,N(OFFSET($O221:AU221,0,MAX(COLUMN($O221:AU221))-COLUMN($O221:AU221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AV1276,N(OFFSET($O221:AV221,0,MAX(COLUMN($O221:AV221))-COLUMN($O221:AV221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AW1276,N(OFFSET($O221:AW221,0,MAX(COLUMN($O221:AW221))-COLUMN($O221:AW221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AX1276,N(OFFSET($O221:AX221,0,MAX(COLUMN($O221:AX221))-COLUMN($O221:AX221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AY1276,N(OFFSET($O221:AY221,0,MAX(COLUMN($O221:AY221))-COLUMN($O221:AY221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:AZ1276,N(OFFSET($O221:AZ221,0,MAX(COLUMN($O221:AZ221))-COLUMN($O221:AZ221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BA1276,N(OFFSET($O221:BA221,0,MAX(COLUMN($O221:BA221))-COLUMN($O221:BA221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BB1276,N(OFFSET($O221:BB221,0,MAX(COLUMN($O221:BB221))-COLUMN($O221:BB221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BC1276,N(OFFSET($O221:BC221,0,MAX(COLUMN($O221:BC221))-COLUMN($O221:BC221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BD1276,N(OFFSET($O221:BD221,0,MAX(COLUMN($O221:BD221))-COLUMN($O221:BD221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BE1276,N(OFFSET($O221:BE221,0,MAX(COLUMN($O221:BE221))-COLUMN($O221:BE221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BF1276,N(OFFSET($O221:BF221,0,MAX(COLUMN($O221:BF221))-COLUMN($O221:BF221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BG1276,N(OFFSET($O221:BG221,0,MAX(COLUMN($O221:BG221))-COLUMN($O221:BG221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BH1276,N(OFFSET($O221:BH221,0,MAX(COLUMN($O221:BH221))-COLUMN($O221:BH221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BI1276,N(OFFSET($O221:BI221,0,MAX(COLUMN($O221:BI221))-COLUMN($O221:BI221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BJ1276,N(OFFSET($O221:BJ221,0,MAX(COLUMN($O221:BJ221))-COLUMN($O221:BJ221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BK1276,N(OFFSET($O221:BK221,0,MAX(COLUMN($O221:BK221))-COLUMN($O221:BK221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BL1276,N(OFFSET($O221:BL221,0,MAX(COLUMN($O221:BL221))-COLUMN($O221:BL221),1,1)))*$H1334","v":0},{"$f":"-SUMPRODUCT($O1276:BM1276,N(OFFSET($O221:BM221,0,MAX(COLUMN($O221:BM221))-COLUMN($O221:BM221),1,1)))*$H1334","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1277:O1277,N(OFFSET($O222:O222,0,MAX(COLUMN($O222:O222))-COLUMN($O222:O222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:P1277,N(OFFSET($O222:P222,0,MAX(COLUMN($O222:P222))-COLUMN($O222:P222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:Q1277,N(OFFSET($O222:Q222,0,MAX(COLUMN($O222:Q222))-COLUMN($O222:Q222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:R1277,N(OFFSET($O222:R222,0,MAX(COLUMN($O222:R222))-COLUMN($O222:R222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:S1277,N(OFFSET($O222:S222,0,MAX(COLUMN($O222:S222))-COLUMN($O222:S222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:T1277,N(OFFSET($O222:T222,0,MAX(COLUMN($O222:T222))-COLUMN($O222:T222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:U1277,N(OFFSET($O222:U222,0,MAX(COLUMN($O222:U222))-COLUMN($O222:U222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:V1277,N(OFFSET($O222:V222,0,MAX(COLUMN($O222:V222))-COLUMN($O222:V222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:W1277,N(OFFSET($O222:W222,0,MAX(COLUMN($O222:W222))-COLUMN($O222:W222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:X1277,N(OFFSET($O222:X222,0,MAX(COLUMN($O222:X222))-COLUMN($O222:X222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:Y1277,N(OFFSET($O222:Y222,0,MAX(COLUMN($O222:Y222))-COLUMN($O222:Y222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:Z1277,N(OFFSET($O222:Z222,0,MAX(COLUMN($O222:Z222))-COLUMN($O222:Z222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AA1277,N(OFFSET($O222:AA222,0,MAX(COLUMN($O222:AA222))-COLUMN($O222:AA222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AB1277,N(OFFSET($O222:AB222,0,MAX(COLUMN($O222:AB222))-COLUMN($O222:AB222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AC1277,N(OFFSET($O222:AC222,0,MAX(COLUMN($O222:AC222))-COLUMN($O222:AC222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AD1277,N(OFFSET($O222:AD222,0,MAX(COLUMN($O222:AD222))-COLUMN($O222:AD222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AE1277,N(OFFSET($O222:AE222,0,MAX(COLUMN($O222:AE222))-COLUMN($O222:AE222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AF1277,N(OFFSET($O222:AF222,0,MAX(COLUMN($O222:AF222))-COLUMN($O222:AF222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AG1277,N(OFFSET($O222:AG222,0,MAX(COLUMN($O222:AG222))-COLUMN($O222:AG222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AH1277,N(OFFSET($O222:AH222,0,MAX(COLUMN($O222:AH222))-COLUMN($O222:AH222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AI1277,N(OFFSET($O222:AI222,0,MAX(COLUMN($O222:AI222))-COLUMN($O222:AI222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AJ1277,N(OFFSET($O222:AJ222,0,MAX(COLUMN($O222:AJ222))-COLUMN($O222:AJ222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AK1277,N(OFFSET($O222:AK222,0,MAX(COLUMN($O222:AK222))-COLUMN($O222:AK222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AL1277,N(OFFSET($O222:AL222,0,MAX(COLUMN($O222:AL222))-COLUMN($O222:AL222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AM1277,N(OFFSET($O222:AM222,0,MAX(COLUMN($O222:AM222))-COLUMN($O222:AM222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AN1277,N(OFFSET($O222:AN222,0,MAX(COLUMN($O222:AN222))-COLUMN($O222:AN222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AO1277,N(OFFSET($O222:AO222,0,MAX(COLUMN($O222:AO222))-COLUMN($O222:AO222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AP1277,N(OFFSET($O222:AP222,0,MAX(COLUMN($O222:AP222))-COLUMN($O222:AP222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AQ1277,N(OFFSET($O222:AQ222,0,MAX(COLUMN($O222:AQ222))-COLUMN($O222:AQ222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AR1277,N(OFFSET($O222:AR222,0,MAX(COLUMN($O222:AR222))-COLUMN($O222:AR222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AS1277,N(OFFSET($O222:AS222,0,MAX(COLUMN($O222:AS222))-COLUMN($O222:AS222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AT1277,N(OFFSET($O222:AT222,0,MAX(COLUMN($O222:AT222))-COLUMN($O222:AT222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AU1277,N(OFFSET($O222:AU222,0,MAX(COLUMN($O222:AU222))-COLUMN($O222:AU222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AV1277,N(OFFSET($O222:AV222,0,MAX(COLUMN($O222:AV222))-COLUMN($O222:AV222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AW1277,N(OFFSET($O222:AW222,0,MAX(COLUMN($O222:AW222))-COLUMN($O222:AW222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AX1277,N(OFFSET($O222:AX222,0,MAX(COLUMN($O222:AX222))-COLUMN($O222:AX222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AY1277,N(OFFSET($O222:AY222,0,MAX(COLUMN($O222:AY222))-COLUMN($O222:AY222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:AZ1277,N(OFFSET($O222:AZ222,0,MAX(COLUMN($O222:AZ222))-COLUMN($O222:AZ222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BA1277,N(OFFSET($O222:BA222,0,MAX(COLUMN($O222:BA222))-COLUMN($O222:BA222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BB1277,N(OFFSET($O222:BB222,0,MAX(COLUMN($O222:BB222))-COLUMN($O222:BB222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BC1277,N(OFFSET($O222:BC222,0,MAX(COLUMN($O222:BC222))-COLUMN($O222:BC222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BD1277,N(OFFSET($O222:BD222,0,MAX(COLUMN($O222:BD222))-COLUMN($O222:BD222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BE1277,N(OFFSET($O222:BE222,0,MAX(COLUMN($O222:BE222))-COLUMN($O222:BE222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BF1277,N(OFFSET($O222:BF222,0,MAX(COLUMN($O222:BF222))-COLUMN($O222:BF222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BG1277,N(OFFSET($O222:BG222,0,MAX(COLUMN($O222:BG222))-COLUMN($O222:BG222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BH1277,N(OFFSET($O222:BH222,0,MAX(COLUMN($O222:BH222))-COLUMN($O222:BH222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BI1277,N(OFFSET($O222:BI222,0,MAX(COLUMN($O222:BI222))-COLUMN($O222:BI222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BJ1277,N(OFFSET($O222:BJ222,0,MAX(COLUMN($O222:BJ222))-COLUMN($O222:BJ222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BK1277,N(OFFSET($O222:BK222,0,MAX(COLUMN($O222:BK222))-COLUMN($O222:BK222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BL1277,N(OFFSET($O222:BL222,0,MAX(COLUMN($O222:BL222))-COLUMN($O222:BL222),1,1)))*$H1335","v":0},{"$f":"-SUMPRODUCT($O1277:BM1277,N(OFFSET($O222:BM222,0,MAX(COLUMN($O222:BM222))-COLUMN($O222:BM222),1,1)))*$H1335","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1278:O1278,N(OFFSET($O223:O223,0,MAX(COLUMN($O223:O223))-COLUMN($O223:O223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:P1278,N(OFFSET($O223:P223,0,MAX(COLUMN($O223:P223))-COLUMN($O223:P223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:Q1278,N(OFFSET($O223:Q223,0,MAX(COLUMN($O223:Q223))-COLUMN($O223:Q223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:R1278,N(OFFSET($O223:R223,0,MAX(COLUMN($O223:R223))-COLUMN($O223:R223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:S1278,N(OFFSET($O223:S223,0,MAX(COLUMN($O223:S223))-COLUMN($O223:S223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:T1278,N(OFFSET($O223:T223,0,MAX(COLUMN($O223:T223))-COLUMN($O223:T223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:U1278,N(OFFSET($O223:U223,0,MAX(COLUMN($O223:U223))-COLUMN($O223:U223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:V1278,N(OFFSET($O223:V223,0,MAX(COLUMN($O223:V223))-COLUMN($O223:V223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:W1278,N(OFFSET($O223:W223,0,MAX(COLUMN($O223:W223))-COLUMN($O223:W223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:X1278,N(OFFSET($O223:X223,0,MAX(COLUMN($O223:X223))-COLUMN($O223:X223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:Y1278,N(OFFSET($O223:Y223,0,MAX(COLUMN($O223:Y223))-COLUMN($O223:Y223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:Z1278,N(OFFSET($O223:Z223,0,MAX(COLUMN($O223:Z223))-COLUMN($O223:Z223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AA1278,N(OFFSET($O223:AA223,0,MAX(COLUMN($O223:AA223))-COLUMN($O223:AA223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AB1278,N(OFFSET($O223:AB223,0,MAX(COLUMN($O223:AB223))-COLUMN($O223:AB223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AC1278,N(OFFSET($O223:AC223,0,MAX(COLUMN($O223:AC223))-COLUMN($O223:AC223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AD1278,N(OFFSET($O223:AD223,0,MAX(COLUMN($O223:AD223))-COLUMN($O223:AD223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AE1278,N(OFFSET($O223:AE223,0,MAX(COLUMN($O223:AE223))-COLUMN($O223:AE223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AF1278,N(OFFSET($O223:AF223,0,MAX(COLUMN($O223:AF223))-COLUMN($O223:AF223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AG1278,N(OFFSET($O223:AG223,0,MAX(COLUMN($O223:AG223))-COLUMN($O223:AG223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AH1278,N(OFFSET($O223:AH223,0,MAX(COLUMN($O223:AH223))-COLUMN($O223:AH223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AI1278,N(OFFSET($O223:AI223,0,MAX(COLUMN($O223:AI223))-COLUMN($O223:AI223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AJ1278,N(OFFSET($O223:AJ223,0,MAX(COLUMN($O223:AJ223))-COLUMN($O223:AJ223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AK1278,N(OFFSET($O223:AK223,0,MAX(COLUMN($O223:AK223))-COLUMN($O223:AK223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AL1278,N(OFFSET($O223:AL223,0,MAX(COLUMN($O223:AL223))-COLUMN($O223:AL223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AM1278,N(OFFSET($O223:AM223,0,MAX(COLUMN($O223:AM223))-COLUMN($O223:AM223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AN1278,N(OFFSET($O223:AN223,0,MAX(COLUMN($O223:AN223))-COLUMN($O223:AN223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AO1278,N(OFFSET($O223:AO223,0,MAX(COLUMN($O223:AO223))-COLUMN($O223:AO223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AP1278,N(OFFSET($O223:AP223,0,MAX(COLUMN($O223:AP223))-COLUMN($O223:AP223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AQ1278,N(OFFSET($O223:AQ223,0,MAX(COLUMN($O223:AQ223))-COLUMN($O223:AQ223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AR1278,N(OFFSET($O223:AR223,0,MAX(COLUMN($O223:AR223))-COLUMN($O223:AR223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AS1278,N(OFFSET($O223:AS223,0,MAX(COLUMN($O223:AS223))-COLUMN($O223:AS223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AT1278,N(OFFSET($O223:AT223,0,MAX(COLUMN($O223:AT223))-COLUMN($O223:AT223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AU1278,N(OFFSET($O223:AU223,0,MAX(COLUMN($O223:AU223))-COLUMN($O223:AU223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AV1278,N(OFFSET($O223:AV223,0,MAX(COLUMN($O223:AV223))-COLUMN($O223:AV223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AW1278,N(OFFSET($O223:AW223,0,MAX(COLUMN($O223:AW223))-COLUMN($O223:AW223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AX1278,N(OFFSET($O223:AX223,0,MAX(COLUMN($O223:AX223))-COLUMN($O223:AX223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AY1278,N(OFFSET($O223:AY223,0,MAX(COLUMN($O223:AY223))-COLUMN($O223:AY223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:AZ1278,N(OFFSET($O223:AZ223,0,MAX(COLUMN($O223:AZ223))-COLUMN($O223:AZ223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BA1278,N(OFFSET($O223:BA223,0,MAX(COLUMN($O223:BA223))-COLUMN($O223:BA223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BB1278,N(OFFSET($O223:BB223,0,MAX(COLUMN($O223:BB223))-COLUMN($O223:BB223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BC1278,N(OFFSET($O223:BC223,0,MAX(COLUMN($O223:BC223))-COLUMN($O223:BC223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BD1278,N(OFFSET($O223:BD223,0,MAX(COLUMN($O223:BD223))-COLUMN($O223:BD223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BE1278,N(OFFSET($O223:BE223,0,MAX(COLUMN($O223:BE223))-COLUMN($O223:BE223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BF1278,N(OFFSET($O223:BF223,0,MAX(COLUMN($O223:BF223))-COLUMN($O223:BF223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BG1278,N(OFFSET($O223:BG223,0,MAX(COLUMN($O223:BG223))-COLUMN($O223:BG223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BH1278,N(OFFSET($O223:BH223,0,MAX(COLUMN($O223:BH223))-COLUMN($O223:BH223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BI1278,N(OFFSET($O223:BI223,0,MAX(COLUMN($O223:BI223))-COLUMN($O223:BI223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BJ1278,N(OFFSET($O223:BJ223,0,MAX(COLUMN($O223:BJ223))-COLUMN($O223:BJ223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BK1278,N(OFFSET($O223:BK223,0,MAX(COLUMN($O223:BK223))-COLUMN($O223:BK223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BL1278,N(OFFSET($O223:BL223,0,MAX(COLUMN($O223:BL223))-COLUMN($O223:BL223),1,1)))*$H1336","v":0},{"$f":"-SUMPRODUCT($O1278:BM1278,N(OFFSET($O223:BM223,0,MAX(COLUMN($O223:BM223))-COLUMN($O223:BM223),1,1)))*$H1336","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1279:O1279,N(OFFSET($O224:O224,0,MAX(COLUMN($O224:O224))-COLUMN($O224:O224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:P1279,N(OFFSET($O224:P224,0,MAX(COLUMN($O224:P224))-COLUMN($O224:P224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:Q1279,N(OFFSET($O224:Q224,0,MAX(COLUMN($O224:Q224))-COLUMN($O224:Q224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:R1279,N(OFFSET($O224:R224,0,MAX(COLUMN($O224:R224))-COLUMN($O224:R224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:S1279,N(OFFSET($O224:S224,0,MAX(COLUMN($O224:S224))-COLUMN($O224:S224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:T1279,N(OFFSET($O224:T224,0,MAX(COLUMN($O224:T224))-COLUMN($O224:T224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:U1279,N(OFFSET($O224:U224,0,MAX(COLUMN($O224:U224))-COLUMN($O224:U224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:V1279,N(OFFSET($O224:V224,0,MAX(COLUMN($O224:V224))-COLUMN($O224:V224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:W1279,N(OFFSET($O224:W224,0,MAX(COLUMN($O224:W224))-COLUMN($O224:W224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:X1279,N(OFFSET($O224:X224,0,MAX(COLUMN($O224:X224))-COLUMN($O224:X224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:Y1279,N(OFFSET($O224:Y224,0,MAX(COLUMN($O224:Y224))-COLUMN($O224:Y224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:Z1279,N(OFFSET($O224:Z224,0,MAX(COLUMN($O224:Z224))-COLUMN($O224:Z224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AA1279,N(OFFSET($O224:AA224,0,MAX(COLUMN($O224:AA224))-COLUMN($O224:AA224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AB1279,N(OFFSET($O224:AB224,0,MAX(COLUMN($O224:AB224))-COLUMN($O224:AB224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AC1279,N(OFFSET($O224:AC224,0,MAX(COLUMN($O224:AC224))-COLUMN($O224:AC224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AD1279,N(OFFSET($O224:AD224,0,MAX(COLUMN($O224:AD224))-COLUMN($O224:AD224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AE1279,N(OFFSET($O224:AE224,0,MAX(COLUMN($O224:AE224))-COLUMN($O224:AE224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AF1279,N(OFFSET($O224:AF224,0,MAX(COLUMN($O224:AF224))-COLUMN($O224:AF224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AG1279,N(OFFSET($O224:AG224,0,MAX(COLUMN($O224:AG224))-COLUMN($O224:AG224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AH1279,N(OFFSET($O224:AH224,0,MAX(COLUMN($O224:AH224))-COLUMN($O224:AH224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AI1279,N(OFFSET($O224:AI224,0,MAX(COLUMN($O224:AI224))-COLUMN($O224:AI224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AJ1279,N(OFFSET($O224:AJ224,0,MAX(COLUMN($O224:AJ224))-COLUMN($O224:AJ224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AK1279,N(OFFSET($O224:AK224,0,MAX(COLUMN($O224:AK224))-COLUMN($O224:AK224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AL1279,N(OFFSET($O224:AL224,0,MAX(COLUMN($O224:AL224))-COLUMN($O224:AL224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AM1279,N(OFFSET($O224:AM224,0,MAX(COLUMN($O224:AM224))-COLUMN($O224:AM224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AN1279,N(OFFSET($O224:AN224,0,MAX(COLUMN($O224:AN224))-COLUMN($O224:AN224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AO1279,N(OFFSET($O224:AO224,0,MAX(COLUMN($O224:AO224))-COLUMN($O224:AO224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AP1279,N(OFFSET($O224:AP224,0,MAX(COLUMN($O224:AP224))-COLUMN($O224:AP224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AQ1279,N(OFFSET($O224:AQ224,0,MAX(COLUMN($O224:AQ224))-COLUMN($O224:AQ224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AR1279,N(OFFSET($O224:AR224,0,MAX(COLUMN($O224:AR224))-COLUMN($O224:AR224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AS1279,N(OFFSET($O224:AS224,0,MAX(COLUMN($O224:AS224))-COLUMN($O224:AS224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AT1279,N(OFFSET($O224:AT224,0,MAX(COLUMN($O224:AT224))-COLUMN($O224:AT224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AU1279,N(OFFSET($O224:AU224,0,MAX(COLUMN($O224:AU224))-COLUMN($O224:AU224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AV1279,N(OFFSET($O224:AV224,0,MAX(COLUMN($O224:AV224))-COLUMN($O224:AV224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AW1279,N(OFFSET($O224:AW224,0,MAX(COLUMN($O224:AW224))-COLUMN($O224:AW224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AX1279,N(OFFSET($O224:AX224,0,MAX(COLUMN($O224:AX224))-COLUMN($O224:AX224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AY1279,N(OFFSET($O224:AY224,0,MAX(COLUMN($O224:AY224))-COLUMN($O224:AY224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:AZ1279,N(OFFSET($O224:AZ224,0,MAX(COLUMN($O224:AZ224))-COLUMN($O224:AZ224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BA1279,N(OFFSET($O224:BA224,0,MAX(COLUMN($O224:BA224))-COLUMN($O224:BA224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BB1279,N(OFFSET($O224:BB224,0,MAX(COLUMN($O224:BB224))-COLUMN($O224:BB224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BC1279,N(OFFSET($O224:BC224,0,MAX(COLUMN($O224:BC224))-COLUMN($O224:BC224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BD1279,N(OFFSET($O224:BD224,0,MAX(COLUMN($O224:BD224))-COLUMN($O224:BD224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BE1279,N(OFFSET($O224:BE224,0,MAX(COLUMN($O224:BE224))-COLUMN($O224:BE224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BF1279,N(OFFSET($O224:BF224,0,MAX(COLUMN($O224:BF224))-COLUMN($O224:BF224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BG1279,N(OFFSET($O224:BG224,0,MAX(COLUMN($O224:BG224))-COLUMN($O224:BG224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BH1279,N(OFFSET($O224:BH224,0,MAX(COLUMN($O224:BH224))-COLUMN($O224:BH224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BI1279,N(OFFSET($O224:BI224,0,MAX(COLUMN($O224:BI224))-COLUMN($O224:BI224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BJ1279,N(OFFSET($O224:BJ224,0,MAX(COLUMN($O224:BJ224))-COLUMN($O224:BJ224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BK1279,N(OFFSET($O224:BK224,0,MAX(COLUMN($O224:BK224))-COLUMN($O224:BK224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BL1279,N(OFFSET($O224:BL224,0,MAX(COLUMN($O224:BL224))-COLUMN($O224:BL224),1,1)))*$H1337","v":0},{"$f":"-SUMPRODUCT($O1279:BM1279,N(OFFSET($O224:BM224,0,MAX(COLUMN($O224:BM224))-COLUMN($O224:BM224),1,1)))*$H1337","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1280:O1280,N(OFFSET($O225:O225,0,MAX(COLUMN($O225:O225))-COLUMN($O225:O225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:P1280,N(OFFSET($O225:P225,0,MAX(COLUMN($O225:P225))-COLUMN($O225:P225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:Q1280,N(OFFSET($O225:Q225,0,MAX(COLUMN($O225:Q225))-COLUMN($O225:Q225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:R1280,N(OFFSET($O225:R225,0,MAX(COLUMN($O225:R225))-COLUMN($O225:R225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:S1280,N(OFFSET($O225:S225,0,MAX(COLUMN($O225:S225))-COLUMN($O225:S225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:T1280,N(OFFSET($O225:T225,0,MAX(COLUMN($O225:T225))-COLUMN($O225:T225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:U1280,N(OFFSET($O225:U225,0,MAX(COLUMN($O225:U225))-COLUMN($O225:U225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:V1280,N(OFFSET($O225:V225,0,MAX(COLUMN($O225:V225))-COLUMN($O225:V225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:W1280,N(OFFSET($O225:W225,0,MAX(COLUMN($O225:W225))-COLUMN($O225:W225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:X1280,N(OFFSET($O225:X225,0,MAX(COLUMN($O225:X225))-COLUMN($O225:X225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:Y1280,N(OFFSET($O225:Y225,0,MAX(COLUMN($O225:Y225))-COLUMN($O225:Y225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:Z1280,N(OFFSET($O225:Z225,0,MAX(COLUMN($O225:Z225))-COLUMN($O225:Z225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AA1280,N(OFFSET($O225:AA225,0,MAX(COLUMN($O225:AA225))-COLUMN($O225:AA225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AB1280,N(OFFSET($O225:AB225,0,MAX(COLUMN($O225:AB225))-COLUMN($O225:AB225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AC1280,N(OFFSET($O225:AC225,0,MAX(COLUMN($O225:AC225))-COLUMN($O225:AC225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AD1280,N(OFFSET($O225:AD225,0,MAX(COLUMN($O225:AD225))-COLUMN($O225:AD225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AE1280,N(OFFSET($O225:AE225,0,MAX(COLUMN($O225:AE225))-COLUMN($O225:AE225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AF1280,N(OFFSET($O225:AF225,0,MAX(COLUMN($O225:AF225))-COLUMN($O225:AF225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AG1280,N(OFFSET($O225:AG225,0,MAX(COLUMN($O225:AG225))-COLUMN($O225:AG225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AH1280,N(OFFSET($O225:AH225,0,MAX(COLUMN($O225:AH225))-COLUMN($O225:AH225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AI1280,N(OFFSET($O225:AI225,0,MAX(COLUMN($O225:AI225))-COLUMN($O225:AI225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AJ1280,N(OFFSET($O225:AJ225,0,MAX(COLUMN($O225:AJ225))-COLUMN($O225:AJ225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AK1280,N(OFFSET($O225:AK225,0,MAX(COLUMN($O225:AK225))-COLUMN($O225:AK225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AL1280,N(OFFSET($O225:AL225,0,MAX(COLUMN($O225:AL225))-COLUMN($O225:AL225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AM1280,N(OFFSET($O225:AM225,0,MAX(COLUMN($O225:AM225))-COLUMN($O225:AM225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AN1280,N(OFFSET($O225:AN225,0,MAX(COLUMN($O225:AN225))-COLUMN($O225:AN225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AO1280,N(OFFSET($O225:AO225,0,MAX(COLUMN($O225:AO225))-COLUMN($O225:AO225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AP1280,N(OFFSET($O225:AP225,0,MAX(COLUMN($O225:AP225))-COLUMN($O225:AP225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AQ1280,N(OFFSET($O225:AQ225,0,MAX(COLUMN($O225:AQ225))-COLUMN($O225:AQ225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AR1280,N(OFFSET($O225:AR225,0,MAX(COLUMN($O225:AR225))-COLUMN($O225:AR225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AS1280,N(OFFSET($O225:AS225,0,MAX(COLUMN($O225:AS225))-COLUMN($O225:AS225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AT1280,N(OFFSET($O225:AT225,0,MAX(COLUMN($O225:AT225))-COLUMN($O225:AT225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AU1280,N(OFFSET($O225:AU225,0,MAX(COLUMN($O225:AU225))-COLUMN($O225:AU225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AV1280,N(OFFSET($O225:AV225,0,MAX(COLUMN($O225:AV225))-COLUMN($O225:AV225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AW1280,N(OFFSET($O225:AW225,0,MAX(COLUMN($O225:AW225))-COLUMN($O225:AW225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AX1280,N(OFFSET($O225:AX225,0,MAX(COLUMN($O225:AX225))-COLUMN($O225:AX225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AY1280,N(OFFSET($O225:AY225,0,MAX(COLUMN($O225:AY225))-COLUMN($O225:AY225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:AZ1280,N(OFFSET($O225:AZ225,0,MAX(COLUMN($O225:AZ225))-COLUMN($O225:AZ225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BA1280,N(OFFSET($O225:BA225,0,MAX(COLUMN($O225:BA225))-COLUMN($O225:BA225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BB1280,N(OFFSET($O225:BB225,0,MAX(COLUMN($O225:BB225))-COLUMN($O225:BB225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BC1280,N(OFFSET($O225:BC225,0,MAX(COLUMN($O225:BC225))-COLUMN($O225:BC225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BD1280,N(OFFSET($O225:BD225,0,MAX(COLUMN($O225:BD225))-COLUMN($O225:BD225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BE1280,N(OFFSET($O225:BE225,0,MAX(COLUMN($O225:BE225))-COLUMN($O225:BE225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BF1280,N(OFFSET($O225:BF225,0,MAX(COLUMN($O225:BF225))-COLUMN($O225:BF225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BG1280,N(OFFSET($O225:BG225,0,MAX(COLUMN($O225:BG225))-COLUMN($O225:BG225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BH1280,N(OFFSET($O225:BH225,0,MAX(COLUMN($O225:BH225))-COLUMN($O225:BH225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BI1280,N(OFFSET($O225:BI225,0,MAX(COLUMN($O225:BI225))-COLUMN($O225:BI225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BJ1280,N(OFFSET($O225:BJ225,0,MAX(COLUMN($O225:BJ225))-COLUMN($O225:BJ225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BK1280,N(OFFSET($O225:BK225,0,MAX(COLUMN($O225:BK225))-COLUMN($O225:BK225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BL1280,N(OFFSET($O225:BL225,0,MAX(COLUMN($O225:BL225))-COLUMN($O225:BL225),1,1)))*$H1338","v":0},{"$f":"-SUMPRODUCT($O1280:BM1280,N(OFFSET($O225:BM225,0,MAX(COLUMN($O225:BM225))-COLUMN($O225:BM225),1,1)))*$H1338","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1281:O1281,N(OFFSET($O226:O226,0,MAX(COLUMN($O226:O226))-COLUMN($O226:O226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:P1281,N(OFFSET($O226:P226,0,MAX(COLUMN($O226:P226))-COLUMN($O226:P226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:Q1281,N(OFFSET($O226:Q226,0,MAX(COLUMN($O226:Q226))-COLUMN($O226:Q226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:R1281,N(OFFSET($O226:R226,0,MAX(COLUMN($O226:R226))-COLUMN($O226:R226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:S1281,N(OFFSET($O226:S226,0,MAX(COLUMN($O226:S226))-COLUMN($O226:S226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:T1281,N(OFFSET($O226:T226,0,MAX(COLUMN($O226:T226))-COLUMN($O226:T226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:U1281,N(OFFSET($O226:U226,0,MAX(COLUMN($O226:U226))-COLUMN($O226:U226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:V1281,N(OFFSET($O226:V226,0,MAX(COLUMN($O226:V226))-COLUMN($O226:V226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:W1281,N(OFFSET($O226:W226,0,MAX(COLUMN($O226:W226))-COLUMN($O226:W226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:X1281,N(OFFSET($O226:X226,0,MAX(COLUMN($O226:X226))-COLUMN($O226:X226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:Y1281,N(OFFSET($O226:Y226,0,MAX(COLUMN($O226:Y226))-COLUMN($O226:Y226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:Z1281,N(OFFSET($O226:Z226,0,MAX(COLUMN($O226:Z226))-COLUMN($O226:Z226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AA1281,N(OFFSET($O226:AA226,0,MAX(COLUMN($O226:AA226))-COLUMN($O226:AA226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AB1281,N(OFFSET($O226:AB226,0,MAX(COLUMN($O226:AB226))-COLUMN($O226:AB226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AC1281,N(OFFSET($O226:AC226,0,MAX(COLUMN($O226:AC226))-COLUMN($O226:AC226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AD1281,N(OFFSET($O226:AD226,0,MAX(COLUMN($O226:AD226))-COLUMN($O226:AD226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AE1281,N(OFFSET($O226:AE226,0,MAX(COLUMN($O226:AE226))-COLUMN($O226:AE226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AF1281,N(OFFSET($O226:AF226,0,MAX(COLUMN($O226:AF226))-COLUMN($O226:AF226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AG1281,N(OFFSET($O226:AG226,0,MAX(COLUMN($O226:AG226))-COLUMN($O226:AG226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AH1281,N(OFFSET($O226:AH226,0,MAX(COLUMN($O226:AH226))-COLUMN($O226:AH226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AI1281,N(OFFSET($O226:AI226,0,MAX(COLUMN($O226:AI226))-COLUMN($O226:AI226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AJ1281,N(OFFSET($O226:AJ226,0,MAX(COLUMN($O226:AJ226))-COLUMN($O226:AJ226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AK1281,N(OFFSET($O226:AK226,0,MAX(COLUMN($O226:AK226))-COLUMN($O226:AK226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AL1281,N(OFFSET($O226:AL226,0,MAX(COLUMN($O226:AL226))-COLUMN($O226:AL226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AM1281,N(OFFSET($O226:AM226,0,MAX(COLUMN($O226:AM226))-COLUMN($O226:AM226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AN1281,N(OFFSET($O226:AN226,0,MAX(COLUMN($O226:AN226))-COLUMN($O226:AN226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AO1281,N(OFFSET($O226:AO226,0,MAX(COLUMN($O226:AO226))-COLUMN($O226:AO226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AP1281,N(OFFSET($O226:AP226,0,MAX(COLUMN($O226:AP226))-COLUMN($O226:AP226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AQ1281,N(OFFSET($O226:AQ226,0,MAX(COLUMN($O226:AQ226))-COLUMN($O226:AQ226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AR1281,N(OFFSET($O226:AR226,0,MAX(COLUMN($O226:AR226))-COLUMN($O226:AR226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AS1281,N(OFFSET($O226:AS226,0,MAX(COLUMN($O226:AS226))-COLUMN($O226:AS226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AT1281,N(OFFSET($O226:AT226,0,MAX(COLUMN($O226:AT226))-COLUMN($O226:AT226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AU1281,N(OFFSET($O226:AU226,0,MAX(COLUMN($O226:AU226))-COLUMN($O226:AU226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AV1281,N(OFFSET($O226:AV226,0,MAX(COLUMN($O226:AV226))-COLUMN($O226:AV226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AW1281,N(OFFSET($O226:AW226,0,MAX(COLUMN($O226:AW226))-COLUMN($O226:AW226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AX1281,N(OFFSET($O226:AX226,0,MAX(COLUMN($O226:AX226))-COLUMN($O226:AX226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AY1281,N(OFFSET($O226:AY226,0,MAX(COLUMN($O226:AY226))-COLUMN($O226:AY226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:AZ1281,N(OFFSET($O226:AZ226,0,MAX(COLUMN($O226:AZ226))-COLUMN($O226:AZ226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BA1281,N(OFFSET($O226:BA226,0,MAX(COLUMN($O226:BA226))-COLUMN($O226:BA226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BB1281,N(OFFSET($O226:BB226,0,MAX(COLUMN($O226:BB226))-COLUMN($O226:BB226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BC1281,N(OFFSET($O226:BC226,0,MAX(COLUMN($O226:BC226))-COLUMN($O226:BC226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BD1281,N(OFFSET($O226:BD226,0,MAX(COLUMN($O226:BD226))-COLUMN($O226:BD226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BE1281,N(OFFSET($O226:BE226,0,MAX(COLUMN($O226:BE226))-COLUMN($O226:BE226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BF1281,N(OFFSET($O226:BF226,0,MAX(COLUMN($O226:BF226))-COLUMN($O226:BF226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BG1281,N(OFFSET($O226:BG226,0,MAX(COLUMN($O226:BG226))-COLUMN($O226:BG226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BH1281,N(OFFSET($O226:BH226,0,MAX(COLUMN($O226:BH226))-COLUMN($O226:BH226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BI1281,N(OFFSET($O226:BI226,0,MAX(COLUMN($O226:BI226))-COLUMN($O226:BI226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BJ1281,N(OFFSET($O226:BJ226,0,MAX(COLUMN($O226:BJ226))-COLUMN($O226:BJ226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BK1281,N(OFFSET($O226:BK226,0,MAX(COLUMN($O226:BK226))-COLUMN($O226:BK226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BL1281,N(OFFSET($O226:BL226,0,MAX(COLUMN($O226:BL226))-COLUMN($O226:BL226),1,1)))*$H1339","v":0},{"$f":"-SUMPRODUCT($O1281:BM1281,N(OFFSET($O226:BM226,0,MAX(COLUMN($O226:BM226))-COLUMN($O226:BM226),1,1)))*$H1339","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1282:O1282,N(OFFSET($O227:O227,0,MAX(COLUMN($O227:O227))-COLUMN($O227:O227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:P1282,N(OFFSET($O227:P227,0,MAX(COLUMN($O227:P227))-COLUMN($O227:P227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:Q1282,N(OFFSET($O227:Q227,0,MAX(COLUMN($O227:Q227))-COLUMN($O227:Q227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:R1282,N(OFFSET($O227:R227,0,MAX(COLUMN($O227:R227))-COLUMN($O227:R227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:S1282,N(OFFSET($O227:S227,0,MAX(COLUMN($O227:S227))-COLUMN($O227:S227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:T1282,N(OFFSET($O227:T227,0,MAX(COLUMN($O227:T227))-COLUMN($O227:T227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:U1282,N(OFFSET($O227:U227,0,MAX(COLUMN($O227:U227))-COLUMN($O227:U227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:V1282,N(OFFSET($O227:V227,0,MAX(COLUMN($O227:V227))-COLUMN($O227:V227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:W1282,N(OFFSET($O227:W227,0,MAX(COLUMN($O227:W227))-COLUMN($O227:W227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:X1282,N(OFFSET($O227:X227,0,MAX(COLUMN($O227:X227))-COLUMN($O227:X227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:Y1282,N(OFFSET($O227:Y227,0,MAX(COLUMN($O227:Y227))-COLUMN($O227:Y227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:Z1282,N(OFFSET($O227:Z227,0,MAX(COLUMN($O227:Z227))-COLUMN($O227:Z227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AA1282,N(OFFSET($O227:AA227,0,MAX(COLUMN($O227:AA227))-COLUMN($O227:AA227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AB1282,N(OFFSET($O227:AB227,0,MAX(COLUMN($O227:AB227))-COLUMN($O227:AB227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AC1282,N(OFFSET($O227:AC227,0,MAX(COLUMN($O227:AC227))-COLUMN($O227:AC227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AD1282,N(OFFSET($O227:AD227,0,MAX(COLUMN($O227:AD227))-COLUMN($O227:AD227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AE1282,N(OFFSET($O227:AE227,0,MAX(COLUMN($O227:AE227))-COLUMN($O227:AE227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AF1282,N(OFFSET($O227:AF227,0,MAX(COLUMN($O227:AF227))-COLUMN($O227:AF227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AG1282,N(OFFSET($O227:AG227,0,MAX(COLUMN($O227:AG227))-COLUMN($O227:AG227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AH1282,N(OFFSET($O227:AH227,0,MAX(COLUMN($O227:AH227))-COLUMN($O227:AH227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AI1282,N(OFFSET($O227:AI227,0,MAX(COLUMN($O227:AI227))-COLUMN($O227:AI227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AJ1282,N(OFFSET($O227:AJ227,0,MAX(COLUMN($O227:AJ227))-COLUMN($O227:AJ227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AK1282,N(OFFSET($O227:AK227,0,MAX(COLUMN($O227:AK227))-COLUMN($O227:AK227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AL1282,N(OFFSET($O227:AL227,0,MAX(COLUMN($O227:AL227))-COLUMN($O227:AL227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AM1282,N(OFFSET($O227:AM227,0,MAX(COLUMN($O227:AM227))-COLUMN($O227:AM227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AN1282,N(OFFSET($O227:AN227,0,MAX(COLUMN($O227:AN227))-COLUMN($O227:AN227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AO1282,N(OFFSET($O227:AO227,0,MAX(COLUMN($O227:AO227))-COLUMN($O227:AO227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AP1282,N(OFFSET($O227:AP227,0,MAX(COLUMN($O227:AP227))-COLUMN($O227:AP227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AQ1282,N(OFFSET($O227:AQ227,0,MAX(COLUMN($O227:AQ227))-COLUMN($O227:AQ227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AR1282,N(OFFSET($O227:AR227,0,MAX(COLUMN($O227:AR227))-COLUMN($O227:AR227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AS1282,N(OFFSET($O227:AS227,0,MAX(COLUMN($O227:AS227))-COLUMN($O227:AS227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AT1282,N(OFFSET($O227:AT227,0,MAX(COLUMN($O227:AT227))-COLUMN($O227:AT227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AU1282,N(OFFSET($O227:AU227,0,MAX(COLUMN($O227:AU227))-COLUMN($O227:AU227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AV1282,N(OFFSET($O227:AV227,0,MAX(COLUMN($O227:AV227))-COLUMN($O227:AV227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AW1282,N(OFFSET($O227:AW227,0,MAX(COLUMN($O227:AW227))-COLUMN($O227:AW227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AX1282,N(OFFSET($O227:AX227,0,MAX(COLUMN($O227:AX227))-COLUMN($O227:AX227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AY1282,N(OFFSET($O227:AY227,0,MAX(COLUMN($O227:AY227))-COLUMN($O227:AY227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:AZ1282,N(OFFSET($O227:AZ227,0,MAX(COLUMN($O227:AZ227))-COLUMN($O227:AZ227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BA1282,N(OFFSET($O227:BA227,0,MAX(COLUMN($O227:BA227))-COLUMN($O227:BA227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BB1282,N(OFFSET($O227:BB227,0,MAX(COLUMN($O227:BB227))-COLUMN($O227:BB227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BC1282,N(OFFSET($O227:BC227,0,MAX(COLUMN($O227:BC227))-COLUMN($O227:BC227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BD1282,N(OFFSET($O227:BD227,0,MAX(COLUMN($O227:BD227))-COLUMN($O227:BD227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BE1282,N(OFFSET($O227:BE227,0,MAX(COLUMN($O227:BE227))-COLUMN($O227:BE227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BF1282,N(OFFSET($O227:BF227,0,MAX(COLUMN($O227:BF227))-COLUMN($O227:BF227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BG1282,N(OFFSET($O227:BG227,0,MAX(COLUMN($O227:BG227))-COLUMN($O227:BG227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BH1282,N(OFFSET($O227:BH227,0,MAX(COLUMN($O227:BH227))-COLUMN($O227:BH227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BI1282,N(OFFSET($O227:BI227,0,MAX(COLUMN($O227:BI227))-COLUMN($O227:BI227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BJ1282,N(OFFSET($O227:BJ227,0,MAX(COLUMN($O227:BJ227))-COLUMN($O227:BJ227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BK1282,N(OFFSET($O227:BK227,0,MAX(COLUMN($O227:BK227))-COLUMN($O227:BK227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BL1282,N(OFFSET($O227:BL227,0,MAX(COLUMN($O227:BL227))-COLUMN($O227:BL227),1,1)))*$H1340","v":0},{"$f":"-SUMPRODUCT($O1282:BM1282,N(OFFSET($O227:BM227,0,MAX(COLUMN($O227:BM227))-COLUMN($O227:BM227),1,1)))*$H1340","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1283:O1283,N(OFFSET($O228:O228,0,MAX(COLUMN($O228:O228))-COLUMN($O228:O228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:P1283,N(OFFSET($O228:P228,0,MAX(COLUMN($O228:P228))-COLUMN($O228:P228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:Q1283,N(OFFSET($O228:Q228,0,MAX(COLUMN($O228:Q228))-COLUMN($O228:Q228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:R1283,N(OFFSET($O228:R228,0,MAX(COLUMN($O228:R228))-COLUMN($O228:R228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:S1283,N(OFFSET($O228:S228,0,MAX(COLUMN($O228:S228))-COLUMN($O228:S228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:T1283,N(OFFSET($O228:T228,0,MAX(COLUMN($O228:T228))-COLUMN($O228:T228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:U1283,N(OFFSET($O228:U228,0,MAX(COLUMN($O228:U228))-COLUMN($O228:U228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:V1283,N(OFFSET($O228:V228,0,MAX(COLUMN($O228:V228))-COLUMN($O228:V228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:W1283,N(OFFSET($O228:W228,0,MAX(COLUMN($O228:W228))-COLUMN($O228:W228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:X1283,N(OFFSET($O228:X228,0,MAX(COLUMN($O228:X228))-COLUMN($O228:X228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:Y1283,N(OFFSET($O228:Y228,0,MAX(COLUMN($O228:Y228))-COLUMN($O228:Y228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:Z1283,N(OFFSET($O228:Z228,0,MAX(COLUMN($O228:Z228))-COLUMN($O228:Z228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AA1283,N(OFFSET($O228:AA228,0,MAX(COLUMN($O228:AA228))-COLUMN($O228:AA228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AB1283,N(OFFSET($O228:AB228,0,MAX(COLUMN($O228:AB228))-COLUMN($O228:AB228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AC1283,N(OFFSET($O228:AC228,0,MAX(COLUMN($O228:AC228))-COLUMN($O228:AC228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AD1283,N(OFFSET($O228:AD228,0,MAX(COLUMN($O228:AD228))-COLUMN($O228:AD228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AE1283,N(OFFSET($O228:AE228,0,MAX(COLUMN($O228:AE228))-COLUMN($O228:AE228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AF1283,N(OFFSET($O228:AF228,0,MAX(COLUMN($O228:AF228))-COLUMN($O228:AF228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AG1283,N(OFFSET($O228:AG228,0,MAX(COLUMN($O228:AG228))-COLUMN($O228:AG228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AH1283,N(OFFSET($O228:AH228,0,MAX(COLUMN($O228:AH228))-COLUMN($O228:AH228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AI1283,N(OFFSET($O228:AI228,0,MAX(COLUMN($O228:AI228))-COLUMN($O228:AI228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AJ1283,N(OFFSET($O228:AJ228,0,MAX(COLUMN($O228:AJ228))-COLUMN($O228:AJ228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AK1283,N(OFFSET($O228:AK228,0,MAX(COLUMN($O228:AK228))-COLUMN($O228:AK228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AL1283,N(OFFSET($O228:AL228,0,MAX(COLUMN($O228:AL228))-COLUMN($O228:AL228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AM1283,N(OFFSET($O228:AM228,0,MAX(COLUMN($O228:AM228))-COLUMN($O228:AM228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AN1283,N(OFFSET($O228:AN228,0,MAX(COLUMN($O228:AN228))-COLUMN($O228:AN228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AO1283,N(OFFSET($O228:AO228,0,MAX(COLUMN($O228:AO228))-COLUMN($O228:AO228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AP1283,N(OFFSET($O228:AP228,0,MAX(COLUMN($O228:AP228))-COLUMN($O228:AP228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AQ1283,N(OFFSET($O228:AQ228,0,MAX(COLUMN($O228:AQ228))-COLUMN($O228:AQ228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AR1283,N(OFFSET($O228:AR228,0,MAX(COLUMN($O228:AR228))-COLUMN($O228:AR228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AS1283,N(OFFSET($O228:AS228,0,MAX(COLUMN($O228:AS228))-COLUMN($O228:AS228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AT1283,N(OFFSET($O228:AT228,0,MAX(COLUMN($O228:AT228))-COLUMN($O228:AT228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AU1283,N(OFFSET($O228:AU228,0,MAX(COLUMN($O228:AU228))-COLUMN($O228:AU228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AV1283,N(OFFSET($O228:AV228,0,MAX(COLUMN($O228:AV228))-COLUMN($O228:AV228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AW1283,N(OFFSET($O228:AW228,0,MAX(COLUMN($O228:AW228))-COLUMN($O228:AW228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AX1283,N(OFFSET($O228:AX228,0,MAX(COLUMN($O228:AX228))-COLUMN($O228:AX228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AY1283,N(OFFSET($O228:AY228,0,MAX(COLUMN($O228:AY228))-COLUMN($O228:AY228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:AZ1283,N(OFFSET($O228:AZ228,0,MAX(COLUMN($O228:AZ228))-COLUMN($O228:AZ228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BA1283,N(OFFSET($O228:BA228,0,MAX(COLUMN($O228:BA228))-COLUMN($O228:BA228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BB1283,N(OFFSET($O228:BB228,0,MAX(COLUMN($O228:BB228))-COLUMN($O228:BB228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BC1283,N(OFFSET($O228:BC228,0,MAX(COLUMN($O228:BC228))-COLUMN($O228:BC228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BD1283,N(OFFSET($O228:BD228,0,MAX(COLUMN($O228:BD228))-COLUMN($O228:BD228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BE1283,N(OFFSET($O228:BE228,0,MAX(COLUMN($O228:BE228))-COLUMN($O228:BE228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BF1283,N(OFFSET($O228:BF228,0,MAX(COLUMN($O228:BF228))-COLUMN($O228:BF228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BG1283,N(OFFSET($O228:BG228,0,MAX(COLUMN($O228:BG228))-COLUMN($O228:BG228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BH1283,N(OFFSET($O228:BH228,0,MAX(COLUMN($O228:BH228))-COLUMN($O228:BH228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BI1283,N(OFFSET($O228:BI228,0,MAX(COLUMN($O228:BI228))-COLUMN($O228:BI228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BJ1283,N(OFFSET($O228:BJ228,0,MAX(COLUMN($O228:BJ228))-COLUMN($O228:BJ228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BK1283,N(OFFSET($O228:BK228,0,MAX(COLUMN($O228:BK228))-COLUMN($O228:BK228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BL1283,N(OFFSET($O228:BL228,0,MAX(COLUMN($O228:BL228))-COLUMN($O228:BL228),1,1)))*$H1341","v":0},{"$f":"-SUMPRODUCT($O1283:BM1283,N(OFFSET($O228:BM228,0,MAX(COLUMN($O228:BM228))-COLUMN($O228:BM228),1,1)))*$H1341","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1284:O1284,N(OFFSET($O229:O229,0,MAX(COLUMN($O229:O229))-COLUMN($O229:O229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:P1284,N(OFFSET($O229:P229,0,MAX(COLUMN($O229:P229))-COLUMN($O229:P229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:Q1284,N(OFFSET($O229:Q229,0,MAX(COLUMN($O229:Q229))-COLUMN($O229:Q229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:R1284,N(OFFSET($O229:R229,0,MAX(COLUMN($O229:R229))-COLUMN($O229:R229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:S1284,N(OFFSET($O229:S229,0,MAX(COLUMN($O229:S229))-COLUMN($O229:S229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:T1284,N(OFFSET($O229:T229,0,MAX(COLUMN($O229:T229))-COLUMN($O229:T229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:U1284,N(OFFSET($O229:U229,0,MAX(COLUMN($O229:U229))-COLUMN($O229:U229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:V1284,N(OFFSET($O229:V229,0,MAX(COLUMN($O229:V229))-COLUMN($O229:V229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:W1284,N(OFFSET($O229:W229,0,MAX(COLUMN($O229:W229))-COLUMN($O229:W229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:X1284,N(OFFSET($O229:X229,0,MAX(COLUMN($O229:X229))-COLUMN($O229:X229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:Y1284,N(OFFSET($O229:Y229,0,MAX(COLUMN($O229:Y229))-COLUMN($O229:Y229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:Z1284,N(OFFSET($O229:Z229,0,MAX(COLUMN($O229:Z229))-COLUMN($O229:Z229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AA1284,N(OFFSET($O229:AA229,0,MAX(COLUMN($O229:AA229))-COLUMN($O229:AA229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AB1284,N(OFFSET($O229:AB229,0,MAX(COLUMN($O229:AB229))-COLUMN($O229:AB229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AC1284,N(OFFSET($O229:AC229,0,MAX(COLUMN($O229:AC229))-COLUMN($O229:AC229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AD1284,N(OFFSET($O229:AD229,0,MAX(COLUMN($O229:AD229))-COLUMN($O229:AD229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AE1284,N(OFFSET($O229:AE229,0,MAX(COLUMN($O229:AE229))-COLUMN($O229:AE229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AF1284,N(OFFSET($O229:AF229,0,MAX(COLUMN($O229:AF229))-COLUMN($O229:AF229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AG1284,N(OFFSET($O229:AG229,0,MAX(COLUMN($O229:AG229))-COLUMN($O229:AG229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AH1284,N(OFFSET($O229:AH229,0,MAX(COLUMN($O229:AH229))-COLUMN($O229:AH229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AI1284,N(OFFSET($O229:AI229,0,MAX(COLUMN($O229:AI229))-COLUMN($O229:AI229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AJ1284,N(OFFSET($O229:AJ229,0,MAX(COLUMN($O229:AJ229))-COLUMN($O229:AJ229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AK1284,N(OFFSET($O229:AK229,0,MAX(COLUMN($O229:AK229))-COLUMN($O229:AK229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AL1284,N(OFFSET($O229:AL229,0,MAX(COLUMN($O229:AL229))-COLUMN($O229:AL229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AM1284,N(OFFSET($O229:AM229,0,MAX(COLUMN($O229:AM229))-COLUMN($O229:AM229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AN1284,N(OFFSET($O229:AN229,0,MAX(COLUMN($O229:AN229))-COLUMN($O229:AN229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AO1284,N(OFFSET($O229:AO229,0,MAX(COLUMN($O229:AO229))-COLUMN($O229:AO229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AP1284,N(OFFSET($O229:AP229,0,MAX(COLUMN($O229:AP229))-COLUMN($O229:AP229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AQ1284,N(OFFSET($O229:AQ229,0,MAX(COLUMN($O229:AQ229))-COLUMN($O229:AQ229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AR1284,N(OFFSET($O229:AR229,0,MAX(COLUMN($O229:AR229))-COLUMN($O229:AR229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AS1284,N(OFFSET($O229:AS229,0,MAX(COLUMN($O229:AS229))-COLUMN($O229:AS229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AT1284,N(OFFSET($O229:AT229,0,MAX(COLUMN($O229:AT229))-COLUMN($O229:AT229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AU1284,N(OFFSET($O229:AU229,0,MAX(COLUMN($O229:AU229))-COLUMN($O229:AU229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AV1284,N(OFFSET($O229:AV229,0,MAX(COLUMN($O229:AV229))-COLUMN($O229:AV229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AW1284,N(OFFSET($O229:AW229,0,MAX(COLUMN($O229:AW229))-COLUMN($O229:AW229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AX1284,N(OFFSET($O229:AX229,0,MAX(COLUMN($O229:AX229))-COLUMN($O229:AX229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AY1284,N(OFFSET($O229:AY229,0,MAX(COLUMN($O229:AY229))-COLUMN($O229:AY229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:AZ1284,N(OFFSET($O229:AZ229,0,MAX(COLUMN($O229:AZ229))-COLUMN($O229:AZ229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BA1284,N(OFFSET($O229:BA229,0,MAX(COLUMN($O229:BA229))-COLUMN($O229:BA229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BB1284,N(OFFSET($O229:BB229,0,MAX(COLUMN($O229:BB229))-COLUMN($O229:BB229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BC1284,N(OFFSET($O229:BC229,0,MAX(COLUMN($O229:BC229))-COLUMN($O229:BC229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BD1284,N(OFFSET($O229:BD229,0,MAX(COLUMN($O229:BD229))-COLUMN($O229:BD229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BE1284,N(OFFSET($O229:BE229,0,MAX(COLUMN($O229:BE229))-COLUMN($O229:BE229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BF1284,N(OFFSET($O229:BF229,0,MAX(COLUMN($O229:BF229))-COLUMN($O229:BF229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BG1284,N(OFFSET($O229:BG229,0,MAX(COLUMN($O229:BG229))-COLUMN($O229:BG229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BH1284,N(OFFSET($O229:BH229,0,MAX(COLUMN($O229:BH229))-COLUMN($O229:BH229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BI1284,N(OFFSET($O229:BI229,0,MAX(COLUMN($O229:BI229))-COLUMN($O229:BI229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BJ1284,N(OFFSET($O229:BJ229,0,MAX(COLUMN($O229:BJ229))-COLUMN($O229:BJ229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BK1284,N(OFFSET($O229:BK229,0,MAX(COLUMN($O229:BK229))-COLUMN($O229:BK229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BL1284,N(OFFSET($O229:BL229,0,MAX(COLUMN($O229:BL229))-COLUMN($O229:BL229),1,1)))*$H1342","v":0},{"$f":"-SUMPRODUCT($O1284:BM1284,N(OFFSET($O229:BM229,0,MAX(COLUMN($O229:BM229))-COLUMN($O229:BM229),1,1)))*$H1342","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1285:O1285,N(OFFSET($O230:O230,0,MAX(COLUMN($O230:O230))-COLUMN($O230:O230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:P1285,N(OFFSET($O230:P230,0,MAX(COLUMN($O230:P230))-COLUMN($O230:P230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:Q1285,N(OFFSET($O230:Q230,0,MAX(COLUMN($O230:Q230))-COLUMN($O230:Q230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:R1285,N(OFFSET($O230:R230,0,MAX(COLUMN($O230:R230))-COLUMN($O230:R230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:S1285,N(OFFSET($O230:S230,0,MAX(COLUMN($O230:S230))-COLUMN($O230:S230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:T1285,N(OFFSET($O230:T230,0,MAX(COLUMN($O230:T230))-COLUMN($O230:T230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:U1285,N(OFFSET($O230:U230,0,MAX(COLUMN($O230:U230))-COLUMN($O230:U230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:V1285,N(OFFSET($O230:V230,0,MAX(COLUMN($O230:V230))-COLUMN($O230:V230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:W1285,N(OFFSET($O230:W230,0,MAX(COLUMN($O230:W230))-COLUMN($O230:W230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:X1285,N(OFFSET($O230:X230,0,MAX(COLUMN($O230:X230))-COLUMN($O230:X230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:Y1285,N(OFFSET($O230:Y230,0,MAX(COLUMN($O230:Y230))-COLUMN($O230:Y230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:Z1285,N(OFFSET($O230:Z230,0,MAX(COLUMN($O230:Z230))-COLUMN($O230:Z230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AA1285,N(OFFSET($O230:AA230,0,MAX(COLUMN($O230:AA230))-COLUMN($O230:AA230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AB1285,N(OFFSET($O230:AB230,0,MAX(COLUMN($O230:AB230))-COLUMN($O230:AB230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AC1285,N(OFFSET($O230:AC230,0,MAX(COLUMN($O230:AC230))-COLUMN($O230:AC230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AD1285,N(OFFSET($O230:AD230,0,MAX(COLUMN($O230:AD230))-COLUMN($O230:AD230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AE1285,N(OFFSET($O230:AE230,0,MAX(COLUMN($O230:AE230))-COLUMN($O230:AE230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AF1285,N(OFFSET($O230:AF230,0,MAX(COLUMN($O230:AF230))-COLUMN($O230:AF230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AG1285,N(OFFSET($O230:AG230,0,MAX(COLUMN($O230:AG230))-COLUMN($O230:AG230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AH1285,N(OFFSET($O230:AH230,0,MAX(COLUMN($O230:AH230))-COLUMN($O230:AH230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AI1285,N(OFFSET($O230:AI230,0,MAX(COLUMN($O230:AI230))-COLUMN($O230:AI230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AJ1285,N(OFFSET($O230:AJ230,0,MAX(COLUMN($O230:AJ230))-COLUMN($O230:AJ230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AK1285,N(OFFSET($O230:AK230,0,MAX(COLUMN($O230:AK230))-COLUMN($O230:AK230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AL1285,N(OFFSET($O230:AL230,0,MAX(COLUMN($O230:AL230))-COLUMN($O230:AL230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AM1285,N(OFFSET($O230:AM230,0,MAX(COLUMN($O230:AM230))-COLUMN($O230:AM230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AN1285,N(OFFSET($O230:AN230,0,MAX(COLUMN($O230:AN230))-COLUMN($O230:AN230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AO1285,N(OFFSET($O230:AO230,0,MAX(COLUMN($O230:AO230))-COLUMN($O230:AO230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AP1285,N(OFFSET($O230:AP230,0,MAX(COLUMN($O230:AP230))-COLUMN($O230:AP230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AQ1285,N(OFFSET($O230:AQ230,0,MAX(COLUMN($O230:AQ230))-COLUMN($O230:AQ230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AR1285,N(OFFSET($O230:AR230,0,MAX(COLUMN($O230:AR230))-COLUMN($O230:AR230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AS1285,N(OFFSET($O230:AS230,0,MAX(COLUMN($O230:AS230))-COLUMN($O230:AS230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AT1285,N(OFFSET($O230:AT230,0,MAX(COLUMN($O230:AT230))-COLUMN($O230:AT230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AU1285,N(OFFSET($O230:AU230,0,MAX(COLUMN($O230:AU230))-COLUMN($O230:AU230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AV1285,N(OFFSET($O230:AV230,0,MAX(COLUMN($O230:AV230))-COLUMN($O230:AV230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AW1285,N(OFFSET($O230:AW230,0,MAX(COLUMN($O230:AW230))-COLUMN($O230:AW230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AX1285,N(OFFSET($O230:AX230,0,MAX(COLUMN($O230:AX230))-COLUMN($O230:AX230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AY1285,N(OFFSET($O230:AY230,0,MAX(COLUMN($O230:AY230))-COLUMN($O230:AY230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:AZ1285,N(OFFSET($O230:AZ230,0,MAX(COLUMN($O230:AZ230))-COLUMN($O230:AZ230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BA1285,N(OFFSET($O230:BA230,0,MAX(COLUMN($O230:BA230))-COLUMN($O230:BA230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BB1285,N(OFFSET($O230:BB230,0,MAX(COLUMN($O230:BB230))-COLUMN($O230:BB230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BC1285,N(OFFSET($O230:BC230,0,MAX(COLUMN($O230:BC230))-COLUMN($O230:BC230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BD1285,N(OFFSET($O230:BD230,0,MAX(COLUMN($O230:BD230))-COLUMN($O230:BD230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BE1285,N(OFFSET($O230:BE230,0,MAX(COLUMN($O230:BE230))-COLUMN($O230:BE230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BF1285,N(OFFSET($O230:BF230,0,MAX(COLUMN($O230:BF230))-COLUMN($O230:BF230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BG1285,N(OFFSET($O230:BG230,0,MAX(COLUMN($O230:BG230))-COLUMN($O230:BG230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BH1285,N(OFFSET($O230:BH230,0,MAX(COLUMN($O230:BH230))-COLUMN($O230:BH230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BI1285,N(OFFSET($O230:BI230,0,MAX(COLUMN($O230:BI230))-COLUMN($O230:BI230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BJ1285,N(OFFSET($O230:BJ230,0,MAX(COLUMN($O230:BJ230))-COLUMN($O230:BJ230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BK1285,N(OFFSET($O230:BK230,0,MAX(COLUMN($O230:BK230))-COLUMN($O230:BK230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BL1285,N(OFFSET($O230:BL230,0,MAX(COLUMN($O230:BL230))-COLUMN($O230:BL230),1,1)))*$H1343","v":0},{"$f":"-SUMPRODUCT($O1285:BM1285,N(OFFSET($O230:BM230,0,MAX(COLUMN($O230:BM230))-COLUMN($O230:BM230),1,1)))*$H1343","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-SUMPRODUCT($O1286:O1286,N(OFFSET($O231:O231,0,MAX(COLUMN($O231:O231))-COLUMN($O231:O231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:P1286,N(OFFSET($O231:P231,0,MAX(COLUMN($O231:P231))-COLUMN($O231:P231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:Q1286,N(OFFSET($O231:Q231,0,MAX(COLUMN($O231:Q231))-COLUMN($O231:Q231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:R1286,N(OFFSET($O231:R231,0,MAX(COLUMN($O231:R231))-COLUMN($O231:R231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:S1286,N(OFFSET($O231:S231,0,MAX(COLUMN($O231:S231))-COLUMN($O231:S231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:T1286,N(OFFSET($O231:T231,0,MAX(COLUMN($O231:T231))-COLUMN($O231:T231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:U1286,N(OFFSET($O231:U231,0,MAX(COLUMN($O231:U231))-COLUMN($O231:U231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:V1286,N(OFFSET($O231:V231,0,MAX(COLUMN($O231:V231))-COLUMN($O231:V231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:W1286,N(OFFSET($O231:W231,0,MAX(COLUMN($O231:W231))-COLUMN($O231:W231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:X1286,N(OFFSET($O231:X231,0,MAX(COLUMN($O231:X231))-COLUMN($O231:X231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:Y1286,N(OFFSET($O231:Y231,0,MAX(COLUMN($O231:Y231))-COLUMN($O231:Y231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:Z1286,N(OFFSET($O231:Z231,0,MAX(COLUMN($O231:Z231))-COLUMN($O231:Z231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AA1286,N(OFFSET($O231:AA231,0,MAX(COLUMN($O231:AA231))-COLUMN($O231:AA231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AB1286,N(OFFSET($O231:AB231,0,MAX(COLUMN($O231:AB231))-COLUMN($O231:AB231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AC1286,N(OFFSET($O231:AC231,0,MAX(COLUMN($O231:AC231))-COLUMN($O231:AC231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AD1286,N(OFFSET($O231:AD231,0,MAX(COLUMN($O231:AD231))-COLUMN($O231:AD231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AE1286,N(OFFSET($O231:AE231,0,MAX(COLUMN($O231:AE231))-COLUMN($O231:AE231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AF1286,N(OFFSET($O231:AF231,0,MAX(COLUMN($O231:AF231))-COLUMN($O231:AF231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AG1286,N(OFFSET($O231:AG231,0,MAX(COLUMN($O231:AG231))-COLUMN($O231:AG231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AH1286,N(OFFSET($O231:AH231,0,MAX(COLUMN($O231:AH231))-COLUMN($O231:AH231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AI1286,N(OFFSET($O231:AI231,0,MAX(COLUMN($O231:AI231))-COLUMN($O231:AI231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AJ1286,N(OFFSET($O231:AJ231,0,MAX(COLUMN($O231:AJ231))-COLUMN($O231:AJ231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AK1286,N(OFFSET($O231:AK231,0,MAX(COLUMN($O231:AK231))-COLUMN($O231:AK231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AL1286,N(OFFSET($O231:AL231,0,MAX(COLUMN($O231:AL231))-COLUMN($O231:AL231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AM1286,N(OFFSET($O231:AM231,0,MAX(COLUMN($O231:AM231))-COLUMN($O231:AM231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AN1286,N(OFFSET($O231:AN231,0,MAX(COLUMN($O231:AN231))-COLUMN($O231:AN231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AO1286,N(OFFSET($O231:AO231,0,MAX(COLUMN($O231:AO231))-COLUMN($O231:AO231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AP1286,N(OFFSET($O231:AP231,0,MAX(COLUMN($O231:AP231))-COLUMN($O231:AP231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AQ1286,N(OFFSET($O231:AQ231,0,MAX(COLUMN($O231:AQ231))-COLUMN($O231:AQ231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AR1286,N(OFFSET($O231:AR231,0,MAX(COLUMN($O231:AR231))-COLUMN($O231:AR231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AS1286,N(OFFSET($O231:AS231,0,MAX(COLUMN($O231:AS231))-COLUMN($O231:AS231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AT1286,N(OFFSET($O231:AT231,0,MAX(COLUMN($O231:AT231))-COLUMN($O231:AT231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AU1286,N(OFFSET($O231:AU231,0,MAX(COLUMN($O231:AU231))-COLUMN($O231:AU231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AV1286,N(OFFSET($O231:AV231,0,MAX(COLUMN($O231:AV231))-COLUMN($O231:AV231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AW1286,N(OFFSET($O231:AW231,0,MAX(COLUMN($O231:AW231))-COLUMN($O231:AW231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AX1286,N(OFFSET($O231:AX231,0,MAX(COLUMN($O231:AX231))-COLUMN($O231:AX231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AY1286,N(OFFSET($O231:AY231,0,MAX(COLUMN($O231:AY231))-COLUMN($O231:AY231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:AZ1286,N(OFFSET($O231:AZ231,0,MAX(COLUMN($O231:AZ231))-COLUMN($O231:AZ231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BA1286,N(OFFSET($O231:BA231,0,MAX(COLUMN($O231:BA231))-COLUMN($O231:BA231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BB1286,N(OFFSET($O231:BB231,0,MAX(COLUMN($O231:BB231))-COLUMN($O231:BB231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BC1286,N(OFFSET($O231:BC231,0,MAX(COLUMN($O231:BC231))-COLUMN($O231:BC231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BD1286,N(OFFSET($O231:BD231,0,MAX(COLUMN($O231:BD231))-COLUMN($O231:BD231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BE1286,N(OFFSET($O231:BE231,0,MAX(COLUMN($O231:BE231))-COLUMN($O231:BE231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BF1286,N(OFFSET($O231:BF231,0,MAX(COLUMN($O231:BF231))-COLUMN($O231:BF231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BG1286,N(OFFSET($O231:BG231,0,MAX(COLUMN($O231:BG231))-COLUMN($O231:BG231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BH1286,N(OFFSET($O231:BH231,0,MAX(COLUMN($O231:BH231))-COLUMN($O231:BH231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BI1286,N(OFFSET($O231:BI231,0,MAX(COLUMN($O231:BI231))-COLUMN($O231:BI231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BJ1286,N(OFFSET($O231:BJ231,0,MAX(COLUMN($O231:BJ231))-COLUMN($O231:BJ231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BK1286,N(OFFSET($O231:BK231,0,MAX(COLUMN($O231:BK231))-COLUMN($O231:BK231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BL1286,N(OFFSET($O231:BL231,0,MAX(COLUMN($O231:BL231))-COLUMN($O231:BL231),1,1)))*$H1344","v":0},{"$f":"-SUMPRODUCT($O1286:BM1286,N(OFFSET($O231:BM231,0,MAX(COLUMN($O231:BM231))-COLUMN($O231:BM231),1,1)))*$H1344","v":0}]
[null,null,null,{"$f":"\"Total \"&D1319","v":"Total Perm Tax Diff Normalization, After Tax"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1320:O1344)","v":0},{"$f":"SUM(P1320:P1344)","v":0},{"$f":"SUM(Q1320:Q1344)","v":0},{"$f":"SUM(R1320:R1344)","v":0},{"$f":"SUM(S1320:S1344)","v":0},{"$f":"SUM(T1320:T1344)","v":0},{"$f":"SUM(U1320:U1344)","v":0},{"$f":"SUM(V1320:V1344)","v":0},{"$f":"SUM(W1320:W1344)","v":0},{"$f":"SUM(X1320:X1344)","v":0},{"$f":"SUM(Y1320:Y1344)","v":0},{"$f":"SUM(Z1320:Z1344)","v":0},{"$f":"SUM(AA1320:AA1344)","v":0},{"$f":"SUM(AB1320:AB1344)","v":0},{"$f":"SUM(AC1320:AC1344)","v":0},{"$f":"SUM(AD1320:AD1344)","v":0},{"$f":"SUM(AE1320:AE1344)","v":0},{"$f":"SUM(AF1320:AF1344)","v":0},{"$f":"SUM(AG1320:AG1344)","v":0},{"$f":"SUM(AH1320:AH1344)","v":0},{"$f":"SUM(AI1320:AI1344)","v":0},{"$f":"SUM(AJ1320:AJ1344)","v":0},{"$f":"SUM(AK1320:AK1344)","v":0},{"$f":"SUM(AL1320:AL1344)","v":0},{"$f":"SUM(AM1320:AM1344)","v":0},{"$f":"SUM(AN1320:AN1344)","v":0},{"$f":"SUM(AO1320:AO1344)","v":0},{"$f":"SUM(AP1320:AP1344)","v":0},{"$f":"SUM(AQ1320:AQ1344)","v":0},{"$f":"SUM(AR1320:AR1344)","v":0},{"$f":"SUM(AS1320:AS1344)","v":0},{"$f":"SUM(AT1320:AT1344)","v":0},{"$f":"SUM(AU1320:AU1344)","v":0},{"$f":"SUM(AV1320:AV1344)","v":0},{"$f":"SUM(AW1320:AW1344)","v":0},{"$f":"SUM(AX1320:AX1344)","v":0},{"$f":"SUM(AY1320:AY1344)","v":0},{"$f":"SUM(AZ1320:AZ1344)","v":0},{"$f":"SUM(BA1320:BA1344)","v":0},{"$f":"SUM(BB1320:BB1344)","v":0},{"$f":"SUM(BC1320:BC1344)","v":0},{"$f":"SUM(BD1320:BD1344)","v":0},{"$f":"SUM(BE1320:BE1344)","v":0},{"$f":"SUM(BF1320:BF1344)","v":0},{"$f":"SUM(BG1320:BG1344)","v":0},{"$f":"SUM(BH1320:BH1344)","v":0},{"$f":"SUM(BI1320:BI1344)","v":0},{"$f":"SUM(BJ1320:BJ1344)","v":0},{"$f":"SUM(BK1320:BK1344)","v":0},{"$f":"SUM(BL1320:BL1344)","v":0},{"$f":"SUM(BM1320:BM1344)","v":0}]
[]
[]
[null,null,null,"ITC Normalization, Pre-Tax",null,null,null,{"$f":"H1319","v":"Tax Rate"}]
[null,null,{"$f":"C1348+1","v":1},{"$f":"INDEX(D$59:D$83,$C1349,1)","v":"item 1"},"Capital",4,null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O1349:BM1349,$O$7:$BM$7)","v":0},{"$f":"SUM(O1349:BM1349)","v":0},null,null,{"$f":"(O1291+O1320)/(1-$H1349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1291+AU1320)/(1-$H1349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1349+1","v":2},"item 2","Capital",4,null,0.38574999999999998,null,null,{"$f":"SUMPRODUCT(O1350:BM1350,$O$7:$BM$7)","v":0},{"$f":"SUM(O1350:BM1350)","v":0},null,null,{"$f":"(O1292+O1321)/(1-$H1350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1292+AU1321)/(1-$H1350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1293+O1322)/(1-$H1351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1293+AU1322)/(1-$H1351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1294+O1323)/(1-$H1352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1294+AU1323)/(1-$H1352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1295+O1324)/(1-$H1353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1295+AU1324)/(1-$H1353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1296+O1325)/(1-$H1354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1296+AU1325)/(1-$H1354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1297+O1326)/(1-$H1355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1297+AU1326)/(1-$H1355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1298+O1327)/(1-$H1356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1298+AU1327)/(1-$H1356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1299+O1328)/(1-$H1357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1299+AU1328)/(1-$H1357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1300+O1329)/(1-$H1358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1300+AU1329)/(1-$H1358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1301+O1330)/(1-$H1359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1301+AU1330)/(1-$H1359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1302+O1331)/(1-$H1360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1302+AU1331)/(1-$H1360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1303+O1332)/(1-$H1361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1303+AU1332)/(1-$H1361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1304+O1333)/(1-$H1362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1304+AU1333)/(1-$H1362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1305+O1334)/(1-$H1363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1305+AU1334)/(1-$H1363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1306+O1335)/(1-$H1364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1306+AU1335)/(1-$H1364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1307+O1336)/(1-$H1365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1307+AU1336)/(1-$H1365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1308+O1337)/(1-$H1366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1308+AU1337)/(1-$H1366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1309+O1338)/(1-$H1367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1309+AU1338)/(1-$H1367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1310+O1339)/(1-$H1368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1310+AU1339)/(1-$H1368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1311+O1340)/(1-$H1369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1311+AU1340)/(1-$H1369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1312+O1341)/(1-$H1370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1312+AU1341)/(1-$H1370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1313+O1342)/(1-$H1371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1313+AU1342)/(1-$H1371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1314+O1343)/(1-$H1372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1314+AU1343)/(1-$H1372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"(O1315+O1344)/(1-$H1373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU1315+AU1344)/(1-$H1373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1348","v":"Total ITC Normalization, Pre-Tax"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1349:O1373)","v":0},{"$f":"SUM(P1349:P1373)","v":0},{"$f":"SUM(Q1349:Q1373)","v":0},{"$f":"SUM(R1349:R1373)","v":0},{"$f":"SUM(S1349:S1373)","v":0},{"$f":"SUM(T1349:T1373)","v":0},{"$f":"SUM(U1349:U1373)","v":0},{"$f":"SUM(V1349:V1373)","v":0},{"$f":"SUM(W1349:W1373)","v":0},{"$f":"SUM(X1349:X1373)","v":0},{"$f":"SUM(Y1349:Y1373)","v":0},{"$f":"SUM(Z1349:Z1373)","v":0},{"$f":"SUM(AA1349:AA1373)","v":0},{"$f":"SUM(AB1349:AB1373)","v":0},{"$f":"SUM(AC1349:AC1373)","v":0},{"$f":"SUM(AD1349:AD1373)","v":0},{"$f":"SUM(AE1349:AE1373)","v":0},{"$f":"SUM(AF1349:AF1373)","v":0},{"$f":"SUM(AG1349:AG1373)","v":0},{"$f":"SUM(AH1349:AH1373)","v":0},{"$f":"SUM(AI1349:AI1373)","v":0},{"$f":"SUM(AJ1349:AJ1373)","v":0},{"$f":"SUM(AK1349:AK1373)","v":0},{"$f":"SUM(AL1349:AL1373)","v":0},{"$f":"SUM(AM1349:AM1373)","v":0},{"$f":"SUM(AN1349:AN1373)","v":0},{"$f":"SUM(AO1349:AO1373)","v":0},{"$f":"SUM(AP1349:AP1373)","v":0},{"$f":"SUM(AQ1349:AQ1373)","v":0},{"$f":"SUM(AR1349:AR1373)","v":0},{"$f":"SUM(AS1349:AS1373)","v":0},{"$f":"SUM(AT1349:AT1373)","v":0},{"$f":"SUM(AU1349:AU1373)","v":0},{"$f":"SUM(AV1349:AV1373)","v":0},{"$f":"SUM(AW1349:AW1373)","v":0},{"$f":"SUM(AX1349:AX1373)","v":0},{"$f":"SUM(AY1349:AY1373)","v":0},{"$f":"SUM(AZ1349:AZ1373)","v":0},{"$f":"SUM(BA1349:BA1373)","v":0},{"$f":"SUM(BB1349:BB1373)","v":0},{"$f":"SUM(BC1349:BC1373)","v":0},{"$f":"SUM(BD1349:BD1373)","v":0},{"$f":"SUM(BE1349:BE1373)","v":0},{"$f":"SUM(BF1349:BF1373)","v":0},{"$f":"SUM(BG1349:BG1373)","v":0},{"$f":"SUM(BH1349:BH1373)","v":0},{"$f":"SUM(BI1349:BI1373)","v":0},{"$f":"SUM(BJ1349:BJ1373)","v":0},{"$f":"SUM(BK1349:BK1373)","v":0},{"$f":"SUM(BL1349:BL1373)","v":0},{"$f":"SUM(BM1349:BM1373)","v":0}]
[]
[]
[null,null,null,"Unamortized ITC, average"]
[null,null,{"$f":"C1377+1","v":1},{"$f":"INDEX(D$59:D$83,$C1378,1)","v":"item 1"},"Capital",4,null,{"$f":"J207","v":1},{"$f":"YEAR(I178)","v":2018},null,{"$f":"SUMPRODUCT(O1378:BM1378,$O$7:$BM$7)","v":0},{"$f":"SUM(O1378:BM1378)","v":0},null,null,{"$f":"(SUM($N1233:O1233)+SUM($N1291:N1291)+O1291*0.5)*IF(O$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:P1233)+SUM($N1291:O1291)+P1291*0.5)*IF(P$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:Q1233)+SUM($N1291:P1291)+Q1291*0.5)*IF(Q$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:R1233)+SUM($N1291:Q1291)+R1291*0.5)*IF(R$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:S1233)+SUM($N1291:R1291)+S1291*0.5)*IF(S$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:T1233)+SUM($N1291:S1291)+T1291*0.5)*IF(T$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:U1233)+SUM($N1291:T1291)+U1291*0.5)*IF(U$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:V1233)+SUM($N1291:U1291)+V1291*0.5)*IF(V$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:W1233)+SUM($N1291:V1291)+W1291*0.5)*IF(W$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:X1233)+SUM($N1291:W1291)+X1291*0.5)*IF(X$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:Y1233)+SUM($N1291:X1291)+Y1291*0.5)*IF(Y$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:Z1233)+SUM($N1291:Y1291)+Z1291*0.5)*IF(Z$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AA1233)+SUM($N1291:Z1291)+AA1291*0.5)*IF(AA$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AB1233)+SUM($N1291:AA1291)+AB1291*0.5)*IF(AB$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AC1233)+SUM($N1291:AB1291)+AC1291*0.5)*IF(AC$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AD1233)+SUM($N1291:AC1291)+AD1291*0.5)*IF(AD$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AE1233)+SUM($N1291:AD1291)+AE1291*0.5)*IF(AE$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AF1233)+SUM($N1291:AE1291)+AF1291*0.5)*IF(AF$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AG1233)+SUM($N1291:AF1291)+AG1291*0.5)*IF(AG$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AH1233)+SUM($N1291:AG1291)+AH1291*0.5)*IF(AH$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AI1233)+SUM($N1291:AH1291)+AI1291*0.5)*IF(AI$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AJ1233)+SUM($N1291:AI1291)+AJ1291*0.5)*IF(AJ$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AK1233)+SUM($N1291:AJ1291)+AK1291*0.5)*IF(AK$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AL1233)+SUM($N1291:AK1291)+AL1291*0.5)*IF(AL$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AM1233)+SUM($N1291:AL1291)+AM1291*0.5)*IF(AM$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AN1233)+SUM($N1291:AM1291)+AN1291*0.5)*IF(AN$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AO1233)+SUM($N1291:AN1291)+AO1291*0.5)*IF(AO$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AP1233)+SUM($N1291:AO1291)+AP1291*0.5)*IF(AP$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AQ1233)+SUM($N1291:AP1291)+AQ1291*0.5)*IF(AQ$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AR1233)+SUM($N1291:AQ1291)+AR1291*0.5)*IF(AR$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AS1233)+SUM($N1291:AR1291)+AS1291*0.5)*IF(AS$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AT1233)+SUM($N1291:AS1291)+AT1291*0.5)*IF(AT$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AU1233)+SUM($N1291:AT1291)+AU1291*0.5)*IF(AU$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AV1233)+SUM($N1291:AU1291)+AV1291*0.5)*IF(AV$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AW1233)+SUM($N1291:AV1291)+AW1291*0.5)*IF(AW$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AX1233)+SUM($N1291:AW1291)+AX1291*0.5)*IF(AX$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AY1233)+SUM($N1291:AX1291)+AY1291*0.5)*IF(AY$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:AZ1233)+SUM($N1291:AY1291)+AZ1291*0.5)*IF(AZ$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BA1233)+SUM($N1291:AZ1291)+BA1291*0.5)*IF(BA$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BB1233)+SUM($N1291:BA1291)+BB1291*0.5)*IF(BB$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BC1233)+SUM($N1291:BB1291)+BC1291*0.5)*IF(BC$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BD1233)+SUM($N1291:BC1291)+BD1291*0.5)*IF(BD$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BE1233)+SUM($N1291:BD1291)+BE1291*0.5)*IF(BE$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BF1233)+SUM($N1291:BE1291)+BF1291*0.5)*IF(BF$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BG1233)+SUM($N1291:BF1291)+BG1291*0.5)*IF(BG$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BH1233)+SUM($N1291:BG1291)+BH1291*0.5)*IF(BH$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BI1233)+SUM($N1291:BH1291)+BI1291*0.5)*IF(BI$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BJ1233)+SUM($N1291:BI1291)+BJ1291*0.5)*IF(BJ$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BK1233)+SUM($N1291:BJ1291)+BK1291*0.5)*IF(BK$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BL1233)+SUM($N1291:BK1291)+BL1291*0.5)*IF(BL$5=$I1378,$H1378,1)","v":0},{"$f":"(SUM($N1233:BM1233)+SUM($N1291:BL1291)+BM1291*0.5)*IF(BM$5=$I1378,$H1378,1)","v":0}]
[null,null,{"$f":"C1378+1","v":2},"item 2","Capital",4,null,{"$f":"J208","v":1},{"$f":"YEAR(I179)","v":2019},null,{"$f":"SUMPRODUCT(O1379:BM1379,$O$7:$BM$7)","v":0},{"$f":"SUM(O1379:BM1379)","v":0},null,null,{"$f":"N1379+O1234+O1292*0.5+N1292*0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,1,2020,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,1,2021,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,1,2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,1,2018,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,1,2019,null,0,0,null,null,{"$f":"N1384+O1239+O1297*0.5+N1297*0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,1,2020,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,1,2021,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,1,2022,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,0,2016,null,0,0,null,null,{"$f":"N1389+O1244+O1302*0.5+N1302*0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,0,2016,null,0,0,null,null,{"$f":"N1394+O1249+O1307*0.5+N1307*0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,0,2016,null,0,0,null,null,{"$f":"N1399+O1254+O1312*0.5+N1312*0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,0,2016,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1377","v":"Total Unamortized ITC, average"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O1378:O1402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU1378:AU1402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"NPV","index":5,"n_rows":289,"n_cols":65,"rows_kept":289,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"AFTER-TAX CASH FLOW",{"$f":"Input!$F$5","v":"$ thousands"},null,null,null,null,null,{"$f":"K37","v":-645734.07002290152}]
[null,null,null,"Period","Type",null,null,"Input","Input",null,"PV","SUM",null,null,0,{"$f":"O4+1","v":1},{"$f":"P4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AF4+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AV4+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BL4+1","v":50}]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,{"$f":"RevReq!O5","v":2017},{"$f":"RevReq!P5","v":2018},{"$f":"RevReq!Q5","v":2019},{"$f":"RevReq!R5","v":2020},{"$f":"RevReq!S5","v":2021},{"$f":"RevReq!T5","v":2022},{"$f":"RevReq!U5","v":2023},{"$f":"RevReq!V5","v":2024},{"$f":"RevReq!W5","v":2025},{"$f":"RevReq!X5","v":2026},{"$f":"RevReq!Y5","v":2027},{"$f":"RevReq!Z5","v":2028},{"$f":"RevReq!AA5","v":2029},{"$f":"RevReq!AB5","v":2030},{"$f":"RevReq!AC5","v":2031},{"$f":"RevReq!AD5","v":2032},{"$f":"RevReq!AE5","v":2033},{"$f":"RevReq!AF5","v":2034},{"$f":"RevReq!AG5","v":2035},{"$f":"RevReq!AH5","v":2036},{"$f":"RevReq!AI5","v":2037},{"$f":"RevReq!AJ5","v":2038},{"$f":"RevReq!AK5","v":2039},{"$f":"RevReq!AL5","v":2040},{"$f":"RevReq!AM5","v":2041},{"$f":"RevReq!AN5","v":2042},{"$f":"RevReq!AO5","v":2043},{"$f":"RevReq!AP5","v":2044},{"$f":"RevReq!AQ5","v":2045},{"$f":"RevReq!AR5","v":2046},{"$f":"RevReq!AS5","v":2047},{"$f":"RevReq!AT5","v":2048},{"$f":"RevReq!AU5","v":2049},{"$f":"RevReq!AV5","v":2050},{"$f":"RevReq!AW5","v":2051},{"$f":"RevReq!AX5","v":2052},{"$f":"RevReq!AY5","v":2053},{"$f":"RevReq!AZ5","v":2054},{"$f":"RevReq!BA5","v":2055},{"$f":"RevReq!BB5","v":2056},{"$f":"RevReq!BC5","v":2057},{"$f":"RevReq!BD5","v":2058},{"$f":"RevReq!BE5","v":2059},{"$f":"RevReq!BF5","v":2060},{"$f":"RevReq!BG5","v":2061},{"$f":"RevReq!BH5","v":2062},{"$f":"RevReq!BI5","v":2063},{"$f":"RevReq!BJ5","v":2064},{"$f":"RevReq!BK5","v":2065},{"$f":"RevReq!BL5","v":2066},{"$f":"RevReq!BM5","v":2067}]
[null,null,null,"Discount Date",null,null,null,{"$f":"RevReq!H6","v":"2017-07-01"},null,null,null,null,null,null,{"$f":"RevReq!O6","v":"2017-09-30T12:00:00"},{"$f":"RevReq!P6","v":"2018-07-01"},{"$f":"RevReq!Q6","v":"2019-07-01"},{"$f":"RevReq!R6","v":"2020-07-01"},{"$f":"RevReq!S6","v":"2021-07-01"},{"$f":"RevReq!T6","v":"2022-07-01"},{"$f":"RevReq!U6","v":"2023-07-01"},{"$f":"RevReq!V6","v":"2024-07-01"},{"$f":"RevReq!W6","v":"2025-07-01"},{"$f":"RevReq!X6","v":"2026-07-01"},{"$f":"RevReq!Y6","v":"2027-07-01"},{"$f":"RevReq!Z6","v":"2028-07-01"},{"$f":"RevReq!AA6","v":"2029-07-01"},{"$f":"RevReq!AB6","v":"2030-07-01"},{"$f":"RevReq!AC6","v":"2031-07-01"},{"$f":"RevReq!AD6","v":"2032-07-01"},{"$f":"RevReq!AE6","v":"2033-07-01"},{"$f":"RevReq!AF6","v":"2034-07-01"},{"$f":"RevReq!AG6","v":"2035-07-01"},{"$f":"RevReq!AH6","v":"2036-07-01"},{"$f":"RevReq!AI6","v":"2037-07-01"},{"$f":"RevReq!AJ6","v":"2038-07-01"},{"$f":"RevReq!AK6","v":"2039-07-01"},{"$f":"RevReq!AL6","v":"2040-07-01"},{"$f":"RevReq!AM6","v":"2041-07-01"},{"$f":"RevReq!AN6","v":"2042-07-01"},{"$f":"RevReq!AO6","v":"2043-07-01"},{"$f":"RevReq!AP6","v":"2044-07-01"},{"$f":"RevReq!AQ6","v":"2045-07-01"},{"$f":"RevReq!AR6","v":"2046-07-01"},{"$f":"RevReq!AS6","v":"2047-07-01"},{"$f":"RevReq!AT6","v":"2048-07-01"},{"$f":"RevReq!AU6","v":"2049-07-01"},{"$f":"RevReq!AV6","v":"2050-07-01"},{"$f":"RevReq!AW6","v":"2051-07-01"},{"$f":"RevReq!AX6","v":"2052-07-01"},{"$f":"RevReq!AY6","v":"2053-07-01"},{"$f":"RevReq!AZ6","v":"2054-07-01"},{"$f":"RevReq!BA6","v":"2055-07-01"},{"$f":"RevReq!BB6","v":"2056-07-01"},{"$f":"RevReq!BC6","v":"2057-07-01"},{"$f":"RevReq!BD6","v":"2058-07-01"},{"$f":"RevReq!BE6","v":"2059-07-01"},{"$f":"RevReq!BF6","v":"2060-07-01"},{"$f":"RevReq!BG6","v":"2061-07-01"},{"$f":"RevReq!BH6","v":"2062-07-01"},{"$f":"RevReq!BI6","v":"2063-07-01"},{"$f":"RevReq!BJ6","v":"2064-07-01"},{"$f":"RevReq!BK6","v":"2065-07-01"},{"$f":"RevReq!BL6","v":"2066-07-01"},{"$f":"RevReq!BM6","v":"2067-07-01"}]
[null,null,null,"Discount Factor",null,"code",null,{"$f":"Assumptions!$E$30","v":7.5707716899999986E-2},null,null,null,null,null,null,{"$f":"(1+$H7)^(($H$6-O$6)/365)","v":0.98187164978400887},{"$f":"(1+$H7)^(($H$6-P$6)/365)","v":0.92962055053562664},0.86419436797816152,0.80321223230974492,0.74668259759673483,0.69413148745324837,0.64527889551040218,0.5997445960425124,0.55753490155380736,0.51829590212527676,0.4818185218740591,0.44781885286762757,0.41630160854303666,0.38700253052264472,0.35976550548314157,0.33437854431199016,0.31084516645061366,0.28896805476715798,0.26863064215985449,0.24967464004749168,0.23210267633573367,0.21576741775601704,0.20058182568199914,0.18642770878469087,0.17330702927551977,0.16110977596680265,0.14977095863093057,0.13920232585936054,0.12940534280121846,0.12029786601712021,0.11183136843509633,0.10393995426417446,9.6624717505709723E-2,8.9824323083007265E-2,8.3502536675915229E-2,7.7610155044059617E-2,7.2147995059214057E-2,6.707025888698824E-2,6.2349890991089021E-2,5.7950152168183763E-2,5.387165236221033E-2,5.0080195127221866E-2,4.6555578565099572E-2,4.3270370152065502E-2,4.0225025322643479E-2,3.7394010185745341E-2,3.4762240335607417E-2,3.2309232384116503E-2,3.0035326396305868E-2,2.7921456660051098E-2,2.5956359912073346E-2]
[]
[null,null,null,{"$f":"UPPER(D11)","v":"AFTER-TAX CASH FLOW - FAVORABLE/(UNFAVORABLE)"}]
[]
[null,null,null,"After-Tax Cash Flow - favorable/(unfavorable)",null,null,null,null,null,null,"NPV","SUM"]
[null,null,{"$f":"C11+1","v":1},{"$f":"INDEX(D$59:D$83,$C12,1)","v":"item 1"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O12:BM12,$O$7:$BM$7)","v":-645734.07002290152},{"$f":"SUM(O12:BM12)","v":-680622.16950000008},null,null,{"$f":"O59+O88+O117+O175+O146","v":0},-810853.47750000004,63764.870249999993,35283.617999999995,18652.605749999995,19796.9535,7609.7812500000218,-4577.3910000000005,-3433.0432500000011,-2288.6955000000007,-2288.6955000000003,-2288.6955000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU59+AU88+AU117+AU175+AU146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C12+1","v":2},"item 2","Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O13:BM13,$O$7:$BM$7)","v":0},{"$f":"SUM(O13:BM13)","v":0},null,null,{"$f":"O60+O89+O118+O176+O147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU60+AU89+AU118+AU176+AU147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O61+O90+O119+O177+O148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU61+AU90+AU119+AU177+AU148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O62+O91+O120+O178+O149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU62+AU91+AU120+AU178+AU149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O63+O92+O121+O179+O150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU63+AU92+AU121+AU179+AU150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O64+O93+O122+O180+O151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU64+AU93+AU122+AU180+AU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O65+O94+O123+O181+O152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU65+AU94+AU123+AU181+AU152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O66+O95+O124+O182+O153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU66+AU95+AU124+AU182+AU153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O67+O96+O125+O183+O154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU67+AU96+AU125+AU183+AU154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O68+O97+O126+O184+O155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU68+AU97+AU126+AU184+AU155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O69+O98+O127+O185+O156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU69+AU98+AU127+AU185+AU156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O70+O99+O128+O186+O157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU70+AU99+AU128+AU186+AU157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O71+O100+O129+O187+O158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU71+AU100+AU129+AU187+AU158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O72+O101+O130+O188+O159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU72+AU101+AU130+AU188+AU159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O73+O102+O131+O189+O160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU73+AU102+AU131+AU189+AU160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O74+O103+O132+O190+O161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU74+AU103+AU132+AU190+AU161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O75+O104+O133+O191+O162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU75+AU104+AU133+AU191+AU162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O76+O105+O134+O192+O163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU76+AU105+AU134+AU192+AU163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O77+O106+O135+O193+O164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU77+AU106+AU135+AU193+AU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O78+O107+O136+O194+O165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU78+AU107+AU136+AU194+AU165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O79+O108+O137+O195+O166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU79+AU108+AU137+AU195+AU166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O80+O109+O138+O196+O167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU80+AU109+AU138+AU196+AU167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O81+O110+O139+O197+O168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU81+AU110+AU139+AU197+AU168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O82+O111+O140+O198+O169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU82+AU111+AU140+AU198+AU169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O83+O112+O141+O199+O170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU83+AU112+AU141+AU199+AU170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D11","v":"Total After-Tax Cash Flow - favorable/(unfavorable)"},null,null,null,null,null,null,-645734.07002290152,-680622.16950000008,null,null,{"$f":"SUM(O12:O36)","v":0},{"$f":"SUM(P12:P36)","v":-810853.47750000004},{"$f":"SUM(Q12:Q36)","v":63764.870249999993},35283.617999999995,18652.605749999995,19796.9535,7609.7812500000218,-4577.3910000000005,-3433.0432500000011,-2288.6955000000007,-2288.6955000000003,-2288.6955000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"After-Tax Cash Flow - favorable/(unfavorable)",null,null,null,null,null,null,"NPV","SUM"]
[null,null,null,"Operating Savings",null,{"$f":"MATCH(D42,lookups!$C$90:$C$95,0)","v":1},null,null,null,null,{"$f":"SUMPRODUCT(O42:BM42,$O$7:$BM$7)","v":0},{"$f":"SUM(O42:BM42)","v":0},null,null,{"$f":"SUMIF($F$59:$F$83,$F42,O$59:O$83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$59:$F$83,$F42,Y$59:Y$83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$59:$F$83,$F42,AI$59:AI$83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$59:$F$83,$F42,AS$59:AS$83)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$59:$F$83,$F42,BC$59:BC$83)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Expense",null,{"$f":"MATCH(D43,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Property Tax and Insurance",null,null,null,null,null,null,{"$f":"SUMPRODUCT(O44:BM44,$O$7:$BM$7)","v":-80267.474052503167},{"$f":"SUM(O44:BM44)","v":-108054},null,null,{"$f":"O113","v":0},{"$f":"P113","v":-18630},-16767,-14904.000000000002,-13041.000000000002,-11178,-9315,-7452.0000000000009,-5589.0000000000018,-3726.0000000000014,-3726.0000000000005,-3726.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA",null,null,null,null,null,null,{"$f":"SUM(K42:K43)","v":0},{"$f":"SUM(L42:L43)","v":0},null,null,{"$f":"SUM(O42:O44)","v":0},{"$f":"SUM(P42:P44)","v":-18630},-16767,-14904.000000000002,-13041.000000000002,-11178,-9315,-7452.0000000000009,-5589.0000000000018,-3726.0000000000014,-3726.0000000000005,-3726.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Current Tax",null,null,null,null,null,null,364153.95456522831,427431.8305000001,null,null,{"$f":"O142","v":0},{"$f":"P142","v":207776.52249999999},80531.870249999993,50187.617999999995,31693.605749999999,30974.9535,16924.781250000022,2874.6090000000004,2155.9567500000007,1437.3045000000004,1437.3045000000002,1437.3045000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Investment Tax Credit",null,null,null,null,null,null,0,0,null,null,{"$f":"O171","v":0},{"$f":"P171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cash Flow",null,null,null,null,null,null,{"$f":"SUMPRODUCT(O48:BM48,$O$7:$BM$7)","v":283886.48051272513},{"$f":"SUM(O48:BM48)","v":319377.8305000001},null,null,{"$f":"SUM(O45:O47)","v":0},{"$f":"SUM(P45:P47)","v":189146.52249999999},63764.870249999993,35283.617999999995,18652.605749999995,19796.9535,7609.7812500000218,-4577.3910000000005,-3433.0432500000011,-2288.6955000000007,-2288.6955000000003,-2288.6955000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure",null,null,null,null,null,null,-929620.55053562659,-1000000,null,null,{"$f":"SUMIF($F$59:$F$83,\">=3\",O$59:O$83)","v":0},{"$f":"SUMIF($F$59:$F$83,\">=3\",P$59:P$83)","v":-1000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sale/Reassignment of Land",null,null,null,null,null,null,0,0,null,null,{"$f":"O200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After-Tax Cash Flow - favorable/(unfavorable)",null,null,null,null,null,null,-645734.07002290152,-680622.16950000008,null,null,{"$f":"SUM(O48:O50)","v":0},{"$f":"SUM(P48:P50)","v":-810853.47750000004},63764.870249999993,35283.617999999995,18652.605749999995,19796.9535,7609.7812500000218,-4577.3910000000005,-3433.0432500000011,-2288.6955000000007,-2288.6955000000003,-2288.6955000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"check",null,null,null,null,null,null,{"$f":"K51-K37","v":0},{"$f":"L51-L37","v":0},null,null,{"$f":"ROUND(O51-O37,3)","v":0},{"$f":"ROUND(P51-P37,3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CASH FLOWS"]
[]
[]
[null,null,null,"Pre-Tax Cash Flow, escalated"]
[null,null,{"$f":"C58+1","v":1},{"$f":"RevReq!D117","v":"item 1"},{"$f":"RevReq!E117","v":"Capital"},{"$f":"MATCH(E59,lookups!$C$90:$C$95,0)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O59:BM59,$O$7:$BM$7)","v":-929620.55053562659},{"$f":"SUM(O59:BM59)","v":-1000000},null,null,{"$f":"-RevReq!O117","v":0},{"$f":"-RevReq!P117","v":-1000000},{"$f":"-RevReq!Q117","v":0},{"$f":"-RevReq!R117","v":0},{"$f":"-RevReq!S117","v":0},{"$f":"-RevReq!T117","v":0},{"$f":"-RevReq!U117","v":0},{"$f":"-RevReq!V117","v":0},{"$f":"-RevReq!W117","v":0},{"$f":"-RevReq!X117","v":0},{"$f":"-RevReq!Y117","v":0},{"$f":"-RevReq!Z117","v":0},{"$f":"-RevReq!AA117","v":0},{"$f":"-RevReq!AB117","v":0},{"$f":"-RevReq!AC117","v":0},{"$f":"-RevReq!AD117","v":0},{"$f":"-RevReq!AE117","v":0},{"$f":"-RevReq!AF117","v":0},{"$f":"-RevReq!AG117","v":0},{"$f":"-RevReq!AH117","v":0},{"$f":"-RevReq!AI117","v":0},{"$f":"-RevReq!AJ117","v":0},{"$f":"-RevReq!AK117","v":0},{"$f":"-RevReq!AL117","v":0},{"$f":"-RevReq!AM117","v":0},{"$f":"-RevReq!AN117","v":0},{"$f":"-RevReq!AO117","v":0},{"$f":"-RevReq!AP117","v":0},{"$f":"-RevReq!AQ117","v":0},{"$f":"-RevReq!AR117","v":0},{"$f":"-RevReq!AS117","v":0},{"$f":"-RevReq!AT117","v":0},{"$f":"-RevReq!AU117","v":0},{"$f":"-RevReq!AV117","v":0},{"$f":"-RevReq!AW117","v":0},{"$f":"-RevReq!AX117","v":0},{"$f":"-RevReq!AY117","v":0},{"$f":"-RevReq!AZ117","v":0},{"$f":"-RevReq!BA117","v":0},{"$f":"-RevReq!BB117","v":0},{"$f":"-RevReq!BC117","v":0},{"$f":"-RevReq!BD117","v":0},{"$f":"-RevReq!BE117","v":0},{"$f":"-RevReq!BF117","v":0},{"$f":"-RevReq!BG117","v":0},{"$f":"-RevReq!BH117","v":0},{"$f":"-RevReq!BI117","v":0},{"$f":"-RevReq!BJ117","v":0},{"$f":"-RevReq!BK117","v":0},{"$f":"-RevReq!BL117","v":0},{"$f":"-RevReq!BM117","v":0}]
[null,null,{"$f":"C59+1","v":2},{"$f":"RevReq!D118","v":"item 2"},{"$f":"RevReq!E118","v":"Capital"},{"$f":"MATCH(E60,lookups!$C$90:$C$95,0)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O60:BM60,$O$7:$BM$7)","v":0},{"$f":"SUM(O60:BM60)","v":0},null,null,{"$f":"-RevReq!O118","v":0},{"$f":"-RevReq!P118","v":0},{"$f":"-RevReq!Q118","v":0},{"$f":"-RevReq!R118","v":0},{"$f":"-RevReq!S118","v":0},{"$f":"-RevReq!T118","v":0},{"$f":"-RevReq!U118","v":0},{"$f":"-RevReq!V118","v":0},{"$f":"-RevReq!W118","v":0},{"$f":"-RevReq!X118","v":0},{"$f":"-RevReq!Y118","v":0},{"$f":"-RevReq!Z118","v":0},{"$f":"-RevReq!AA118","v":0},{"$f":"-RevReq!AB118","v":0},{"$f":"-RevReq!AC118","v":0},{"$f":"-RevReq!AD118","v":0},{"$f":"-RevReq!AE118","v":0},{"$f":"-RevReq!AF118","v":0},{"$f":"-RevReq!AG118","v":0},{"$f":"-RevReq!AH118","v":0},{"$f":"-RevReq!AI118","v":0},{"$f":"-RevReq!AJ118","v":0},{"$f":"-RevReq!AK118","v":0},{"$f":"-RevReq!AL118","v":0},{"$f":"-RevReq!AM118","v":0},{"$f":"-RevReq!AN118","v":0},{"$f":"-RevReq!AO118","v":0},{"$f":"-RevReq!AP118","v":0},{"$f":"-RevReq!AQ118","v":0},{"$f":"-RevReq!AR118","v":0},{"$f":"-RevReq!AS118","v":0},{"$f":"-RevReq!AT118","v":0},{"$f":"-RevReq!AU118","v":0},{"$f":"-RevReq!AV118","v":0},{"$f":"-RevReq!AW118","v":0},{"$f":"-RevReq!AX118","v":0},{"$f":"-RevReq!AY118","v":0},{"$f":"-RevReq!AZ118","v":0},{"$f":"-RevReq!BA118","v":0},{"$f":"-RevReq!BB118","v":0},{"$f":"-RevReq!BC118","v":0},{"$f":"-RevReq!BD118","v":0},{"$f":"-RevReq!BE118","v":0},{"$f":"-RevReq!BF118","v":0},{"$f":"-RevReq!BG118","v":0},{"$f":"-RevReq!BH118","v":0},{"$f":"-RevReq!BI118","v":0},{"$f":"-RevReq!BJ118","v":0},{"$f":"-RevReq!BK118","v":0},{"$f":"-RevReq!BL118","v":0},{"$f":"-RevReq!BM118","v":0}]
[null,null,3,{"$f":"RevReq!D119","v":"item 3"},{"$f":"RevReq!E119","v":"Capital"},{"$f":"MATCH(E61,lookups!$C$90:$C$95,0)","v":4},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O119","v":0},{"$f":"-RevReq!P119","v":0},{"$f":"-RevReq!Q119","v":0},{"$f":"-RevReq!R119","v":0},{"$f":"-RevReq!S119","v":0},{"$f":"-RevReq!T119","v":0},{"$f":"-RevReq!U119","v":0},{"$f":"-RevReq!V119","v":0},{"$f":"-RevReq!W119","v":0},{"$f":"-RevReq!X119","v":0},{"$f":"-RevReq!Y119","v":0},{"$f":"-RevReq!Z119","v":0},{"$f":"-RevReq!AA119","v":0},{"$f":"-RevReq!AB119","v":0},{"$f":"-RevReq!AC119","v":0},{"$f":"-RevReq!AD119","v":0},{"$f":"-RevReq!AE119","v":0},{"$f":"-RevReq!AF119","v":0},{"$f":"-RevReq!AG119","v":0},{"$f":"-RevReq!AH119","v":0},{"$f":"-RevReq!AI119","v":0},{"$f":"-RevReq!AJ119","v":0},{"$f":"-RevReq!AK119","v":0},{"$f":"-RevReq!AL119","v":0},{"$f":"-RevReq!AM119","v":0},{"$f":"-RevReq!AN119","v":0},{"$f":"-RevReq!AO119","v":0},{"$f":"-RevReq!AP119","v":0},{"$f":"-RevReq!AQ119","v":0},{"$f":"-RevReq!AR119","v":0},{"$f":"-RevReq!AS119","v":0},{"$f":"-RevReq!AT119","v":0},{"$f":"-RevReq!AU119","v":0},{"$f":"-RevReq!AV119","v":0},{"$f":"-RevReq!AW119","v":0},{"$f":"-RevReq!AX119","v":0},{"$f":"-RevReq!AY119","v":0},{"$f":"-RevReq!AZ119","v":0},{"$f":"-RevReq!BA119","v":0},{"$f":"-RevReq!BB119","v":0},{"$f":"-RevReq!BC119","v":0},{"$f":"-RevReq!BD119","v":0},{"$f":"-RevReq!BE119","v":0},{"$f":"-RevReq!BF119","v":0},{"$f":"-RevReq!BG119","v":0},{"$f":"-RevReq!BH119","v":0},{"$f":"-RevReq!BI119","v":0},{"$f":"-RevReq!BJ119","v":0},{"$f":"-RevReq!BK119","v":0},{"$f":"-RevReq!BL119","v":0},{"$f":"-RevReq!BM119","v":0}]
[null,null,4,{"$f":"RevReq!D120","v":"item 4"},{"$f":"RevReq!E120","v":"Capital"},{"$f":"MATCH(E62,lookups!$C$90:$C$95,0)","v":4},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O120","v":0},{"$f":"-RevReq!P120","v":0},{"$f":"-RevReq!Q120","v":0},{"$f":"-RevReq!R120","v":0},{"$f":"-RevReq!S120","v":0},{"$f":"-RevReq!T120","v":0},{"$f":"-RevReq!U120","v":0},{"$f":"-RevReq!V120","v":0},{"$f":"-RevReq!W120","v":0},{"$f":"-RevReq!X120","v":0},{"$f":"-RevReq!Y120","v":0},{"$f":"-RevReq!Z120","v":0},{"$f":"-RevReq!AA120","v":0},{"$f":"-RevReq!AB120","v":0},{"$f":"-RevReq!AC120","v":0},{"$f":"-RevReq!AD120","v":0},{"$f":"-RevReq!AE120","v":0},{"$f":"-RevReq!AF120","v":0},{"$f":"-RevReq!AG120","v":0},{"$f":"-RevReq!AH120","v":0},{"$f":"-RevReq!AI120","v":0},{"$f":"-RevReq!AJ120","v":0},{"$f":"-RevReq!AK120","v":0},{"$f":"-RevReq!AL120","v":0},{"$f":"-RevReq!AM120","v":0},{"$f":"-RevReq!AN120","v":0},{"$f":"-RevReq!AO120","v":0},{"$f":"-RevReq!AP120","v":0},{"$f":"-RevReq!AQ120","v":0},{"$f":"-RevReq!AR120","v":0},{"$f":"-RevReq!AS120","v":0},{"$f":"-RevReq!AT120","v":0},{"$f":"-RevReq!AU120","v":0},{"$f":"-RevReq!AV120","v":0},{"$f":"-RevReq!AW120","v":0},{"$f":"-RevReq!AX120","v":0},{"$f":"-RevReq!AY120","v":0},{"$f":"-RevReq!AZ120","v":0},{"$f":"-RevReq!BA120","v":0},{"$f":"-RevReq!BB120","v":0},{"$f":"-RevReq!BC120","v":0},{"$f":"-RevReq!BD120","v":0},{"$f":"-RevReq!BE120","v":0},{"$f":"-RevReq!BF120","v":0},{"$f":"-RevReq!BG120","v":0},{"$f":"-RevReq!BH120","v":0},{"$f":"-RevReq!BI120","v":0},{"$f":"-RevReq!BJ120","v":0},{"$f":"-RevReq!BK120","v":0},{"$f":"-RevReq!BL120","v":0},{"$f":"-RevReq!BM120","v":0}]
[null,null,5,{"$f":"RevReq!D121","v":"item 5"},{"$f":"RevReq!E121","v":"Capital"},{"$f":"MATCH(E63,lookups!$C$90:$C$95,0)","v":4},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O121","v":0},{"$f":"-RevReq!P121","v":0},{"$f":"-RevReq!Q121","v":0},{"$f":"-RevReq!R121","v":0},{"$f":"-RevReq!S121","v":0},{"$f":"-RevReq!T121","v":0},{"$f":"-RevReq!U121","v":0},{"$f":"-RevReq!V121","v":0},{"$f":"-RevReq!W121","v":0},{"$f":"-RevReq!X121","v":0},{"$f":"-RevReq!Y121","v":0},{"$f":"-RevReq!Z121","v":0},{"$f":"-RevReq!AA121","v":0},{"$f":"-RevReq!AB121","v":0},{"$f":"-RevReq!AC121","v":0},{"$f":"-RevReq!AD121","v":0},{"$f":"-RevReq!AE121","v":0},{"$f":"-RevReq!AF121","v":0},{"$f":"-RevReq!AG121","v":0},{"$f":"-RevReq!AH121","v":0},{"$f":"-RevReq!AI121","v":0},{"$f":"-RevReq!AJ121","v":0},{"$f":"-RevReq!AK121","v":0},{"$f":"-RevReq!AL121","v":0},{"$f":"-RevReq!AM121","v":0},{"$f":"-RevReq!AN121","v":0},{"$f":"-RevReq!AO121","v":0},{"$f":"-RevReq!AP121","v":0},{"$f":"-RevReq!AQ121","v":0},{"$f":"-RevReq!AR121","v":0},{"$f":"-RevReq!AS121","v":0},{"$f":"-RevReq!AT121","v":0},{"$f":"-RevReq!AU121","v":0},{"$f":"-RevReq!AV121","v":0},{"$f":"-RevReq!AW121","v":0},{"$f":"-RevReq!AX121","v":0},{"$f":"-RevReq!AY121","v":0},{"$f":"-RevReq!AZ121","v":0},{"$f":"-RevReq!BA121","v":0},{"$f":"-RevReq!BB121","v":0},{"$f":"-RevReq!BC121","v":0},{"$f":"-RevReq!BD121","v":0},{"$f":"-RevReq!BE121","v":0},{"$f":"-RevReq!BF121","v":0},{"$f":"-RevReq!BG121","v":0},{"$f":"-RevReq!BH121","v":0},{"$f":"-RevReq!BI121","v":0},{"$f":"-RevReq!BJ121","v":0},{"$f":"-RevReq!BK121","v":0},{"$f":"-RevReq!BL121","v":0},{"$f":"-RevReq!BM121","v":0}]
[null,null,6,{"$f":"RevReq!D122","v":"item 6"},{"$f":"RevReq!E122","v":"Capital"},{"$f":"MATCH(E64,lookups!$C$90:$C$95,0)","v":4},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O122","v":0},{"$f":"-RevReq!P122","v":0},{"$f":"-RevReq!Q122","v":0},{"$f":"-RevReq!R122","v":0},{"$f":"-RevReq!S122","v":0},{"$f":"-RevReq!T122","v":0},{"$f":"-RevReq!U122","v":0},{"$f":"-RevReq!V122","v":0},{"$f":"-RevReq!W122","v":0},{"$f":"-RevReq!X122","v":0},{"$f":"-RevReq!Y122","v":0},{"$f":"-RevReq!Z122","v":0},{"$f":"-RevReq!AA122","v":0},{"$f":"-RevReq!AB122","v":0},{"$f":"-RevReq!AC122","v":0},{"$f":"-RevReq!AD122","v":0},{"$f":"-RevReq!AE122","v":0},{"$f":"-RevReq!AF122","v":0},{"$f":"-RevReq!AG122","v":0},{"$f":"-RevReq!AH122","v":0},{"$f":"-RevReq!AI122","v":0},{"$f":"-RevReq!AJ122","v":0},{"$f":"-RevReq!AK122","v":0},{"$f":"-RevReq!AL122","v":0},{"$f":"-RevReq!AM122","v":0},{"$f":"-RevReq!AN122","v":0},{"$f":"-RevReq!AO122","v":0},{"$f":"-RevReq!AP122","v":0},{"$f":"-RevReq!AQ122","v":0},{"$f":"-RevReq!AR122","v":0},{"$f":"-RevReq!AS122","v":0},{"$f":"-RevReq!AT122","v":0},{"$f":"-RevReq!AU122","v":0},{"$f":"-RevReq!AV122","v":0},{"$f":"-RevReq!AW122","v":0},{"$f":"-RevReq!AX122","v":0},{"$f":"-RevReq!AY122","v":0},{"$f":"-RevReq!AZ122","v":0},{"$f":"-RevReq!BA122","v":0},{"$f":"-RevReq!BB122","v":0},{"$f":"-RevReq!BC122","v":0},{"$f":"-RevReq!BD122","v":0},{"$f":"-RevReq!BE122","v":0},{"$f":"-RevReq!BF122","v":0},{"$f":"-RevReq!BG122","v":0},{"$f":"-RevReq!BH122","v":0},{"$f":"-RevReq!BI122","v":0},{"$f":"-RevReq!BJ122","v":0},{"$f":"-RevReq!BK122","v":0},{"$f":"-RevReq!BL122","v":0},{"$f":"-RevReq!BM122","v":0}]
[null,null,7,{"$f":"RevReq!D123","v":"item 7"},{"$f":"RevReq!E123","v":"Capital"},{"$f":"MATCH(E65,lookups!$C$90:$C$95,0)","v":4},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O123","v":0},{"$f":"-RevReq!P123","v":0},{"$f":"-RevReq!Q123","v":0},{"$f":"-RevReq!R123","v":0},{"$f":"-RevReq!S123","v":0},{"$f":"-RevReq!T123","v":0},{"$f":"-RevReq!U123","v":0},{"$f":"-RevReq!V123","v":0},{"$f":"-RevReq!W123","v":0},{"$f":"-RevReq!X123","v":0},{"$f":"-RevReq!Y123","v":0},{"$f":"-RevReq!Z123","v":0},{"$f":"-RevReq!AA123","v":0},{"$f":"-RevReq!AB123","v":0},{"$f":"-RevReq!AC123","v":0},{"$f":"-RevReq!AD123","v":0},{"$f":"-RevReq!AE123","v":0},{"$f":"-RevReq!AF123","v":0},{"$f":"-RevReq!AG123","v":0},{"$f":"-RevReq!AH123","v":0},{"$f":"-RevReq!AI123","v":0},{"$f":"-RevReq!AJ123","v":0},{"$f":"-RevReq!AK123","v":0},{"$f":"-RevReq!AL123","v":0},{"$f":"-RevReq!AM123","v":0},{"$f":"-RevReq!AN123","v":0},{"$f":"-RevReq!AO123","v":0},{"$f":"-RevReq!AP123","v":0},{"$f":"-RevReq!AQ123","v":0},{"$f":"-RevReq!AR123","v":0},{"$f":"-RevReq!AS123","v":0},{"$f":"-RevReq!AT123","v":0},{"$f":"-RevReq!AU123","v":0},{"$f":"-RevReq!AV123","v":0},{"$f":"-RevReq!AW123","v":0},{"$f":"-RevReq!AX123","v":0},{"$f":"-RevReq!AY123","v":0},{"$f":"-RevReq!AZ123","v":0},{"$f":"-RevReq!BA123","v":0},{"$f":"-RevReq!BB123","v":0},{"$f":"-RevReq!BC123","v":0},{"$f":"-RevReq!BD123","v":0},{"$f":"-RevReq!BE123","v":0},{"$f":"-RevReq!BF123","v":0},{"$f":"-RevReq!BG123","v":0},{"$f":"-RevReq!BH123","v":0},{"$f":"-RevReq!BI123","v":0},{"$f":"-RevReq!BJ123","v":0},{"$f":"-RevReq!BK123","v":0},{"$f":"-RevReq!BL123","v":0},{"$f":"-RevReq!BM123","v":0}]
[null,null,8,{"$f":"RevReq!D124","v":"item 8"},{"$f":"RevReq!E124","v":"Capital"},{"$f":"MATCH(E66,lookups!$C$90:$C$95,0)","v":4},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O124","v":0},{"$f":"-RevReq!P124","v":0},{"$f":"-RevReq!Q124","v":0},{"$f":"-RevReq!R124","v":0},{"$f":"-RevReq!S124","v":0},{"$f":"-RevReq!T124","v":0},{"$f":"-RevReq!U124","v":0},{"$f":"-RevReq!V124","v":0},{"$f":"-RevReq!W124","v":0},{"$f":"-RevReq!X124","v":0},{"$f":"-RevReq!Y124","v":0},{"$f":"-RevReq!Z124","v":0},{"$f":"-RevReq!AA124","v":0},{"$f":"-RevReq!AB124","v":0},{"$f":"-RevReq!AC124","v":0},{"$f":"-RevReq!AD124","v":0},{"$f":"-RevReq!AE124","v":0},{"$f":"-RevReq!AF124","v":0},{"$f":"-RevReq!AG124","v":0},{"$f":"-RevReq!AH124","v":0},{"$f":"-RevReq!AI124","v":0},{"$f":"-RevReq!AJ124","v":0},{"$f":"-RevReq!AK124","v":0},{"$f":"-RevReq!AL124","v":0},{"$f":"-RevReq!AM124","v":0},{"$f":"-RevReq!AN124","v":0},{"$f":"-RevReq!AO124","v":0},{"$f":"-RevReq!AP124","v":0},{"$f":"-RevReq!AQ124","v":0},{"$f":"-RevReq!AR124","v":0},{"$f":"-RevReq!AS124","v":0},{"$f":"-RevReq!AT124","v":0},{"$f":"-RevReq!AU124","v":0},{"$f":"-RevReq!AV124","v":0},{"$f":"-RevReq!AW124","v":0},{"$f":"-RevReq!AX124","v":0},{"$f":"-RevReq!AY124","v":0},{"$f":"-RevReq!AZ124","v":0},{"$f":"-RevReq!BA124","v":0},{"$f":"-RevReq!BB124","v":0},{"$f":"-RevReq!BC124","v":0},{"$f":"-RevReq!BD124","v":0},{"$f":"-RevReq!BE124","v":0},{"$f":"-RevReq!BF124","v":0},{"$f":"-RevReq!BG124","v":0},{"$f":"-RevReq!BH124","v":0},{"$f":"-RevReq!BI124","v":0},{"$f":"-RevReq!BJ124","v":0},{"$f":"-RevReq!BK124","v":0},{"$f":"-RevReq!BL124","v":0},{"$f":"-RevReq!BM124","v":0}]
[null,null,9,{"$f":"RevReq!D125","v":"item 9"},{"$f":"RevReq!E125","v":"Capital"},{"$f":"MATCH(E67,lookups!$C$90:$C$95,0)","v":4},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O125","v":0},{"$f":"-RevReq!P125","v":0},{"$f":"-RevReq!Q125","v":0},{"$f":"-RevReq!R125","v":0},{"$f":"-RevReq!S125","v":0},{"$f":"-RevReq!T125","v":0},{"$f":"-RevReq!U125","v":0},{"$f":"-RevReq!V125","v":0},{"$f":"-RevReq!W125","v":0},{"$f":"-RevReq!X125","v":0},{"$f":"-RevReq!Y125","v":0},{"$f":"-RevReq!Z125","v":0},{"$f":"-RevReq!AA125","v":0},{"$f":"-RevReq!AB125","v":0},{"$f":"-RevReq!AC125","v":0},{"$f":"-RevReq!AD125","v":0},{"$f":"-RevReq!AE125","v":0},{"$f":"-RevReq!AF125","v":0},{"$f":"-RevReq!AG125","v":0},{"$f":"-RevReq!AH125","v":0},{"$f":"-RevReq!AI125","v":0},{"$f":"-RevReq!AJ125","v":0},{"$f":"-RevReq!AK125","v":0},{"$f":"-RevReq!AL125","v":0},{"$f":"-RevReq!AM125","v":0},{"$f":"-RevReq!AN125","v":0},{"$f":"-RevReq!AO125","v":0},{"$f":"-RevReq!AP125","v":0},{"$f":"-RevReq!AQ125","v":0},{"$f":"-RevReq!AR125","v":0},{"$f":"-RevReq!AS125","v":0},{"$f":"-RevReq!AT125","v":0},{"$f":"-RevReq!AU125","v":0},{"$f":"-RevReq!AV125","v":0},{"$f":"-RevReq!AW125","v":0},{"$f":"-RevReq!AX125","v":0},{"$f":"-RevReq!AY125","v":0},{"$f":"-RevReq!AZ125","v":0},{"$f":"-RevReq!BA125","v":0},{"$f":"-RevReq!BB125","v":0},{"$f":"-RevReq!BC125","v":0},{"$f":"-RevReq!BD125","v":0},{"$f":"-RevReq!BE125","v":0},{"$f":"-RevReq!BF125","v":0},{"$f":"-RevReq!BG125","v":0},{"$f":"-RevReq!BH125","v":0},{"$f":"-RevReq!BI125","v":0},{"$f":"-RevReq!BJ125","v":0},{"$f":"-RevReq!BK125","v":0},{"$f":"-RevReq!BL125","v":0},{"$f":"-RevReq!BM125","v":0}]
[null,null,10,{"$f":"RevReq!D126","v":"item 10"},{"$f":"RevReq!E126","v":"Capital"},{"$f":"MATCH(E68,lookups!$C$90:$C$95,0)","v":4},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O126","v":0},{"$f":"-RevReq!P126","v":0},{"$f":"-RevReq!Q126","v":0},{"$f":"-RevReq!R126","v":0},{"$f":"-RevReq!S126","v":0},{"$f":"-RevReq!T126","v":0},{"$f":"-RevReq!U126","v":0},{"$f":"-RevReq!V126","v":0},{"$f":"-RevReq!W126","v":0},{"$f":"-RevReq!X126","v":0},{"$f":"-RevReq!Y126","v":0},{"$f":"-RevReq!Z126","v":0},{"$f":"-RevReq!AA126","v":0},{"$f":"-RevReq!AB126","v":0},{"$f":"-RevReq!AC126","v":0},{"$f":"-RevReq!AD126","v":0},{"$f":"-RevReq!AE126","v":0},{"$f":"-RevReq!AF126","v":0},{"$f":"-RevReq!AG126","v":0},{"$f":"-RevReq!AH126","v":0},{"$f":"-RevReq!AI126","v":0},{"$f":"-RevReq!AJ126","v":0},{"$f":"-RevReq!AK126","v":0},{"$f":"-RevReq!AL126","v":0},{"$f":"-RevReq!AM126","v":0},{"$f":"-RevReq!AN126","v":0},{"$f":"-RevReq!AO126","v":0},{"$f":"-RevReq!AP126","v":0},{"$f":"-RevReq!AQ126","v":0},{"$f":"-RevReq!AR126","v":0},{"$f":"-RevReq!AS126","v":0},{"$f":"-RevReq!AT126","v":0},{"$f":"-RevReq!AU126","v":0},{"$f":"-RevReq!AV126","v":0},{"$f":"-RevReq!AW126","v":0},{"$f":"-RevReq!AX126","v":0},{"$f":"-RevReq!AY126","v":0},{"$f":"-RevReq!AZ126","v":0},{"$f":"-RevReq!BA126","v":0},{"$f":"-RevReq!BB126","v":0},{"$f":"-RevReq!BC126","v":0},{"$f":"-RevReq!BD126","v":0},{"$f":"-RevReq!BE126","v":0},{"$f":"-RevReq!BF126","v":0},{"$f":"-RevReq!BG126","v":0},{"$f":"-RevReq!BH126","v":0},{"$f":"-RevReq!BI126","v":0},{"$f":"-RevReq!BJ126","v":0},{"$f":"-RevReq!BK126","v":0},{"$f":"-RevReq!BL126","v":0},{"$f":"-RevReq!BM126","v":0}]
[null,null,11,{"$f":"RevReq!D127","v":"item 11"},{"$f":"RevReq!E127","v":"Operating Expense"},{"$f":"MATCH(E69,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O127","v":0},{"$f":"-RevReq!P127","v":0},{"$f":"-RevReq!Q127","v":0},{"$f":"-RevReq!R127","v":0},{"$f":"-RevReq!S127","v":0},{"$f":"-RevReq!T127","v":0},{"$f":"-RevReq!U127","v":0},{"$f":"-RevReq!V127","v":0},{"$f":"-RevReq!W127","v":0},{"$f":"-RevReq!X127","v":0},{"$f":"-RevReq!Y127","v":0},{"$f":"-RevReq!Z127","v":0},{"$f":"-RevReq!AA127","v":0},{"$f":"-RevReq!AB127","v":0},{"$f":"-RevReq!AC127","v":0},{"$f":"-RevReq!AD127","v":0},{"$f":"-RevReq!AE127","v":0},{"$f":"-RevReq!AF127","v":0},{"$f":"-RevReq!AG127","v":0},{"$f":"-RevReq!AH127","v":0},{"$f":"-RevReq!AI127","v":0},{"$f":"-RevReq!AJ127","v":0},{"$f":"-RevReq!AK127","v":0},{"$f":"-RevReq!AL127","v":0},{"$f":"-RevReq!AM127","v":0},{"$f":"-RevReq!AN127","v":0},{"$f":"-RevReq!AO127","v":0},{"$f":"-RevReq!AP127","v":0},{"$f":"-RevReq!AQ127","v":0},{"$f":"-RevReq!AR127","v":0},{"$f":"-RevReq!AS127","v":0},{"$f":"-RevReq!AT127","v":0},{"$f":"-RevReq!AU127","v":0},{"$f":"-RevReq!AV127","v":0},{"$f":"-RevReq!AW127","v":0},{"$f":"-RevReq!AX127","v":0},{"$f":"-RevReq!AY127","v":0},{"$f":"-RevReq!AZ127","v":0},{"$f":"-RevReq!BA127","v":0},{"$f":"-RevReq!BB127","v":0},{"$f":"-RevReq!BC127","v":0},{"$f":"-RevReq!BD127","v":0},{"$f":"-RevReq!BE127","v":0},{"$f":"-RevReq!BF127","v":0},{"$f":"-RevReq!BG127","v":0},{"$f":"-RevReq!BH127","v":0},{"$f":"-RevReq!BI127","v":0},{"$f":"-RevReq!BJ127","v":0},{"$f":"-RevReq!BK127","v":0},{"$f":"-RevReq!BL127","v":0},{"$f":"-RevReq!BM127","v":0}]
[null,null,12,{"$f":"RevReq!D128","v":"item 12"},{"$f":"RevReq!E128","v":"Operating Expense"},{"$f":"MATCH(E70,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O128","v":0},{"$f":"-RevReq!P128","v":0},{"$f":"-RevReq!Q128","v":0},{"$f":"-RevReq!R128","v":0},{"$f":"-RevReq!S128","v":0},{"$f":"-RevReq!T128","v":0},{"$f":"-RevReq!U128","v":0},{"$f":"-RevReq!V128","v":0},{"$f":"-RevReq!W128","v":0},{"$f":"-RevReq!X128","v":0},{"$f":"-RevReq!Y128","v":0},{"$f":"-RevReq!Z128","v":0},{"$f":"-RevReq!AA128","v":0},{"$f":"-RevReq!AB128","v":0},{"$f":"-RevReq!AC128","v":0},{"$f":"-RevReq!AD128","v":0},{"$f":"-RevReq!AE128","v":0},{"$f":"-RevReq!AF128","v":0},{"$f":"-RevReq!AG128","v":0},{"$f":"-RevReq!AH128","v":0},{"$f":"-RevReq!AI128","v":0},{"$f":"-RevReq!AJ128","v":0},{"$f":"-RevReq!AK128","v":0},{"$f":"-RevReq!AL128","v":0},{"$f":"-RevReq!AM128","v":0},{"$f":"-RevReq!AN128","v":0},{"$f":"-RevReq!AO128","v":0},{"$f":"-RevReq!AP128","v":0},{"$f":"-RevReq!AQ128","v":0},{"$f":"-RevReq!AR128","v":0},{"$f":"-RevReq!AS128","v":0},{"$f":"-RevReq!AT128","v":0},{"$f":"-RevReq!AU128","v":0},{"$f":"-RevReq!AV128","v":0},{"$f":"-RevReq!AW128","v":0},{"$f":"-RevReq!AX128","v":0},{"$f":"-RevReq!AY128","v":0},{"$f":"-RevReq!AZ128","v":0},{"$f":"-RevReq!BA128","v":0},{"$f":"-RevReq!BB128","v":0},{"$f":"-RevReq!BC128","v":0},{"$f":"-RevReq!BD128","v":0},{"$f":"-RevReq!BE128","v":0},{"$f":"-RevReq!BF128","v":0},{"$f":"-RevReq!BG128","v":0},{"$f":"-RevReq!BH128","v":0},{"$f":"-RevReq!BI128","v":0},{"$f":"-RevReq!BJ128","v":0},{"$f":"-RevReq!BK128","v":0},{"$f":"-RevReq!BL128","v":0},{"$f":"-RevReq!BM128","v":0}]
[null,null,13,{"$f":"RevReq!D129","v":"item 13"},{"$f":"RevReq!E129","v":"Operating Expense"},{"$f":"MATCH(E71,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O129","v":0},{"$f":"-RevReq!P129","v":0},{"$f":"-RevReq!Q129","v":0},{"$f":"-RevReq!R129","v":0},{"$f":"-RevReq!S129","v":0},{"$f":"-RevReq!T129","v":0},{"$f":"-RevReq!U129","v":0},{"$f":"-RevReq!V129","v":0},{"$f":"-RevReq!W129","v":0},{"$f":"-RevReq!X129","v":0},{"$f":"-RevReq!Y129","v":0},{"$f":"-RevReq!Z129","v":0},{"$f":"-RevReq!AA129","v":0},{"$f":"-RevReq!AB129","v":0},{"$f":"-RevReq!AC129","v":0},{"$f":"-RevReq!AD129","v":0},{"$f":"-RevReq!AE129","v":0},{"$f":"-RevReq!AF129","v":0},{"$f":"-RevReq!AG129","v":0},{"$f":"-RevReq!AH129","v":0},{"$f":"-RevReq!AI129","v":0},{"$f":"-RevReq!AJ129","v":0},{"$f":"-RevReq!AK129","v":0},{"$f":"-RevReq!AL129","v":0},{"$f":"-RevReq!AM129","v":0},{"$f":"-RevReq!AN129","v":0},{"$f":"-RevReq!AO129","v":0},{"$f":"-RevReq!AP129","v":0},{"$f":"-RevReq!AQ129","v":0},{"$f":"-RevReq!AR129","v":0},{"$f":"-RevReq!AS129","v":0},{"$f":"-RevReq!AT129","v":0},{"$f":"-RevReq!AU129","v":0},{"$f":"-RevReq!AV129","v":0},{"$f":"-RevReq!AW129","v":0},{"$f":"-RevReq!AX129","v":0},{"$f":"-RevReq!AY129","v":0},{"$f":"-RevReq!AZ129","v":0},{"$f":"-RevReq!BA129","v":0},{"$f":"-RevReq!BB129","v":0},{"$f":"-RevReq!BC129","v":0},{"$f":"-RevReq!BD129","v":0},{"$f":"-RevReq!BE129","v":0},{"$f":"-RevReq!BF129","v":0},{"$f":"-RevReq!BG129","v":0},{"$f":"-RevReq!BH129","v":0},{"$f":"-RevReq!BI129","v":0},{"$f":"-RevReq!BJ129","v":0},{"$f":"-RevReq!BK129","v":0},{"$f":"-RevReq!BL129","v":0},{"$f":"-RevReq!BM129","v":0}]
[null,null,14,{"$f":"RevReq!D130","v":"item 14"},{"$f":"RevReq!E130","v":"Operating Expense"},{"$f":"MATCH(E72,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O130","v":0},{"$f":"-RevReq!P130","v":0},{"$f":"-RevReq!Q130","v":0},{"$f":"-RevReq!R130","v":0},{"$f":"-RevReq!S130","v":0},{"$f":"-RevReq!T130","v":0},{"$f":"-RevReq!U130","v":0},{"$f":"-RevReq!V130","v":0},{"$f":"-RevReq!W130","v":0},{"$f":"-RevReq!X130","v":0},{"$f":"-RevReq!Y130","v":0},{"$f":"-RevReq!Z130","v":0},{"$f":"-RevReq!AA130","v":0},{"$f":"-RevReq!AB130","v":0},{"$f":"-RevReq!AC130","v":0},{"$f":"-RevReq!AD130","v":0},{"$f":"-RevReq!AE130","v":0},{"$f":"-RevReq!AF130","v":0},{"$f":"-RevReq!AG130","v":0},{"$f":"-RevReq!AH130","v":0},{"$f":"-RevReq!AI130","v":0},{"$f":"-RevReq!AJ130","v":0},{"$f":"-RevReq!AK130","v":0},{"$f":"-RevReq!AL130","v":0},{"$f":"-RevReq!AM130","v":0},{"$f":"-RevReq!AN130","v":0},{"$f":"-RevReq!AO130","v":0},{"$f":"-RevReq!AP130","v":0},{"$f":"-RevReq!AQ130","v":0},{"$f":"-RevReq!AR130","v":0},{"$f":"-RevReq!AS130","v":0},{"$f":"-RevReq!AT130","v":0},{"$f":"-RevReq!AU130","v":0},{"$f":"-RevReq!AV130","v":0},{"$f":"-RevReq!AW130","v":0},{"$f":"-RevReq!AX130","v":0},{"$f":"-RevReq!AY130","v":0},{"$f":"-RevReq!AZ130","v":0},{"$f":"-RevReq!BA130","v":0},{"$f":"-RevReq!BB130","v":0},{"$f":"-RevReq!BC130","v":0},{"$f":"-RevReq!BD130","v":0},{"$f":"-RevReq!BE130","v":0},{"$f":"-RevReq!BF130","v":0},{"$f":"-RevReq!BG130","v":0},{"$f":"-RevReq!BH130","v":0},{"$f":"-RevReq!BI130","v":0},{"$f":"-RevReq!BJ130","v":0},{"$f":"-RevReq!BK130","v":0},{"$f":"-RevReq!BL130","v":0},{"$f":"-RevReq!BM130","v":0}]
[null,null,15,{"$f":"RevReq!D131","v":"item 15"},{"$f":"RevReq!E131","v":"Operating Expense"},{"$f":"MATCH(E73,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O131","v":0},{"$f":"-RevReq!P131","v":0},{"$f":"-RevReq!Q131","v":0},{"$f":"-RevReq!R131","v":0},{"$f":"-RevReq!S131","v":0},{"$f":"-RevReq!T131","v":0},{"$f":"-RevReq!U131","v":0},{"$f":"-RevReq!V131","v":0},{"$f":"-RevReq!W131","v":0},{"$f":"-RevReq!X131","v":0},{"$f":"-RevReq!Y131","v":0},{"$f":"-RevReq!Z131","v":0},{"$f":"-RevReq!AA131","v":0},{"$f":"-RevReq!AB131","v":0},{"$f":"-RevReq!AC131","v":0},{"$f":"-RevReq!AD131","v":0},{"$f":"-RevReq!AE131","v":0},{"$f":"-RevReq!AF131","v":0},{"$f":"-RevReq!AG131","v":0},{"$f":"-RevReq!AH131","v":0},{"$f":"-RevReq!AI131","v":0},{"$f":"-RevReq!AJ131","v":0},{"$f":"-RevReq!AK131","v":0},{"$f":"-RevReq!AL131","v":0},{"$f":"-RevReq!AM131","v":0},{"$f":"-RevReq!AN131","v":0},{"$f":"-RevReq!AO131","v":0},{"$f":"-RevReq!AP131","v":0},{"$f":"-RevReq!AQ131","v":0},{"$f":"-RevReq!AR131","v":0},{"$f":"-RevReq!AS131","v":0},{"$f":"-RevReq!AT131","v":0},{"$f":"-RevReq!AU131","v":0},{"$f":"-RevReq!AV131","v":0},{"$f":"-RevReq!AW131","v":0},{"$f":"-RevReq!AX131","v":0},{"$f":"-RevReq!AY131","v":0},{"$f":"-RevReq!AZ131","v":0},{"$f":"-RevReq!BA131","v":0},{"$f":"-RevReq!BB131","v":0},{"$f":"-RevReq!BC131","v":0},{"$f":"-RevReq!BD131","v":0},{"$f":"-RevReq!BE131","v":0},{"$f":"-RevReq!BF131","v":0},{"$f":"-RevReq!BG131","v":0},{"$f":"-RevReq!BH131","v":0},{"$f":"-RevReq!BI131","v":0},{"$f":"-RevReq!BJ131","v":0},{"$f":"-RevReq!BK131","v":0},{"$f":"-RevReq!BL131","v":0},{"$f":"-RevReq!BM131","v":0}]
[null,null,16,{"$f":"RevReq!D132","v":"item 16"},{"$f":"RevReq!E132","v":"Operating Expense"},{"$f":"MATCH(E74,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O132","v":0},{"$f":"-RevReq!P132","v":0},{"$f":"-RevReq!Q132","v":0},{"$f":"-RevReq!R132","v":0},{"$f":"-RevReq!S132","v":0},{"$f":"-RevReq!T132","v":0},{"$f":"-RevReq!U132","v":0},{"$f":"-RevReq!V132","v":0},{"$f":"-RevReq!W132","v":0},{"$f":"-RevReq!X132","v":0},{"$f":"-RevReq!Y132","v":0},{"$f":"-RevReq!Z132","v":0},{"$f":"-RevReq!AA132","v":0},{"$f":"-RevReq!AB132","v":0},{"$f":"-RevReq!AC132","v":0},{"$f":"-RevReq!AD132","v":0},{"$f":"-RevReq!AE132","v":0},{"$f":"-RevReq!AF132","v":0},{"$f":"-RevReq!AG132","v":0},{"$f":"-RevReq!AH132","v":0},{"$f":"-RevReq!AI132","v":0},{"$f":"-RevReq!AJ132","v":0},{"$f":"-RevReq!AK132","v":0},{"$f":"-RevReq!AL132","v":0},{"$f":"-RevReq!AM132","v":0},{"$f":"-RevReq!AN132","v":0},{"$f":"-RevReq!AO132","v":0},{"$f":"-RevReq!AP132","v":0},{"$f":"-RevReq!AQ132","v":0},{"$f":"-RevReq!AR132","v":0},{"$f":"-RevReq!AS132","v":0},{"$f":"-RevReq!AT132","v":0},{"$f":"-RevReq!AU132","v":0},{"$f":"-RevReq!AV132","v":0},{"$f":"-RevReq!AW132","v":0},{"$f":"-RevReq!AX132","v":0},{"$f":"-RevReq!AY132","v":0},{"$f":"-RevReq!AZ132","v":0},{"$f":"-RevReq!BA132","v":0},{"$f":"-RevReq!BB132","v":0},{"$f":"-RevReq!BC132","v":0},{"$f":"-RevReq!BD132","v":0},{"$f":"-RevReq!BE132","v":0},{"$f":"-RevReq!BF132","v":0},{"$f":"-RevReq!BG132","v":0},{"$f":"-RevReq!BH132","v":0},{"$f":"-RevReq!BI132","v":0},{"$f":"-RevReq!BJ132","v":0},{"$f":"-RevReq!BK132","v":0},{"$f":"-RevReq!BL132","v":0},{"$f":"-RevReq!BM132","v":0}]
[null,null,17,{"$f":"RevReq!D133","v":"item 17"},{"$f":"RevReq!E133","v":"Operating Expense"},{"$f":"MATCH(E75,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O133","v":0},{"$f":"-RevReq!P133","v":0},{"$f":"-RevReq!Q133","v":0},{"$f":"-RevReq!R133","v":0},{"$f":"-RevReq!S133","v":0},{"$f":"-RevReq!T133","v":0},{"$f":"-RevReq!U133","v":0},{"$f":"-RevReq!V133","v":0},{"$f":"-RevReq!W133","v":0},{"$f":"-RevReq!X133","v":0},{"$f":"-RevReq!Y133","v":0},{"$f":"-RevReq!Z133","v":0},{"$f":"-RevReq!AA133","v":0},{"$f":"-RevReq!AB133","v":0},{"$f":"-RevReq!AC133","v":0},{"$f":"-RevReq!AD133","v":0},{"$f":"-RevReq!AE133","v":0},{"$f":"-RevReq!AF133","v":0},{"$f":"-RevReq!AG133","v":0},{"$f":"-RevReq!AH133","v":0},{"$f":"-RevReq!AI133","v":0},{"$f":"-RevReq!AJ133","v":0},{"$f":"-RevReq!AK133","v":0},{"$f":"-RevReq!AL133","v":0},{"$f":"-RevReq!AM133","v":0},{"$f":"-RevReq!AN133","v":0},{"$f":"-RevReq!AO133","v":0},{"$f":"-RevReq!AP133","v":0},{"$f":"-RevReq!AQ133","v":0},{"$f":"-RevReq!AR133","v":0},{"$f":"-RevReq!AS133","v":0},{"$f":"-RevReq!AT133","v":0},{"$f":"-RevReq!AU133","v":0},{"$f":"-RevReq!AV133","v":0},{"$f":"-RevReq!AW133","v":0},{"$f":"-RevReq!AX133","v":0},{"$f":"-RevReq!AY133","v":0},{"$f":"-RevReq!AZ133","v":0},{"$f":"-RevReq!BA133","v":0},{"$f":"-RevReq!BB133","v":0},{"$f":"-RevReq!BC133","v":0},{"$f":"-RevReq!BD133","v":0},{"$f":"-RevReq!BE133","v":0},{"$f":"-RevReq!BF133","v":0},{"$f":"-RevReq!BG133","v":0},{"$f":"-RevReq!BH133","v":0},{"$f":"-RevReq!BI133","v":0},{"$f":"-RevReq!BJ133","v":0},{"$f":"-RevReq!BK133","v":0},{"$f":"-RevReq!BL133","v":0},{"$f":"-RevReq!BM133","v":0}]
[null,null,18,{"$f":"RevReq!D134","v":"item 18"},{"$f":"RevReq!E134","v":"Operating Expense"},{"$f":"MATCH(E76,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O134","v":0},{"$f":"-RevReq!P134","v":0},{"$f":"-RevReq!Q134","v":0},{"$f":"-RevReq!R134","v":0},{"$f":"-RevReq!S134","v":0},{"$f":"-RevReq!T134","v":0},{"$f":"-RevReq!U134","v":0},{"$f":"-RevReq!V134","v":0},{"$f":"-RevReq!W134","v":0},{"$f":"-RevReq!X134","v":0},{"$f":"-RevReq!Y134","v":0},{"$f":"-RevReq!Z134","v":0},{"$f":"-RevReq!AA134","v":0},{"$f":"-RevReq!AB134","v":0},{"$f":"-RevReq!AC134","v":0},{"$f":"-RevReq!AD134","v":0},{"$f":"-RevReq!AE134","v":0},{"$f":"-RevReq!AF134","v":0},{"$f":"-RevReq!AG134","v":0},{"$f":"-RevReq!AH134","v":0},{"$f":"-RevReq!AI134","v":0},{"$f":"-RevReq!AJ134","v":0},{"$f":"-RevReq!AK134","v":0},{"$f":"-RevReq!AL134","v":0},{"$f":"-RevReq!AM134","v":0},{"$f":"-RevReq!AN134","v":0},{"$f":"-RevReq!AO134","v":0},{"$f":"-RevReq!AP134","v":0},{"$f":"-RevReq!AQ134","v":0},{"$f":"-RevReq!AR134","v":0},{"$f":"-RevReq!AS134","v":0},{"$f":"-RevReq!AT134","v":0},{"$f":"-RevReq!AU134","v":0},{"$f":"-RevReq!AV134","v":0},{"$f":"-RevReq!AW134","v":0},{"$f":"-RevReq!AX134","v":0},{"$f":"-RevReq!AY134","v":0},{"$f":"-RevReq!AZ134","v":0},{"$f":"-RevReq!BA134","v":0},{"$f":"-RevReq!BB134","v":0},{"$f":"-RevReq!BC134","v":0},{"$f":"-RevReq!BD134","v":0},{"$f":"-RevReq!BE134","v":0},{"$f":"-RevReq!BF134","v":0},{"$f":"-RevReq!BG134","v":0},{"$f":"-RevReq!BH134","v":0},{"$f":"-RevReq!BI134","v":0},{"$f":"-RevReq!BJ134","v":0},{"$f":"-RevReq!BK134","v":0},{"$f":"-RevReq!BL134","v":0},{"$f":"-RevReq!BM134","v":0}]
[null,null,19,{"$f":"RevReq!D135","v":"item 19"},{"$f":"RevReq!E135","v":"Operating Expense"},{"$f":"MATCH(E77,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O135","v":0},{"$f":"-RevReq!P135","v":0},{"$f":"-RevReq!Q135","v":0},{"$f":"-RevReq!R135","v":0},{"$f":"-RevReq!S135","v":0},{"$f":"-RevReq!T135","v":0},{"$f":"-RevReq!U135","v":0},{"$f":"-RevReq!V135","v":0},{"$f":"-RevReq!W135","v":0},{"$f":"-RevReq!X135","v":0},{"$f":"-RevReq!Y135","v":0},{"$f":"-RevReq!Z135","v":0},{"$f":"-RevReq!AA135","v":0},{"$f":"-RevReq!AB135","v":0},{"$f":"-RevReq!AC135","v":0},{"$f":"-RevReq!AD135","v":0},{"$f":"-RevReq!AE135","v":0},{"$f":"-RevReq!AF135","v":0},{"$f":"-RevReq!AG135","v":0},{"$f":"-RevReq!AH135","v":0},{"$f":"-RevReq!AI135","v":0},{"$f":"-RevReq!AJ135","v":0},{"$f":"-RevReq!AK135","v":0},{"$f":"-RevReq!AL135","v":0},{"$f":"-RevReq!AM135","v":0},{"$f":"-RevReq!AN135","v":0},{"$f":"-RevReq!AO135","v":0},{"$f":"-RevReq!AP135","v":0},{"$f":"-RevReq!AQ135","v":0},{"$f":"-RevReq!AR135","v":0},{"$f":"-RevReq!AS135","v":0},{"$f":"-RevReq!AT135","v":0},{"$f":"-RevReq!AU135","v":0},{"$f":"-RevReq!AV135","v":0},{"$f":"-RevReq!AW135","v":0},{"$f":"-RevReq!AX135","v":0},{"$f":"-RevReq!AY135","v":0},{"$f":"-RevReq!AZ135","v":0},{"$f":"-RevReq!BA135","v":0},{"$f":"-RevReq!BB135","v":0},{"$f":"-RevReq!BC135","v":0},{"$f":"-RevReq!BD135","v":0},{"$f":"-RevReq!BE135","v":0},{"$f":"-RevReq!BF135","v":0},{"$f":"-RevReq!BG135","v":0},{"$f":"-RevReq!BH135","v":0},{"$f":"-RevReq!BI135","v":0},{"$f":"-RevReq!BJ135","v":0},{"$f":"-RevReq!BK135","v":0},{"$f":"-RevReq!BL135","v":0},{"$f":"-RevReq!BM135","v":0}]
[null,null,20,{"$f":"RevReq!D136","v":"item 20"},{"$f":"RevReq!E136","v":"Operating Expense"},{"$f":"MATCH(E78,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O136","v":0},{"$f":"-RevReq!P136","v":0},{"$f":"-RevReq!Q136","v":0},{"$f":"-RevReq!R136","v":0},{"$f":"-RevReq!S136","v":0},{"$f":"-RevReq!T136","v":0},{"$f":"-RevReq!U136","v":0},{"$f":"-RevReq!V136","v":0},{"$f":"-RevReq!W136","v":0},{"$f":"-RevReq!X136","v":0},{"$f":"-RevReq!Y136","v":0},{"$f":"-RevReq!Z136","v":0},{"$f":"-RevReq!AA136","v":0},{"$f":"-RevReq!AB136","v":0},{"$f":"-RevReq!AC136","v":0},{"$f":"-RevReq!AD136","v":0},{"$f":"-RevReq!AE136","v":0},{"$f":"-RevReq!AF136","v":0},{"$f":"-RevReq!AG136","v":0},{"$f":"-RevReq!AH136","v":0},{"$f":"-RevReq!AI136","v":0},{"$f":"-RevReq!AJ136","v":0},{"$f":"-RevReq!AK136","v":0},{"$f":"-RevReq!AL136","v":0},{"$f":"-RevReq!AM136","v":0},{"$f":"-RevReq!AN136","v":0},{"$f":"-RevReq!AO136","v":0},{"$f":"-RevReq!AP136","v":0},{"$f":"-RevReq!AQ136","v":0},{"$f":"-RevReq!AR136","v":0},{"$f":"-RevReq!AS136","v":0},{"$f":"-RevReq!AT136","v":0},{"$f":"-RevReq!AU136","v":0},{"$f":"-RevReq!AV136","v":0},{"$f":"-RevReq!AW136","v":0},{"$f":"-RevReq!AX136","v":0},{"$f":"-RevReq!AY136","v":0},{"$f":"-RevReq!AZ136","v":0},{"$f":"-RevReq!BA136","v":0},{"$f":"-RevReq!BB136","v":0},{"$f":"-RevReq!BC136","v":0},{"$f":"-RevReq!BD136","v":0},{"$f":"-RevReq!BE136","v":0},{"$f":"-RevReq!BF136","v":0},{"$f":"-RevReq!BG136","v":0},{"$f":"-RevReq!BH136","v":0},{"$f":"-RevReq!BI136","v":0},{"$f":"-RevReq!BJ136","v":0},{"$f":"-RevReq!BK136","v":0},{"$f":"-RevReq!BL136","v":0},{"$f":"-RevReq!BM136","v":0}]
[null,null,21,{"$f":"RevReq!D137","v":"item 21"},{"$f":"RevReq!E137","v":"Operating Expense"},{"$f":"MATCH(E79,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O137","v":0},{"$f":"-RevReq!P137","v":0},{"$f":"-RevReq!Q137","v":0},{"$f":"-RevReq!R137","v":0},{"$f":"-RevReq!S137","v":0},{"$f":"-RevReq!T137","v":0},{"$f":"-RevReq!U137","v":0},{"$f":"-RevReq!V137","v":0},{"$f":"-RevReq!W137","v":0},{"$f":"-RevReq!X137","v":0},{"$f":"-RevReq!Y137","v":0},{"$f":"-RevReq!Z137","v":0},{"$f":"-RevReq!AA137","v":0},{"$f":"-RevReq!AB137","v":0},{"$f":"-RevReq!AC137","v":0},{"$f":"-RevReq!AD137","v":0},{"$f":"-RevReq!AE137","v":0},{"$f":"-RevReq!AF137","v":0},{"$f":"-RevReq!AG137","v":0},{"$f":"-RevReq!AH137","v":0},{"$f":"-RevReq!AI137","v":0},{"$f":"-RevReq!AJ137","v":0},{"$f":"-RevReq!AK137","v":0},{"$f":"-RevReq!AL137","v":0},{"$f":"-RevReq!AM137","v":0},{"$f":"-RevReq!AN137","v":0},{"$f":"-RevReq!AO137","v":0},{"$f":"-RevReq!AP137","v":0},{"$f":"-RevReq!AQ137","v":0},{"$f":"-RevReq!AR137","v":0},{"$f":"-RevReq!AS137","v":0},{"$f":"-RevReq!AT137","v":0},{"$f":"-RevReq!AU137","v":0},{"$f":"-RevReq!AV137","v":0},{"$f":"-RevReq!AW137","v":0},{"$f":"-RevReq!AX137","v":0},{"$f":"-RevReq!AY137","v":0},{"$f":"-RevReq!AZ137","v":0},{"$f":"-RevReq!BA137","v":0},{"$f":"-RevReq!BB137","v":0},{"$f":"-RevReq!BC137","v":0},{"$f":"-RevReq!BD137","v":0},{"$f":"-RevReq!BE137","v":0},{"$f":"-RevReq!BF137","v":0},{"$f":"-RevReq!BG137","v":0},{"$f":"-RevReq!BH137","v":0},{"$f":"-RevReq!BI137","v":0},{"$f":"-RevReq!BJ137","v":0},{"$f":"-RevReq!BK137","v":0},{"$f":"-RevReq!BL137","v":0},{"$f":"-RevReq!BM137","v":0}]
[null,null,22,{"$f":"RevReq!D138","v":"item 22"},{"$f":"RevReq!E138","v":"Operating Expense"},{"$f":"MATCH(E80,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O138","v":0},{"$f":"-RevReq!P138","v":0},{"$f":"-RevReq!Q138","v":0},{"$f":"-RevReq!R138","v":0},{"$f":"-RevReq!S138","v":0},{"$f":"-RevReq!T138","v":0},{"$f":"-RevReq!U138","v":0},{"$f":"-RevReq!V138","v":0},{"$f":"-RevReq!W138","v":0},{"$f":"-RevReq!X138","v":0},{"$f":"-RevReq!Y138","v":0},{"$f":"-RevReq!Z138","v":0},{"$f":"-RevReq!AA138","v":0},{"$f":"-RevReq!AB138","v":0},{"$f":"-RevReq!AC138","v":0},{"$f":"-RevReq!AD138","v":0},{"$f":"-RevReq!AE138","v":0},{"$f":"-RevReq!AF138","v":0},{"$f":"-RevReq!AG138","v":0},{"$f":"-RevReq!AH138","v":0},{"$f":"-RevReq!AI138","v":0},{"$f":"-RevReq!AJ138","v":0},{"$f":"-RevReq!AK138","v":0},{"$f":"-RevReq!AL138","v":0},{"$f":"-RevReq!AM138","v":0},{"$f":"-RevReq!AN138","v":0},{"$f":"-RevReq!AO138","v":0},{"$f":"-RevReq!AP138","v":0},{"$f":"-RevReq!AQ138","v":0},{"$f":"-RevReq!AR138","v":0},{"$f":"-RevReq!AS138","v":0},{"$f":"-RevReq!AT138","v":0},{"$f":"-RevReq!AU138","v":0},{"$f":"-RevReq!AV138","v":0},{"$f":"-RevReq!AW138","v":0},{"$f":"-RevReq!AX138","v":0},{"$f":"-RevReq!AY138","v":0},{"$f":"-RevReq!AZ138","v":0},{"$f":"-RevReq!BA138","v":0},{"$f":"-RevReq!BB138","v":0},{"$f":"-RevReq!BC138","v":0},{"$f":"-RevReq!BD138","v":0},{"$f":"-RevReq!BE138","v":0},{"$f":"-RevReq!BF138","v":0},{"$f":"-RevReq!BG138","v":0},{"$f":"-RevReq!BH138","v":0},{"$f":"-RevReq!BI138","v":0},{"$f":"-RevReq!BJ138","v":0},{"$f":"-RevReq!BK138","v":0},{"$f":"-RevReq!BL138","v":0},{"$f":"-RevReq!BM138","v":0}]
[null,null,23,{"$f":"RevReq!D139","v":"item 23"},{"$f":"RevReq!E139","v":"Operating Expense"},{"$f":"MATCH(E81,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O139","v":0},{"$f":"-RevReq!P139","v":0},{"$f":"-RevReq!Q139","v":0},{"$f":"-RevReq!R139","v":0},{"$f":"-RevReq!S139","v":0},{"$f":"-RevReq!T139","v":0},{"$f":"-RevReq!U139","v":0},{"$f":"-RevReq!V139","v":0},{"$f":"-RevReq!W139","v":0},{"$f":"-RevReq!X139","v":0},{"$f":"-RevReq!Y139","v":0},{"$f":"-RevReq!Z139","v":0},{"$f":"-RevReq!AA139","v":0},{"$f":"-RevReq!AB139","v":0},{"$f":"-RevReq!AC139","v":0},{"$f":"-RevReq!AD139","v":0},{"$f":"-RevReq!AE139","v":0},{"$f":"-RevReq!AF139","v":0},{"$f":"-RevReq!AG139","v":0},{"$f":"-RevReq!AH139","v":0},{"$f":"-RevReq!AI139","v":0},{"$f":"-RevReq!AJ139","v":0},{"$f":"-RevReq!AK139","v":0},{"$f":"-RevReq!AL139","v":0},{"$f":"-RevReq!AM139","v":0},{"$f":"-RevReq!AN139","v":0},{"$f":"-RevReq!AO139","v":0},{"$f":"-RevReq!AP139","v":0},{"$f":"-RevReq!AQ139","v":0},{"$f":"-RevReq!AR139","v":0},{"$f":"-RevReq!AS139","v":0},{"$f":"-RevReq!AT139","v":0},{"$f":"-RevReq!AU139","v":0},{"$f":"-RevReq!AV139","v":0},{"$f":"-RevReq!AW139","v":0},{"$f":"-RevReq!AX139","v":0},{"$f":"-RevReq!AY139","v":0},{"$f":"-RevReq!AZ139","v":0},{"$f":"-RevReq!BA139","v":0},{"$f":"-RevReq!BB139","v":0},{"$f":"-RevReq!BC139","v":0},{"$f":"-RevReq!BD139","v":0},{"$f":"-RevReq!BE139","v":0},{"$f":"-RevReq!BF139","v":0},{"$f":"-RevReq!BG139","v":0},{"$f":"-RevReq!BH139","v":0},{"$f":"-RevReq!BI139","v":0},{"$f":"-RevReq!BJ139","v":0},{"$f":"-RevReq!BK139","v":0},{"$f":"-RevReq!BL139","v":0},{"$f":"-RevReq!BM139","v":0}]
[null,null,24,{"$f":"RevReq!D140","v":"item 24"},{"$f":"RevReq!E140","v":"Operating Expense"},{"$f":"MATCH(E82,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O140","v":0},{"$f":"-RevReq!P140","v":0},{"$f":"-RevReq!Q140","v":0},{"$f":"-RevReq!R140","v":0},{"$f":"-RevReq!S140","v":0},{"$f":"-RevReq!T140","v":0},{"$f":"-RevReq!U140","v":0},{"$f":"-RevReq!V140","v":0},{"$f":"-RevReq!W140","v":0},{"$f":"-RevReq!X140","v":0},{"$f":"-RevReq!Y140","v":0},{"$f":"-RevReq!Z140","v":0},{"$f":"-RevReq!AA140","v":0},{"$f":"-RevReq!AB140","v":0},{"$f":"-RevReq!AC140","v":0},{"$f":"-RevReq!AD140","v":0},{"$f":"-RevReq!AE140","v":0},{"$f":"-RevReq!AF140","v":0},{"$f":"-RevReq!AG140","v":0},{"$f":"-RevReq!AH140","v":0},{"$f":"-RevReq!AI140","v":0},{"$f":"-RevReq!AJ140","v":0},{"$f":"-RevReq!AK140","v":0},{"$f":"-RevReq!AL140","v":0},{"$f":"-RevReq!AM140","v":0},{"$f":"-RevReq!AN140","v":0},{"$f":"-RevReq!AO140","v":0},{"$f":"-RevReq!AP140","v":0},{"$f":"-RevReq!AQ140","v":0},{"$f":"-RevReq!AR140","v":0},{"$f":"-RevReq!AS140","v":0},{"$f":"-RevReq!AT140","v":0},{"$f":"-RevReq!AU140","v":0},{"$f":"-RevReq!AV140","v":0},{"$f":"-RevReq!AW140","v":0},{"$f":"-RevReq!AX140","v":0},{"$f":"-RevReq!AY140","v":0},{"$f":"-RevReq!AZ140","v":0},{"$f":"-RevReq!BA140","v":0},{"$f":"-RevReq!BB140","v":0},{"$f":"-RevReq!BC140","v":0},{"$f":"-RevReq!BD140","v":0},{"$f":"-RevReq!BE140","v":0},{"$f":"-RevReq!BF140","v":0},{"$f":"-RevReq!BG140","v":0},{"$f":"-RevReq!BH140","v":0},{"$f":"-RevReq!BI140","v":0},{"$f":"-RevReq!BJ140","v":0},{"$f":"-RevReq!BK140","v":0},{"$f":"-RevReq!BL140","v":0},{"$f":"-RevReq!BM140","v":0}]
[null,null,25,{"$f":"RevReq!D141","v":"item 25"},{"$f":"RevReq!E141","v":"Operating Expense"},{"$f":"MATCH(E83,lookups!$C$90:$C$95,0)","v":2},null,null,null,null,0,0,null,null,{"$f":"-RevReq!O141","v":0},{"$f":"-RevReq!P141","v":0},{"$f":"-RevReq!Q141","v":0},{"$f":"-RevReq!R141","v":0},{"$f":"-RevReq!S141","v":0},{"$f":"-RevReq!T141","v":0},{"$f":"-RevReq!U141","v":0},{"$f":"-RevReq!V141","v":0},{"$f":"-RevReq!W141","v":0},{"$f":"-RevReq!X141","v":0},{"$f":"-RevReq!Y141","v":0},{"$f":"-RevReq!Z141","v":0},{"$f":"-RevReq!AA141","v":0},{"$f":"-RevReq!AB141","v":0},{"$f":"-RevReq!AC141","v":0},{"$f":"-RevReq!AD141","v":0},{"$f":"-RevReq!AE141","v":0},{"$f":"-RevReq!AF141","v":0},{"$f":"-RevReq!AG141","v":0},{"$f":"-RevReq!AH141","v":0},{"$f":"-RevReq!AI141","v":0},{"$f":"-RevReq!AJ141","v":0},{"$f":"-RevReq!AK141","v":0},{"$f":"-RevReq!AL141","v":0},{"$f":"-RevReq!AM141","v":0},{"$f":"-RevReq!AN141","v":0},{"$f":"-RevReq!AO141","v":0},{"$f":"-RevReq!AP141","v":0},{"$f":"-RevReq!AQ141","v":0},{"$f":"-RevReq!AR141","v":0},{"$f":"-RevReq!AS141","v":0},{"$f":"-RevReq!AT141","v":0},{"$f":"-RevReq!AU141","v":0},{"$f":"-RevReq!AV141","v":0},{"$f":"-RevReq!AW141","v":0},{"$f":"-RevReq!AX141","v":0},{"$f":"-RevReq!AY141","v":0},{"$f":"-RevReq!AZ141","v":0},{"$f":"-RevReq!BA141","v":0},{"$f":"-RevReq!BB141","v":0},{"$f":"-RevReq!BC141","v":0},{"$f":"-RevReq!BD141","v":0},{"$f":"-RevReq!BE141","v":0},{"$f":"-RevReq!BF141","v":0},{"$f":"-RevReq!BG141","v":0},{"$f":"-RevReq!BH141","v":0},{"$f":"-RevReq!BI141","v":0},{"$f":"-RevReq!BJ141","v":0},{"$f":"-RevReq!BK141","v":0},{"$f":"-RevReq!BL141","v":0},{"$f":"-RevReq!BM141","v":0}]
[null,null,null,{"$f":"\"Total \"&D58","v":"Total Pre-Tax Cash Flow, escalated"},null,null,null,null,null,null,-929620.55053562659,-1000000,null,null,{"$f":"SUM(O59:O83)","v":0},{"$f":"SUM(P59:P83)","v":-1000000},{"$f":"SUM(Q59:Q83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Property Tax and Insurance"]
[null,null,{"$f":"C87+1","v":1},{"$f":"INDEX(D$59:D$83,$C88,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C88,1)","v":"Capital"},{"$f":"INDEX(F$59:F$83,$C88,1)","v":4},null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O88:BM88,$O$7:$BM$7)","v":-80267.474052503167},{"$f":"SUM(O88:BM88)","v":-108054},null,null,{"$f":"-RevReq!O916","v":0},{"$f":"-RevReq!P916","v":-18630},{"$f":"-RevReq!Q916","v":-16767},{"$f":"-RevReq!R916","v":-14904.000000000002},{"$f":"-RevReq!S916","v":-13041.000000000002},{"$f":"-RevReq!T916","v":-11178},{"$f":"-RevReq!U916","v":-9315},{"$f":"-RevReq!V916","v":-7452.0000000000009},{"$f":"-RevReq!W916","v":-5589.0000000000018},{"$f":"-RevReq!X916","v":-3726.0000000000014},{"$f":"-RevReq!Y916","v":-3726.0000000000005},{"$f":"-RevReq!Z916","v":-3726.0000000000005},{"$f":"-RevReq!AA916","v":0},{"$f":"-RevReq!AB916","v":0},{"$f":"-RevReq!AC916","v":0},{"$f":"-RevReq!AD916","v":0},{"$f":"-RevReq!AE916","v":0},{"$f":"-RevReq!AF916","v":0},{"$f":"-RevReq!AG916","v":0},{"$f":"-RevReq!AH916","v":0},{"$f":"-RevReq!AI916","v":0},{"$f":"-RevReq!AJ916","v":0},{"$f":"-RevReq!AK916","v":0},{"$f":"-RevReq!AL916","v":0},{"$f":"-RevReq!AM916","v":0},{"$f":"-RevReq!AN916","v":0},{"$f":"-RevReq!AO916","v":0},{"$f":"-RevReq!AP916","v":0},{"$f":"-RevReq!AQ916","v":0},{"$f":"-RevReq!AR916","v":0},{"$f":"-RevReq!AS916","v":0},{"$f":"-RevReq!AT916","v":0},{"$f":"-RevReq!AU916","v":0},{"$f":"-RevReq!AV916","v":0},{"$f":"-RevReq!AW916","v":0},{"$f":"-RevReq!AX916","v":0},{"$f":"-RevReq!AY916","v":0},{"$f":"-RevReq!AZ916","v":0},{"$f":"-RevReq!BA916","v":0},{"$f":"-RevReq!BB916","v":0},{"$f":"-RevReq!BC916","v":0},{"$f":"-RevReq!BD916","v":0},{"$f":"-RevReq!BE916","v":0},{"$f":"-RevReq!BF916","v":0},{"$f":"-RevReq!BG916","v":0},{"$f":"-RevReq!BH916","v":0},{"$f":"-RevReq!BI916","v":0},{"$f":"-RevReq!BJ916","v":0},{"$f":"-RevReq!BK916","v":0},{"$f":"-RevReq!BL916","v":0},{"$f":"-RevReq!BM916","v":0}]
[null,null,{"$f":"C88+1","v":2},{"$f":"INDEX(D$59:D$83,$C89,1)","v":"item 2"},"Capital",4,null,0.38574999999999998,null,null,{"$f":"SUMPRODUCT(O89:BM89,$O$7:$BM$7)","v":0},{"$f":"SUM(O89:BM89)","v":0},null,null,{"$f":"-RevReq!O917","v":0},{"$f":"-RevReq!P917","v":0},{"$f":"-RevReq!Q917","v":0},{"$f":"-RevReq!R917","v":0},{"$f":"-RevReq!S917","v":0},{"$f":"-RevReq!T917","v":0},{"$f":"-RevReq!U917","v":0},{"$f":"-RevReq!V917","v":0},{"$f":"-RevReq!W917","v":0},{"$f":"-RevReq!X917","v":0},{"$f":"-RevReq!Y917","v":0},{"$f":"-RevReq!Z917","v":0},{"$f":"-RevReq!AA917","v":0},{"$f":"-RevReq!AB917","v":0},{"$f":"-RevReq!AC917","v":0},{"$f":"-RevReq!AD917","v":0},{"$f":"-RevReq!AE917","v":0},{"$f":"-RevReq!AF917","v":0},{"$f":"-RevReq!AG917","v":0},{"$f":"-RevReq!AH917","v":0},{"$f":"-RevReq!AI917","v":0},{"$f":"-RevReq!AJ917","v":0},{"$f":"-RevReq!AK917","v":0},{"$f":"-RevReq!AL917","v":0},{"$f":"-RevReq!AM917","v":0},{"$f":"-RevReq!AN917","v":0},{"$f":"-RevReq!AO917","v":0},{"$f":"-RevReq!AP917","v":0},{"$f":"-RevReq!AQ917","v":0},{"$f":"-RevReq!AR917","v":0},{"$f":"-RevReq!AS917","v":0},{"$f":"-RevReq!AT917","v":0},{"$f":"-RevReq!AU917","v":0},{"$f":"-RevReq!AV917","v":0},{"$f":"-RevReq!AW917","v":0},{"$f":"-RevReq!AX917","v":0},{"$f":"-RevReq!AY917","v":0},{"$f":"-RevReq!AZ917","v":0},{"$f":"-RevReq!BA917","v":0},{"$f":"-RevReq!BB917","v":0},{"$f":"-RevReq!BC917","v":0},{"$f":"-RevReq!BD917","v":0},{"$f":"-RevReq!BE917","v":0},{"$f":"-RevReq!BF917","v":0},{"$f":"-RevReq!BG917","v":0},{"$f":"-RevReq!BH917","v":0},{"$f":"-RevReq!BI917","v":0},{"$f":"-RevReq!BJ917","v":0},{"$f":"-RevReq!BK917","v":0},{"$f":"-RevReq!BL917","v":0},{"$f":"-RevReq!BM917","v":0}]
[null,null,3,"item 3","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O918","v":0},{"$f":"-RevReq!P918","v":0},{"$f":"-RevReq!Q918","v":0},{"$f":"-RevReq!R918","v":0},{"$f":"-RevReq!S918","v":0},{"$f":"-RevReq!T918","v":0},{"$f":"-RevReq!U918","v":0},{"$f":"-RevReq!V918","v":0},{"$f":"-RevReq!W918","v":0},{"$f":"-RevReq!X918","v":0},{"$f":"-RevReq!Y918","v":0},{"$f":"-RevReq!Z918","v":0},{"$f":"-RevReq!AA918","v":0},{"$f":"-RevReq!AB918","v":0},{"$f":"-RevReq!AC918","v":0},{"$f":"-RevReq!AD918","v":0},{"$f":"-RevReq!AE918","v":0},{"$f":"-RevReq!AF918","v":0},{"$f":"-RevReq!AG918","v":0},{"$f":"-RevReq!AH918","v":0},{"$f":"-RevReq!AI918","v":0},{"$f":"-RevReq!AJ918","v":0},{"$f":"-RevReq!AK918","v":0},{"$f":"-RevReq!AL918","v":0},{"$f":"-RevReq!AM918","v":0},{"$f":"-RevReq!AN918","v":0},{"$f":"-RevReq!AO918","v":0},{"$f":"-RevReq!AP918","v":0},{"$f":"-RevReq!AQ918","v":0},{"$f":"-RevReq!AR918","v":0},{"$f":"-RevReq!AS918","v":0},{"$f":"-RevReq!AT918","v":0},{"$f":"-RevReq!AU918","v":0},{"$f":"-RevReq!AV918","v":0},{"$f":"-RevReq!AW918","v":0},{"$f":"-RevReq!AX918","v":0},{"$f":"-RevReq!AY918","v":0},{"$f":"-RevReq!AZ918","v":0},{"$f":"-RevReq!BA918","v":0},{"$f":"-RevReq!BB918","v":0},{"$f":"-RevReq!BC918","v":0},{"$f":"-RevReq!BD918","v":0},{"$f":"-RevReq!BE918","v":0},{"$f":"-RevReq!BF918","v":0},{"$f":"-RevReq!BG918","v":0},{"$f":"-RevReq!BH918","v":0},{"$f":"-RevReq!BI918","v":0},{"$f":"-RevReq!BJ918","v":0},{"$f":"-RevReq!BK918","v":0},{"$f":"-RevReq!BL918","v":0},{"$f":"-RevReq!BM918","v":0}]
[null,null,4,"item 4","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O919","v":0},{"$f":"-RevReq!P919","v":0},{"$f":"-RevReq!Q919","v":0},{"$f":"-RevReq!R919","v":0},{"$f":"-RevReq!S919","v":0},{"$f":"-RevReq!T919","v":0},{"$f":"-RevReq!U919","v":0},{"$f":"-RevReq!V919","v":0},{"$f":"-RevReq!W919","v":0},{"$f":"-RevReq!X919","v":0},{"$f":"-RevReq!Y919","v":0},{"$f":"-RevReq!Z919","v":0},{"$f":"-RevReq!AA919","v":0},{"$f":"-RevReq!AB919","v":0},{"$f":"-RevReq!AC919","v":0},{"$f":"-RevReq!AD919","v":0},{"$f":"-RevReq!AE919","v":0},{"$f":"-RevReq!AF919","v":0},{"$f":"-RevReq!AG919","v":0},{"$f":"-RevReq!AH919","v":0},{"$f":"-RevReq!AI919","v":0},{"$f":"-RevReq!AJ919","v":0},{"$f":"-RevReq!AK919","v":0},{"$f":"-RevReq!AL919","v":0},{"$f":"-RevReq!AM919","v":0},{"$f":"-RevReq!AN919","v":0},{"$f":"-RevReq!AO919","v":0},{"$f":"-RevReq!AP919","v":0},{"$f":"-RevReq!AQ919","v":0},{"$f":"-RevReq!AR919","v":0},{"$f":"-RevReq!AS919","v":0},{"$f":"-RevReq!AT919","v":0},{"$f":"-RevReq!AU919","v":0},{"$f":"-RevReq!AV919","v":0},{"$f":"-RevReq!AW919","v":0},{"$f":"-RevReq!AX919","v":0},{"$f":"-RevReq!AY919","v":0},{"$f":"-RevReq!AZ919","v":0},{"$f":"-RevReq!BA919","v":0},{"$f":"-RevReq!BB919","v":0},{"$f":"-RevReq!BC919","v":0},{"$f":"-RevReq!BD919","v":0},{"$f":"-RevReq!BE919","v":0},{"$f":"-RevReq!BF919","v":0},{"$f":"-RevReq!BG919","v":0},{"$f":"-RevReq!BH919","v":0},{"$f":"-RevReq!BI919","v":0},{"$f":"-RevReq!BJ919","v":0},{"$f":"-RevReq!BK919","v":0},{"$f":"-RevReq!BL919","v":0},{"$f":"-RevReq!BM919","v":0}]
[null,null,5,"item 5","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O920","v":0},{"$f":"-RevReq!P920","v":0},{"$f":"-RevReq!Q920","v":0},{"$f":"-RevReq!R920","v":0},{"$f":"-RevReq!S920","v":0},{"$f":"-RevReq!T920","v":0},{"$f":"-RevReq!U920","v":0},{"$f":"-RevReq!V920","v":0},{"$f":"-RevReq!W920","v":0},{"$f":"-RevReq!X920","v":0},{"$f":"-RevReq!Y920","v":0},{"$f":"-RevReq!Z920","v":0},{"$f":"-RevReq!AA920","v":0},{"$f":"-RevReq!AB920","v":0},{"$f":"-RevReq!AC920","v":0},{"$f":"-RevReq!AD920","v":0},{"$f":"-RevReq!AE920","v":0},{"$f":"-RevReq!AF920","v":0},{"$f":"-RevReq!AG920","v":0},{"$f":"-RevReq!AH920","v":0},{"$f":"-RevReq!AI920","v":0},{"$f":"-RevReq!AJ920","v":0},{"$f":"-RevReq!AK920","v":0},{"$f":"-RevReq!AL920","v":0},{"$f":"-RevReq!AM920","v":0},{"$f":"-RevReq!AN920","v":0},{"$f":"-RevReq!AO920","v":0},{"$f":"-RevReq!AP920","v":0},{"$f":"-RevReq!AQ920","v":0},{"$f":"-RevReq!AR920","v":0},{"$f":"-RevReq!AS920","v":0},{"$f":"-RevReq!AT920","v":0},{"$f":"-RevReq!AU920","v":0},{"$f":"-RevReq!AV920","v":0},{"$f":"-RevReq!AW920","v":0},{"$f":"-RevReq!AX920","v":0},{"$f":"-RevReq!AY920","v":0},{"$f":"-RevReq!AZ920","v":0},{"$f":"-RevReq!BA920","v":0},{"$f":"-RevReq!BB920","v":0},{"$f":"-RevReq!BC920","v":0},{"$f":"-RevReq!BD920","v":0},{"$f":"-RevReq!BE920","v":0},{"$f":"-RevReq!BF920","v":0},{"$f":"-RevReq!BG920","v":0},{"$f":"-RevReq!BH920","v":0},{"$f":"-RevReq!BI920","v":0},{"$f":"-RevReq!BJ920","v":0},{"$f":"-RevReq!BK920","v":0},{"$f":"-RevReq!BL920","v":0},{"$f":"-RevReq!BM920","v":0}]
[null,null,6,"item 6","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O921","v":0},{"$f":"-RevReq!P921","v":0},{"$f":"-RevReq!Q921","v":0},{"$f":"-RevReq!R921","v":0},{"$f":"-RevReq!S921","v":0},{"$f":"-RevReq!T921","v":0},{"$f":"-RevReq!U921","v":0},{"$f":"-RevReq!V921","v":0},{"$f":"-RevReq!W921","v":0},{"$f":"-RevReq!X921","v":0},{"$f":"-RevReq!Y921","v":0},{"$f":"-RevReq!Z921","v":0},{"$f":"-RevReq!AA921","v":0},{"$f":"-RevReq!AB921","v":0},{"$f":"-RevReq!AC921","v":0},{"$f":"-RevReq!AD921","v":0},{"$f":"-RevReq!AE921","v":0},{"$f":"-RevReq!AF921","v":0},{"$f":"-RevReq!AG921","v":0},{"$f":"-RevReq!AH921","v":0},{"$f":"-RevReq!AI921","v":0},{"$f":"-RevReq!AJ921","v":0},{"$f":"-RevReq!AK921","v":0},{"$f":"-RevReq!AL921","v":0},{"$f":"-RevReq!AM921","v":0},{"$f":"-RevReq!AN921","v":0},{"$f":"-RevReq!AO921","v":0},{"$f":"-RevReq!AP921","v":0},{"$f":"-RevReq!AQ921","v":0},{"$f":"-RevReq!AR921","v":0},{"$f":"-RevReq!AS921","v":0},{"$f":"-RevReq!AT921","v":0},{"$f":"-RevReq!AU921","v":0},{"$f":"-RevReq!AV921","v":0},{"$f":"-RevReq!AW921","v":0},{"$f":"-RevReq!AX921","v":0},{"$f":"-RevReq!AY921","v":0},{"$f":"-RevReq!AZ921","v":0},{"$f":"-RevReq!BA921","v":0},{"$f":"-RevReq!BB921","v":0},{"$f":"-RevReq!BC921","v":0},{"$f":"-RevReq!BD921","v":0},{"$f":"-RevReq!BE921","v":0},{"$f":"-RevReq!BF921","v":0},{"$f":"-RevReq!BG921","v":0},{"$f":"-RevReq!BH921","v":0},{"$f":"-RevReq!BI921","v":0},{"$f":"-RevReq!BJ921","v":0},{"$f":"-RevReq!BK921","v":0},{"$f":"-RevReq!BL921","v":0},{"$f":"-RevReq!BM921","v":0}]
[null,null,7,"item 7","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O922","v":0},{"$f":"-RevReq!P922","v":0},{"$f":"-RevReq!Q922","v":0},{"$f":"-RevReq!R922","v":0},{"$f":"-RevReq!S922","v":0},{"$f":"-RevReq!T922","v":0},{"$f":"-RevReq!U922","v":0},{"$f":"-RevReq!V922","v":0},{"$f":"-RevReq!W922","v":0},{"$f":"-RevReq!X922","v":0},{"$f":"-RevReq!Y922","v":0},{"$f":"-RevReq!Z922","v":0},{"$f":"-RevReq!AA922","v":0},{"$f":"-RevReq!AB922","v":0},{"$f":"-RevReq!AC922","v":0},{"$f":"-RevReq!AD922","v":0},{"$f":"-RevReq!AE922","v":0},{"$f":"-RevReq!AF922","v":0},{"$f":"-RevReq!AG922","v":0},{"$f":"-RevReq!AH922","v":0},{"$f":"-RevReq!AI922","v":0},{"$f":"-RevReq!AJ922","v":0},{"$f":"-RevReq!AK922","v":0},{"$f":"-RevReq!AL922","v":0},{"$f":"-RevReq!AM922","v":0},{"$f":"-RevReq!AN922","v":0},{"$f":"-RevReq!AO922","v":0},{"$f":"-RevReq!AP922","v":0},{"$f":"-RevReq!AQ922","v":0},{"$f":"-RevReq!AR922","v":0},{"$f":"-RevReq!AS922","v":0},{"$f":"-RevReq!AT922","v":0},{"$f":"-RevReq!AU922","v":0},{"$f":"-RevReq!AV922","v":0},{"$f":"-RevReq!AW922","v":0},{"$f":"-RevReq!AX922","v":0},{"$f":"-RevReq!AY922","v":0},{"$f":"-RevReq!AZ922","v":0},{"$f":"-RevReq!BA922","v":0},{"$f":"-RevReq!BB922","v":0},{"$f":"-RevReq!BC922","v":0},{"$f":"-RevReq!BD922","v":0},{"$f":"-RevReq!BE922","v":0},{"$f":"-RevReq!BF922","v":0},{"$f":"-RevReq!BG922","v":0},{"$f":"-RevReq!BH922","v":0},{"$f":"-RevReq!BI922","v":0},{"$f":"-RevReq!BJ922","v":0},{"$f":"-RevReq!BK922","v":0},{"$f":"-RevReq!BL922","v":0},{"$f":"-RevReq!BM922","v":0}]
[null,null,8,"item 8","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O923","v":0},{"$f":"-RevReq!P923","v":0},{"$f":"-RevReq!Q923","v":0},{"$f":"-RevReq!R923","v":0},{"$f":"-RevReq!S923","v":0},{"$f":"-RevReq!T923","v":0},{"$f":"-RevReq!U923","v":0},{"$f":"-RevReq!V923","v":0},{"$f":"-RevReq!W923","v":0},{"$f":"-RevReq!X923","v":0},{"$f":"-RevReq!Y923","v":0},{"$f":"-RevReq!Z923","v":0},{"$f":"-RevReq!AA923","v":0},{"$f":"-RevReq!AB923","v":0},{"$f":"-RevReq!AC923","v":0},{"$f":"-RevReq!AD923","v":0},{"$f":"-RevReq!AE923","v":0},{"$f":"-RevReq!AF923","v":0},{"$f":"-RevReq!AG923","v":0},{"$f":"-RevReq!AH923","v":0},{"$f":"-RevReq!AI923","v":0},{"$f":"-RevReq!AJ923","v":0},{"$f":"-RevReq!AK923","v":0},{"$f":"-RevReq!AL923","v":0},{"$f":"-RevReq!AM923","v":0},{"$f":"-RevReq!AN923","v":0},{"$f":"-RevReq!AO923","v":0},{"$f":"-RevReq!AP923","v":0},{"$f":"-RevReq!AQ923","v":0},{"$f":"-RevReq!AR923","v":0},{"$f":"-RevReq!AS923","v":0},{"$f":"-RevReq!AT923","v":0},{"$f":"-RevReq!AU923","v":0},{"$f":"-RevReq!AV923","v":0},{"$f":"-RevReq!AW923","v":0},{"$f":"-RevReq!AX923","v":0},{"$f":"-RevReq!AY923","v":0},{"$f":"-RevReq!AZ923","v":0},{"$f":"-RevReq!BA923","v":0},{"$f":"-RevReq!BB923","v":0},{"$f":"-RevReq!BC923","v":0},{"$f":"-RevReq!BD923","v":0},{"$f":"-RevReq!BE923","v":0},{"$f":"-RevReq!BF923","v":0},{"$f":"-RevReq!BG923","v":0},{"$f":"-RevReq!BH923","v":0},{"$f":"-RevReq!BI923","v":0},{"$f":"-RevReq!BJ923","v":0},{"$f":"-RevReq!BK923","v":0},{"$f":"-RevReq!BL923","v":0},{"$f":"-RevReq!BM923","v":0}]
[null,null,9,"item 9","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O924","v":0},{"$f":"-RevReq!P924","v":0},{"$f":"-RevReq!Q924","v":0},{"$f":"-RevReq!R924","v":0},{"$f":"-RevReq!S924","v":0},{"$f":"-RevReq!T924","v":0},{"$f":"-RevReq!U924","v":0},{"$f":"-RevReq!V924","v":0},{"$f":"-RevReq!W924","v":0},{"$f":"-RevReq!X924","v":0},{"$f":"-RevReq!Y924","v":0},{"$f":"-RevReq!Z924","v":0},{"$f":"-RevReq!AA924","v":0},{"$f":"-RevReq!AB924","v":0},{"$f":"-RevReq!AC924","v":0},{"$f":"-RevReq!AD924","v":0},{"$f":"-RevReq!AE924","v":0},{"$f":"-RevReq!AF924","v":0},{"$f":"-RevReq!AG924","v":0},{"$f":"-RevReq!AH924","v":0},{"$f":"-RevReq!AI924","v":0},{"$f":"-RevReq!AJ924","v":0},{"$f":"-RevReq!AK924","v":0},{"$f":"-RevReq!AL924","v":0},{"$f":"-RevReq!AM924","v":0},{"$f":"-RevReq!AN924","v":0},{"$f":"-RevReq!AO924","v":0},{"$f":"-RevReq!AP924","v":0},{"$f":"-RevReq!AQ924","v":0},{"$f":"-RevReq!AR924","v":0},{"$f":"-RevReq!AS924","v":0},{"$f":"-RevReq!AT924","v":0},{"$f":"-RevReq!AU924","v":0},{"$f":"-RevReq!AV924","v":0},{"$f":"-RevReq!AW924","v":0},{"$f":"-RevReq!AX924","v":0},{"$f":"-RevReq!AY924","v":0},{"$f":"-RevReq!AZ924","v":0},{"$f":"-RevReq!BA924","v":0},{"$f":"-RevReq!BB924","v":0},{"$f":"-RevReq!BC924","v":0},{"$f":"-RevReq!BD924","v":0},{"$f":"-RevReq!BE924","v":0},{"$f":"-RevReq!BF924","v":0},{"$f":"-RevReq!BG924","v":0},{"$f":"-RevReq!BH924","v":0},{"$f":"-RevReq!BI924","v":0},{"$f":"-RevReq!BJ924","v":0},{"$f":"-RevReq!BK924","v":0},{"$f":"-RevReq!BL924","v":0},{"$f":"-RevReq!BM924","v":0}]
[null,null,10,"item 10","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O925","v":0},{"$f":"-RevReq!P925","v":0},{"$f":"-RevReq!Q925","v":0},{"$f":"-RevReq!R925","v":0},{"$f":"-RevReq!S925","v":0},{"$f":"-RevReq!T925","v":0},{"$f":"-RevReq!U925","v":0},{"$f":"-RevReq!V925","v":0},{"$f":"-RevReq!W925","v":0},{"$f":"-RevReq!X925","v":0},{"$f":"-RevReq!Y925","v":0},{"$f":"-RevReq!Z925","v":0},{"$f":"-RevReq!AA925","v":0},{"$f":"-RevReq!AB925","v":0},{"$f":"-RevReq!AC925","v":0},{"$f":"-RevReq!AD925","v":0},{"$f":"-RevReq!AE925","v":0},{"$f":"-RevReq!AF925","v":0},{"$f":"-RevReq!AG925","v":0},{"$f":"-RevReq!AH925","v":0},{"$f":"-RevReq!AI925","v":0},{"$f":"-RevReq!AJ925","v":0},{"$f":"-RevReq!AK925","v":0},{"$f":"-RevReq!AL925","v":0},{"$f":"-RevReq!AM925","v":0},{"$f":"-RevReq!AN925","v":0},{"$f":"-RevReq!AO925","v":0},{"$f":"-RevReq!AP925","v":0},{"$f":"-RevReq!AQ925","v":0},{"$f":"-RevReq!AR925","v":0},{"$f":"-RevReq!AS925","v":0},{"$f":"-RevReq!AT925","v":0},{"$f":"-RevReq!AU925","v":0},{"$f":"-RevReq!AV925","v":0},{"$f":"-RevReq!AW925","v":0},{"$f":"-RevReq!AX925","v":0},{"$f":"-RevReq!AY925","v":0},{"$f":"-RevReq!AZ925","v":0},{"$f":"-RevReq!BA925","v":0},{"$f":"-RevReq!BB925","v":0},{"$f":"-RevReq!BC925","v":0},{"$f":"-RevReq!BD925","v":0},{"$f":"-RevReq!BE925","v":0},{"$f":"-RevReq!BF925","v":0},{"$f":"-RevReq!BG925","v":0},{"$f":"-RevReq!BH925","v":0},{"$f":"-RevReq!BI925","v":0},{"$f":"-RevReq!BJ925","v":0},{"$f":"-RevReq!BK925","v":0},{"$f":"-RevReq!BL925","v":0},{"$f":"-RevReq!BM925","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O926","v":0},{"$f":"-RevReq!P926","v":0},{"$f":"-RevReq!Q926","v":0},{"$f":"-RevReq!R926","v":0},{"$f":"-RevReq!S926","v":0},{"$f":"-RevReq!T926","v":0},{"$f":"-RevReq!U926","v":0},{"$f":"-RevReq!V926","v":0},{"$f":"-RevReq!W926","v":0},{"$f":"-RevReq!X926","v":0},{"$f":"-RevReq!Y926","v":0},{"$f":"-RevReq!Z926","v":0},{"$f":"-RevReq!AA926","v":0},{"$f":"-RevReq!AB926","v":0},{"$f":"-RevReq!AC926","v":0},{"$f":"-RevReq!AD926","v":0},{"$f":"-RevReq!AE926","v":0},{"$f":"-RevReq!AF926","v":0},{"$f":"-RevReq!AG926","v":0},{"$f":"-RevReq!AH926","v":0},{"$f":"-RevReq!AI926","v":0},{"$f":"-RevReq!AJ926","v":0},{"$f":"-RevReq!AK926","v":0},{"$f":"-RevReq!AL926","v":0},{"$f":"-RevReq!AM926","v":0},{"$f":"-RevReq!AN926","v":0},{"$f":"-RevReq!AO926","v":0},{"$f":"-RevReq!AP926","v":0},{"$f":"-RevReq!AQ926","v":0},{"$f":"-RevReq!AR926","v":0},{"$f":"-RevReq!AS926","v":0},{"$f":"-RevReq!AT926","v":0},{"$f":"-RevReq!AU926","v":0},{"$f":"-RevReq!AV926","v":0},{"$f":"-RevReq!AW926","v":0},{"$f":"-RevReq!AX926","v":0},{"$f":"-RevReq!AY926","v":0},{"$f":"-RevReq!AZ926","v":0},{"$f":"-RevReq!BA926","v":0},{"$f":"-RevReq!BB926","v":0},{"$f":"-RevReq!BC926","v":0},{"$f":"-RevReq!BD926","v":0},{"$f":"-RevReq!BE926","v":0},{"$f":"-RevReq!BF926","v":0},{"$f":"-RevReq!BG926","v":0},{"$f":"-RevReq!BH926","v":0},{"$f":"-RevReq!BI926","v":0},{"$f":"-RevReq!BJ926","v":0},{"$f":"-RevReq!BK926","v":0},{"$f":"-RevReq!BL926","v":0},{"$f":"-RevReq!BM926","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O927","v":0},{"$f":"-RevReq!P927","v":0},{"$f":"-RevReq!Q927","v":0},{"$f":"-RevReq!R927","v":0},{"$f":"-RevReq!S927","v":0},{"$f":"-RevReq!T927","v":0},{"$f":"-RevReq!U927","v":0},{"$f":"-RevReq!V927","v":0},{"$f":"-RevReq!W927","v":0},{"$f":"-RevReq!X927","v":0},{"$f":"-RevReq!Y927","v":0},{"$f":"-RevReq!Z927","v":0},{"$f":"-RevReq!AA927","v":0},{"$f":"-RevReq!AB927","v":0},{"$f":"-RevReq!AC927","v":0},{"$f":"-RevReq!AD927","v":0},{"$f":"-RevReq!AE927","v":0},{"$f":"-RevReq!AF927","v":0},{"$f":"-RevReq!AG927","v":0},{"$f":"-RevReq!AH927","v":0},{"$f":"-RevReq!AI927","v":0},{"$f":"-RevReq!AJ927","v":0},{"$f":"-RevReq!AK927","v":0},{"$f":"-RevReq!AL927","v":0},{"$f":"-RevReq!AM927","v":0},{"$f":"-RevReq!AN927","v":0},{"$f":"-RevReq!AO927","v":0},{"$f":"-RevReq!AP927","v":0},{"$f":"-RevReq!AQ927","v":0},{"$f":"-RevReq!AR927","v":0},{"$f":"-RevReq!AS927","v":0},{"$f":"-RevReq!AT927","v":0},{"$f":"-RevReq!AU927","v":0},{"$f":"-RevReq!AV927","v":0},{"$f":"-RevReq!AW927","v":0},{"$f":"-RevReq!AX927","v":0},{"$f":"-RevReq!AY927","v":0},{"$f":"-RevReq!AZ927","v":0},{"$f":"-RevReq!BA927","v":0},{"$f":"-RevReq!BB927","v":0},{"$f":"-RevReq!BC927","v":0},{"$f":"-RevReq!BD927","v":0},{"$f":"-RevReq!BE927","v":0},{"$f":"-RevReq!BF927","v":0},{"$f":"-RevReq!BG927","v":0},{"$f":"-RevReq!BH927","v":0},{"$f":"-RevReq!BI927","v":0},{"$f":"-RevReq!BJ927","v":0},{"$f":"-RevReq!BK927","v":0},{"$f":"-RevReq!BL927","v":0},{"$f":"-RevReq!BM927","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O928","v":0},{"$f":"-RevReq!P928","v":0},{"$f":"-RevReq!Q928","v":0},{"$f":"-RevReq!R928","v":0},{"$f":"-RevReq!S928","v":0},{"$f":"-RevReq!T928","v":0},{"$f":"-RevReq!U928","v":0},{"$f":"-RevReq!V928","v":0},{"$f":"-RevReq!W928","v":0},{"$f":"-RevReq!X928","v":0},{"$f":"-RevReq!Y928","v":0},{"$f":"-RevReq!Z928","v":0},{"$f":"-RevReq!AA928","v":0},{"$f":"-RevReq!AB928","v":0},{"$f":"-RevReq!AC928","v":0},{"$f":"-RevReq!AD928","v":0},{"$f":"-RevReq!AE928","v":0},{"$f":"-RevReq!AF928","v":0},{"$f":"-RevReq!AG928","v":0},{"$f":"-RevReq!AH928","v":0},{"$f":"-RevReq!AI928","v":0},{"$f":"-RevReq!AJ928","v":0},{"$f":"-RevReq!AK928","v":0},{"$f":"-RevReq!AL928","v":0},{"$f":"-RevReq!AM928","v":0},{"$f":"-RevReq!AN928","v":0},{"$f":"-RevReq!AO928","v":0},{"$f":"-RevReq!AP928","v":0},{"$f":"-RevReq!AQ928","v":0},{"$f":"-RevReq!AR928","v":0},{"$f":"-RevReq!AS928","v":0},{"$f":"-RevReq!AT928","v":0},{"$f":"-RevReq!AU928","v":0},{"$f":"-RevReq!AV928","v":0},{"$f":"-RevReq!AW928","v":0},{"$f":"-RevReq!AX928","v":0},{"$f":"-RevReq!AY928","v":0},{"$f":"-RevReq!AZ928","v":0},{"$f":"-RevReq!BA928","v":0},{"$f":"-RevReq!BB928","v":0},{"$f":"-RevReq!BC928","v":0},{"$f":"-RevReq!BD928","v":0},{"$f":"-RevReq!BE928","v":0},{"$f":"-RevReq!BF928","v":0},{"$f":"-RevReq!BG928","v":0},{"$f":"-RevReq!BH928","v":0},{"$f":"-RevReq!BI928","v":0},{"$f":"-RevReq!BJ928","v":0},{"$f":"-RevReq!BK928","v":0},{"$f":"-RevReq!BL928","v":0},{"$f":"-RevReq!BM928","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O929","v":0},{"$f":"-RevReq!P929","v":0},{"$f":"-RevReq!Q929","v":0},{"$f":"-RevReq!R929","v":0},{"$f":"-RevReq!S929","v":0},{"$f":"-RevReq!T929","v":0},{"$f":"-RevReq!U929","v":0},{"$f":"-RevReq!V929","v":0},{"$f":"-RevReq!W929","v":0},{"$f":"-RevReq!X929","v":0},{"$f":"-RevReq!Y929","v":0},{"$f":"-RevReq!Z929","v":0},{"$f":"-RevReq!AA929","v":0},{"$f":"-RevReq!AB929","v":0},{"$f":"-RevReq!AC929","v":0},{"$f":"-RevReq!AD929","v":0},{"$f":"-RevReq!AE929","v":0},{"$f":"-RevReq!AF929","v":0},{"$f":"-RevReq!AG929","v":0},{"$f":"-RevReq!AH929","v":0},{"$f":"-RevReq!AI929","v":0},{"$f":"-RevReq!AJ929","v":0},{"$f":"-RevReq!AK929","v":0},{"$f":"-RevReq!AL929","v":0},{"$f":"-RevReq!AM929","v":0},{"$f":"-RevReq!AN929","v":0},{"$f":"-RevReq!AO929","v":0},{"$f":"-RevReq!AP929","v":0},{"$f":"-RevReq!AQ929","v":0},{"$f":"-RevReq!AR929","v":0},{"$f":"-RevReq!AS929","v":0},{"$f":"-RevReq!AT929","v":0},{"$f":"-RevReq!AU929","v":0},{"$f":"-RevReq!AV929","v":0},{"$f":"-RevReq!AW929","v":0},{"$f":"-RevReq!AX929","v":0},{"$f":"-RevReq!AY929","v":0},{"$f":"-RevReq!AZ929","v":0},{"$f":"-RevReq!BA929","v":0},{"$f":"-RevReq!BB929","v":0},{"$f":"-RevReq!BC929","v":0},{"$f":"-RevReq!BD929","v":0},{"$f":"-RevReq!BE929","v":0},{"$f":"-RevReq!BF929","v":0},{"$f":"-RevReq!BG929","v":0},{"$f":"-RevReq!BH929","v":0},{"$f":"-RevReq!BI929","v":0},{"$f":"-RevReq!BJ929","v":0},{"$f":"-RevReq!BK929","v":0},{"$f":"-RevReq!BL929","v":0},{"$f":"-RevReq!BM929","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O930","v":0},{"$f":"-RevReq!P930","v":0},{"$f":"-RevReq!Q930","v":0},{"$f":"-RevReq!R930","v":0},{"$f":"-RevReq!S930","v":0},{"$f":"-RevReq!T930","v":0},{"$f":"-RevReq!U930","v":0},{"$f":"-RevReq!V930","v":0},{"$f":"-RevReq!W930","v":0},{"$f":"-RevReq!X930","v":0},{"$f":"-RevReq!Y930","v":0},{"$f":"-RevReq!Z930","v":0},{"$f":"-RevReq!AA930","v":0},{"$f":"-RevReq!AB930","v":0},{"$f":"-RevReq!AC930","v":0},{"$f":"-RevReq!AD930","v":0},{"$f":"-RevReq!AE930","v":0},{"$f":"-RevReq!AF930","v":0},{"$f":"-RevReq!AG930","v":0},{"$f":"-RevReq!AH930","v":0},{"$f":"-RevReq!AI930","v":0},{"$f":"-RevReq!AJ930","v":0},{"$f":"-RevReq!AK930","v":0},{"$f":"-RevReq!AL930","v":0},{"$f":"-RevReq!AM930","v":0},{"$f":"-RevReq!AN930","v":0},{"$f":"-RevReq!AO930","v":0},{"$f":"-RevReq!AP930","v":0},{"$f":"-RevReq!AQ930","v":0},{"$f":"-RevReq!AR930","v":0},{"$f":"-RevReq!AS930","v":0},{"$f":"-RevReq!AT930","v":0},{"$f":"-RevReq!AU930","v":0},{"$f":"-RevReq!AV930","v":0},{"$f":"-RevReq!AW930","v":0},{"$f":"-RevReq!AX930","v":0},{"$f":"-RevReq!AY930","v":0},{"$f":"-RevReq!AZ930","v":0},{"$f":"-RevReq!BA930","v":0},{"$f":"-RevReq!BB930","v":0},{"$f":"-RevReq!BC930","v":0},{"$f":"-RevReq!BD930","v":0},{"$f":"-RevReq!BE930","v":0},{"$f":"-RevReq!BF930","v":0},{"$f":"-RevReq!BG930","v":0},{"$f":"-RevReq!BH930","v":0},{"$f":"-RevReq!BI930","v":0},{"$f":"-RevReq!BJ930","v":0},{"$f":"-RevReq!BK930","v":0},{"$f":"-RevReq!BL930","v":0},{"$f":"-RevReq!BM930","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O931","v":0},{"$f":"-RevReq!P931","v":0},{"$f":"-RevReq!Q931","v":0},{"$f":"-RevReq!R931","v":0},{"$f":"-RevReq!S931","v":0},{"$f":"-RevReq!T931","v":0},{"$f":"-RevReq!U931","v":0},{"$f":"-RevReq!V931","v":0},{"$f":"-RevReq!W931","v":0},{"$f":"-RevReq!X931","v":0},{"$f":"-RevReq!Y931","v":0},{"$f":"-RevReq!Z931","v":0},{"$f":"-RevReq!AA931","v":0},{"$f":"-RevReq!AB931","v":0},{"$f":"-RevReq!AC931","v":0},{"$f":"-RevReq!AD931","v":0},{"$f":"-RevReq!AE931","v":0},{"$f":"-RevReq!AF931","v":0},{"$f":"-RevReq!AG931","v":0},{"$f":"-RevReq!AH931","v":0},{"$f":"-RevReq!AI931","v":0},{"$f":"-RevReq!AJ931","v":0},{"$f":"-RevReq!AK931","v":0},{"$f":"-RevReq!AL931","v":0},{"$f":"-RevReq!AM931","v":0},{"$f":"-RevReq!AN931","v":0},{"$f":"-RevReq!AO931","v":0},{"$f":"-RevReq!AP931","v":0},{"$f":"-RevReq!AQ931","v":0},{"$f":"-RevReq!AR931","v":0},{"$f":"-RevReq!AS931","v":0},{"$f":"-RevReq!AT931","v":0},{"$f":"-RevReq!AU931","v":0},{"$f":"-RevReq!AV931","v":0},{"$f":"-RevReq!AW931","v":0},{"$f":"-RevReq!AX931","v":0},{"$f":"-RevReq!AY931","v":0},{"$f":"-RevReq!AZ931","v":0},{"$f":"-RevReq!BA931","v":0},{"$f":"-RevReq!BB931","v":0},{"$f":"-RevReq!BC931","v":0},{"$f":"-RevReq!BD931","v":0},{"$f":"-RevReq!BE931","v":0},{"$f":"-RevReq!BF931","v":0},{"$f":"-RevReq!BG931","v":0},{"$f":"-RevReq!BH931","v":0},{"$f":"-RevReq!BI931","v":0},{"$f":"-RevReq!BJ931","v":0},{"$f":"-RevReq!BK931","v":0},{"$f":"-RevReq!BL931","v":0},{"$f":"-RevReq!BM931","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O932","v":0},{"$f":"-RevReq!P932","v":0},{"$f":"-RevReq!Q932","v":0},{"$f":"-RevReq!R932","v":0},{"$f":"-RevReq!S932","v":0},{"$f":"-RevReq!T932","v":0},{"$f":"-RevReq!U932","v":0},{"$f":"-RevReq!V932","v":0},{"$f":"-RevReq!W932","v":0},{"$f":"-RevReq!X932","v":0},{"$f":"-RevReq!Y932","v":0},{"$f":"-RevReq!Z932","v":0},{"$f":"-RevReq!AA932","v":0},{"$f":"-RevReq!AB932","v":0},{"$f":"-RevReq!AC932","v":0},{"$f":"-RevReq!AD932","v":0},{"$f":"-RevReq!AE932","v":0},{"$f":"-RevReq!AF932","v":0},{"$f":"-RevReq!AG932","v":0},{"$f":"-RevReq!AH932","v":0},{"$f":"-RevReq!AI932","v":0},{"$f":"-RevReq!AJ932","v":0},{"$f":"-RevReq!AK932","v":0},{"$f":"-RevReq!AL932","v":0},{"$f":"-RevReq!AM932","v":0},{"$f":"-RevReq!AN932","v":0},{"$f":"-RevReq!AO932","v":0},{"$f":"-RevReq!AP932","v":0},{"$f":"-RevReq!AQ932","v":0},{"$f":"-RevReq!AR932","v":0},{"$f":"-RevReq!AS932","v":0},{"$f":"-RevReq!AT932","v":0},{"$f":"-RevReq!AU932","v":0},{"$f":"-RevReq!AV932","v":0},{"$f":"-RevReq!AW932","v":0},{"$f":"-RevReq!AX932","v":0},{"$f":"-RevReq!AY932","v":0},{"$f":"-RevReq!AZ932","v":0},{"$f":"-RevReq!BA932","v":0},{"$f":"-RevReq!BB932","v":0},{"$f":"-RevReq!BC932","v":0},{"$f":"-RevReq!BD932","v":0},{"$f":"-RevReq!BE932","v":0},{"$f":"-RevReq!BF932","v":0},{"$f":"-RevReq!BG932","v":0},{"$f":"-RevReq!BH932","v":0},{"$f":"-RevReq!BI932","v":0},{"$f":"-RevReq!BJ932","v":0},{"$f":"-RevReq!BK932","v":0},{"$f":"-RevReq!BL932","v":0},{"$f":"-RevReq!BM932","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O933","v":0},{"$f":"-RevReq!P933","v":0},{"$f":"-RevReq!Q933","v":0},{"$f":"-RevReq!R933","v":0},{"$f":"-RevReq!S933","v":0},{"$f":"-RevReq!T933","v":0},{"$f":"-RevReq!U933","v":0},{"$f":"-RevReq!V933","v":0},{"$f":"-RevReq!W933","v":0},{"$f":"-RevReq!X933","v":0},{"$f":"-RevReq!Y933","v":0},{"$f":"-RevReq!Z933","v":0},{"$f":"-RevReq!AA933","v":0},{"$f":"-RevReq!AB933","v":0},{"$f":"-RevReq!AC933","v":0},{"$f":"-RevReq!AD933","v":0},{"$f":"-RevReq!AE933","v":0},{"$f":"-RevReq!AF933","v":0},{"$f":"-RevReq!AG933","v":0},{"$f":"-RevReq!AH933","v":0},{"$f":"-RevReq!AI933","v":0},{"$f":"-RevReq!AJ933","v":0},{"$f":"-RevReq!AK933","v":0},{"$f":"-RevReq!AL933","v":0},{"$f":"-RevReq!AM933","v":0},{"$f":"-RevReq!AN933","v":0},{"$f":"-RevReq!AO933","v":0},{"$f":"-RevReq!AP933","v":0},{"$f":"-RevReq!AQ933","v":0},{"$f":"-RevReq!AR933","v":0},{"$f":"-RevReq!AS933","v":0},{"$f":"-RevReq!AT933","v":0},{"$f":"-RevReq!AU933","v":0},{"$f":"-RevReq!AV933","v":0},{"$f":"-RevReq!AW933","v":0},{"$f":"-RevReq!AX933","v":0},{"$f":"-RevReq!AY933","v":0},{"$f":"-RevReq!AZ933","v":0},{"$f":"-RevReq!BA933","v":0},{"$f":"-RevReq!BB933","v":0},{"$f":"-RevReq!BC933","v":0},{"$f":"-RevReq!BD933","v":0},{"$f":"-RevReq!BE933","v":0},{"$f":"-RevReq!BF933","v":0},{"$f":"-RevReq!BG933","v":0},{"$f":"-RevReq!BH933","v":0},{"$f":"-RevReq!BI933","v":0},{"$f":"-RevReq!BJ933","v":0},{"$f":"-RevReq!BK933","v":0},{"$f":"-RevReq!BL933","v":0},{"$f":"-RevReq!BM933","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O934","v":0},{"$f":"-RevReq!P934","v":0},{"$f":"-RevReq!Q934","v":0},{"$f":"-RevReq!R934","v":0},{"$f":"-RevReq!S934","v":0},{"$f":"-RevReq!T934","v":0},{"$f":"-RevReq!U934","v":0},{"$f":"-RevReq!V934","v":0},{"$f":"-RevReq!W934","v":0},{"$f":"-RevReq!X934","v":0},{"$f":"-RevReq!Y934","v":0},{"$f":"-RevReq!Z934","v":0},{"$f":"-RevReq!AA934","v":0},{"$f":"-RevReq!AB934","v":0},{"$f":"-RevReq!AC934","v":0},{"$f":"-RevReq!AD934","v":0},{"$f":"-RevReq!AE934","v":0},{"$f":"-RevReq!AF934","v":0},{"$f":"-RevReq!AG934","v":0},{"$f":"-RevReq!AH934","v":0},{"$f":"-RevReq!AI934","v":0},{"$f":"-RevReq!AJ934","v":0},{"$f":"-RevReq!AK934","v":0},{"$f":"-RevReq!AL934","v":0},{"$f":"-RevReq!AM934","v":0},{"$f":"-RevReq!AN934","v":0},{"$f":"-RevReq!AO934","v":0},{"$f":"-RevReq!AP934","v":0},{"$f":"-RevReq!AQ934","v":0},{"$f":"-RevReq!AR934","v":0},{"$f":"-RevReq!AS934","v":0},{"$f":"-RevReq!AT934","v":0},{"$f":"-RevReq!AU934","v":0},{"$f":"-RevReq!AV934","v":0},{"$f":"-RevReq!AW934","v":0},{"$f":"-RevReq!AX934","v":0},{"$f":"-RevReq!AY934","v":0},{"$f":"-RevReq!AZ934","v":0},{"$f":"-RevReq!BA934","v":0},{"$f":"-RevReq!BB934","v":0},{"$f":"-RevReq!BC934","v":0},{"$f":"-RevReq!BD934","v":0},{"$f":"-RevReq!BE934","v":0},{"$f":"-RevReq!BF934","v":0},{"$f":"-RevReq!BG934","v":0},{"$f":"-RevReq!BH934","v":0},{"$f":"-RevReq!BI934","v":0},{"$f":"-RevReq!BJ934","v":0},{"$f":"-RevReq!BK934","v":0},{"$f":"-RevReq!BL934","v":0},{"$f":"-RevReq!BM934","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O935","v":0},{"$f":"-RevReq!P935","v":0},{"$f":"-RevReq!Q935","v":0},{"$f":"-RevReq!R935","v":0},{"$f":"-RevReq!S935","v":0},{"$f":"-RevReq!T935","v":0},{"$f":"-RevReq!U935","v":0},{"$f":"-RevReq!V935","v":0},{"$f":"-RevReq!W935","v":0},{"$f":"-RevReq!X935","v":0},{"$f":"-RevReq!Y935","v":0},{"$f":"-RevReq!Z935","v":0},{"$f":"-RevReq!AA935","v":0},{"$f":"-RevReq!AB935","v":0},{"$f":"-RevReq!AC935","v":0},{"$f":"-RevReq!AD935","v":0},{"$f":"-RevReq!AE935","v":0},{"$f":"-RevReq!AF935","v":0},{"$f":"-RevReq!AG935","v":0},{"$f":"-RevReq!AH935","v":0},{"$f":"-RevReq!AI935","v":0},{"$f":"-RevReq!AJ935","v":0},{"$f":"-RevReq!AK935","v":0},{"$f":"-RevReq!AL935","v":0},{"$f":"-RevReq!AM935","v":0},{"$f":"-RevReq!AN935","v":0},{"$f":"-RevReq!AO935","v":0},{"$f":"-RevReq!AP935","v":0},{"$f":"-RevReq!AQ935","v":0},{"$f":"-RevReq!AR935","v":0},{"$f":"-RevReq!AS935","v":0},{"$f":"-RevReq!AT935","v":0},{"$f":"-RevReq!AU935","v":0},{"$f":"-RevReq!AV935","v":0},{"$f":"-RevReq!AW935","v":0},{"$f":"-RevReq!AX935","v":0},{"$f":"-RevReq!AY935","v":0},{"$f":"-RevReq!AZ935","v":0},{"$f":"-RevReq!BA935","v":0},{"$f":"-RevReq!BB935","v":0},{"$f":"-RevReq!BC935","v":0},{"$f":"-RevReq!BD935","v":0},{"$f":"-RevReq!BE935","v":0},{"$f":"-RevReq!BF935","v":0},{"$f":"-RevReq!BG935","v":0},{"$f":"-RevReq!BH935","v":0},{"$f":"-RevReq!BI935","v":0},{"$f":"-RevReq!BJ935","v":0},{"$f":"-RevReq!BK935","v":0},{"$f":"-RevReq!BL935","v":0},{"$f":"-RevReq!BM935","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O936","v":0},{"$f":"-RevReq!P936","v":0},{"$f":"-RevReq!Q936","v":0},{"$f":"-RevReq!R936","v":0},{"$f":"-RevReq!S936","v":0},{"$f":"-RevReq!T936","v":0},{"$f":"-RevReq!U936","v":0},{"$f":"-RevReq!V936","v":0},{"$f":"-RevReq!W936","v":0},{"$f":"-RevReq!X936","v":0},{"$f":"-RevReq!Y936","v":0},{"$f":"-RevReq!Z936","v":0},{"$f":"-RevReq!AA936","v":0},{"$f":"-RevReq!AB936","v":0},{"$f":"-RevReq!AC936","v":0},{"$f":"-RevReq!AD936","v":0},{"$f":"-RevReq!AE936","v":0},{"$f":"-RevReq!AF936","v":0},{"$f":"-RevReq!AG936","v":0},{"$f":"-RevReq!AH936","v":0},{"$f":"-RevReq!AI936","v":0},{"$f":"-RevReq!AJ936","v":0},{"$f":"-RevReq!AK936","v":0},{"$f":"-RevReq!AL936","v":0},{"$f":"-RevReq!AM936","v":0},{"$f":"-RevReq!AN936","v":0},{"$f":"-RevReq!AO936","v":0},{"$f":"-RevReq!AP936","v":0},{"$f":"-RevReq!AQ936","v":0},{"$f":"-RevReq!AR936","v":0},{"$f":"-RevReq!AS936","v":0},{"$f":"-RevReq!AT936","v":0},{"$f":"-RevReq!AU936","v":0},{"$f":"-RevReq!AV936","v":0},{"$f":"-RevReq!AW936","v":0},{"$f":"-RevReq!AX936","v":0},{"$f":"-RevReq!AY936","v":0},{"$f":"-RevReq!AZ936","v":0},{"$f":"-RevReq!BA936","v":0},{"$f":"-RevReq!BB936","v":0},{"$f":"-RevReq!BC936","v":0},{"$f":"-RevReq!BD936","v":0},{"$f":"-RevReq!BE936","v":0},{"$f":"-RevReq!BF936","v":0},{"$f":"-RevReq!BG936","v":0},{"$f":"-RevReq!BH936","v":0},{"$f":"-RevReq!BI936","v":0},{"$f":"-RevReq!BJ936","v":0},{"$f":"-RevReq!BK936","v":0},{"$f":"-RevReq!BL936","v":0},{"$f":"-RevReq!BM936","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O937","v":0},{"$f":"-RevReq!P937","v":0},{"$f":"-RevReq!Q937","v":0},{"$f":"-RevReq!R937","v":0},{"$f":"-RevReq!S937","v":0},{"$f":"-RevReq!T937","v":0},{"$f":"-RevReq!U937","v":0},{"$f":"-RevReq!V937","v":0},{"$f":"-RevReq!W937","v":0},{"$f":"-RevReq!X937","v":0},{"$f":"-RevReq!Y937","v":0},{"$f":"-RevReq!Z937","v":0},{"$f":"-RevReq!AA937","v":0},{"$f":"-RevReq!AB937","v":0},{"$f":"-RevReq!AC937","v":0},{"$f":"-RevReq!AD937","v":0},{"$f":"-RevReq!AE937","v":0},{"$f":"-RevReq!AF937","v":0},{"$f":"-RevReq!AG937","v":0},{"$f":"-RevReq!AH937","v":0},{"$f":"-RevReq!AI937","v":0},{"$f":"-RevReq!AJ937","v":0},{"$f":"-RevReq!AK937","v":0},{"$f":"-RevReq!AL937","v":0},{"$f":"-RevReq!AM937","v":0},{"$f":"-RevReq!AN937","v":0},{"$f":"-RevReq!AO937","v":0},{"$f":"-RevReq!AP937","v":0},{"$f":"-RevReq!AQ937","v":0},{"$f":"-RevReq!AR937","v":0},{"$f":"-RevReq!AS937","v":0},{"$f":"-RevReq!AT937","v":0},{"$f":"-RevReq!AU937","v":0},{"$f":"-RevReq!AV937","v":0},{"$f":"-RevReq!AW937","v":0},{"$f":"-RevReq!AX937","v":0},{"$f":"-RevReq!AY937","v":0},{"$f":"-RevReq!AZ937","v":0},{"$f":"-RevReq!BA937","v":0},{"$f":"-RevReq!BB937","v":0},{"$f":"-RevReq!BC937","v":0},{"$f":"-RevReq!BD937","v":0},{"$f":"-RevReq!BE937","v":0},{"$f":"-RevReq!BF937","v":0},{"$f":"-RevReq!BG937","v":0},{"$f":"-RevReq!BH937","v":0},{"$f":"-RevReq!BI937","v":0},{"$f":"-RevReq!BJ937","v":0},{"$f":"-RevReq!BK937","v":0},{"$f":"-RevReq!BL937","v":0},{"$f":"-RevReq!BM937","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O938","v":0},{"$f":"-RevReq!P938","v":0},{"$f":"-RevReq!Q938","v":0},{"$f":"-RevReq!R938","v":0},{"$f":"-RevReq!S938","v":0},{"$f":"-RevReq!T938","v":0},{"$f":"-RevReq!U938","v":0},{"$f":"-RevReq!V938","v":0},{"$f":"-RevReq!W938","v":0},{"$f":"-RevReq!X938","v":0},{"$f":"-RevReq!Y938","v":0},{"$f":"-RevReq!Z938","v":0},{"$f":"-RevReq!AA938","v":0},{"$f":"-RevReq!AB938","v":0},{"$f":"-RevReq!AC938","v":0},{"$f":"-RevReq!AD938","v":0},{"$f":"-RevReq!AE938","v":0},{"$f":"-RevReq!AF938","v":0},{"$f":"-RevReq!AG938","v":0},{"$f":"-RevReq!AH938","v":0},{"$f":"-RevReq!AI938","v":0},{"$f":"-RevReq!AJ938","v":0},{"$f":"-RevReq!AK938","v":0},{"$f":"-RevReq!AL938","v":0},{"$f":"-RevReq!AM938","v":0},{"$f":"-RevReq!AN938","v":0},{"$f":"-RevReq!AO938","v":0},{"$f":"-RevReq!AP938","v":0},{"$f":"-RevReq!AQ938","v":0},{"$f":"-RevReq!AR938","v":0},{"$f":"-RevReq!AS938","v":0},{"$f":"-RevReq!AT938","v":0},{"$f":"-RevReq!AU938","v":0},{"$f":"-RevReq!AV938","v":0},{"$f":"-RevReq!AW938","v":0},{"$f":"-RevReq!AX938","v":0},{"$f":"-RevReq!AY938","v":0},{"$f":"-RevReq!AZ938","v":0},{"$f":"-RevReq!BA938","v":0},{"$f":"-RevReq!BB938","v":0},{"$f":"-RevReq!BC938","v":0},{"$f":"-RevReq!BD938","v":0},{"$f":"-RevReq!BE938","v":0},{"$f":"-RevReq!BF938","v":0},{"$f":"-RevReq!BG938","v":0},{"$f":"-RevReq!BH938","v":0},{"$f":"-RevReq!BI938","v":0},{"$f":"-RevReq!BJ938","v":0},{"$f":"-RevReq!BK938","v":0},{"$f":"-RevReq!BL938","v":0},{"$f":"-RevReq!BM938","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O939","v":0},{"$f":"-RevReq!P939","v":0},{"$f":"-RevReq!Q939","v":0},{"$f":"-RevReq!R939","v":0},{"$f":"-RevReq!S939","v":0},{"$f":"-RevReq!T939","v":0},{"$f":"-RevReq!U939","v":0},{"$f":"-RevReq!V939","v":0},{"$f":"-RevReq!W939","v":0},{"$f":"-RevReq!X939","v":0},{"$f":"-RevReq!Y939","v":0},{"$f":"-RevReq!Z939","v":0},{"$f":"-RevReq!AA939","v":0},{"$f":"-RevReq!AB939","v":0},{"$f":"-RevReq!AC939","v":0},{"$f":"-RevReq!AD939","v":0},{"$f":"-RevReq!AE939","v":0},{"$f":"-RevReq!AF939","v":0},{"$f":"-RevReq!AG939","v":0},{"$f":"-RevReq!AH939","v":0},{"$f":"-RevReq!AI939","v":0},{"$f":"-RevReq!AJ939","v":0},{"$f":"-RevReq!AK939","v":0},{"$f":"-RevReq!AL939","v":0},{"$f":"-RevReq!AM939","v":0},{"$f":"-RevReq!AN939","v":0},{"$f":"-RevReq!AO939","v":0},{"$f":"-RevReq!AP939","v":0},{"$f":"-RevReq!AQ939","v":0},{"$f":"-RevReq!AR939","v":0},{"$f":"-RevReq!AS939","v":0},{"$f":"-RevReq!AT939","v":0},{"$f":"-RevReq!AU939","v":0},{"$f":"-RevReq!AV939","v":0},{"$f":"-RevReq!AW939","v":0},{"$f":"-RevReq!AX939","v":0},{"$f":"-RevReq!AY939","v":0},{"$f":"-RevReq!AZ939","v":0},{"$f":"-RevReq!BA939","v":0},{"$f":"-RevReq!BB939","v":0},{"$f":"-RevReq!BC939","v":0},{"$f":"-RevReq!BD939","v":0},{"$f":"-RevReq!BE939","v":0},{"$f":"-RevReq!BF939","v":0},{"$f":"-RevReq!BG939","v":0},{"$f":"-RevReq!BH939","v":0},{"$f":"-RevReq!BI939","v":0},{"$f":"-RevReq!BJ939","v":0},{"$f":"-RevReq!BK939","v":0},{"$f":"-RevReq!BL939","v":0},{"$f":"-RevReq!BM939","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-RevReq!O940","v":0},{"$f":"-RevReq!P940","v":0},{"$f":"-RevReq!Q940","v":0},{"$f":"-RevReq!R940","v":0},{"$f":"-RevReq!S940","v":0},{"$f":"-RevReq!T940","v":0},{"$f":"-RevReq!U940","v":0},{"$f":"-RevReq!V940","v":0},{"$f":"-RevReq!W940","v":0},{"$f":"-RevReq!X940","v":0},{"$f":"-RevReq!Y940","v":0},{"$f":"-RevReq!Z940","v":0},{"$f":"-RevReq!AA940","v":0},{"$f":"-RevReq!AB940","v":0},{"$f":"-RevReq!AC940","v":0},{"$f":"-RevReq!AD940","v":0},{"$f":"-RevReq!AE940","v":0},{"$f":"-RevReq!AF940","v":0},{"$f":"-RevReq!AG940","v":0},{"$f":"-RevReq!AH940","v":0},{"$f":"-RevReq!AI940","v":0},{"$f":"-RevReq!AJ940","v":0},{"$f":"-RevReq!AK940","v":0},{"$f":"-RevReq!AL940","v":0},{"$f":"-RevReq!AM940","v":0},{"$f":"-RevReq!AN940","v":0},{"$f":"-RevReq!AO940","v":0},{"$f":"-RevReq!AP940","v":0},{"$f":"-RevReq!AQ940","v":0},{"$f":"-RevReq!AR940","v":0},{"$f":"-RevReq!AS940","v":0},{"$f":"-RevReq!AT940","v":0},{"$f":"-RevReq!AU940","v":0},{"$f":"-RevReq!AV940","v":0},{"$f":"-RevReq!AW940","v":0},{"$f":"-RevReq!AX940","v":0},{"$f":"-RevReq!AY940","v":0},{"$f":"-RevReq!AZ940","v":0},{"$f":"-RevReq!BA940","v":0},{"$f":"-RevReq!BB940","v":0},{"$f":"-RevReq!BC940","v":0},{"$f":"-RevReq!BD940","v":0},{"$f":"-RevReq!BE940","v":0},{"$f":"-RevReq!BF940","v":0},{"$f":"-RevReq!BG940","v":0},{"$f":"-RevReq!BH940","v":0},{"$f":"-RevReq!BI940","v":0},{"$f":"-RevReq!BJ940","v":0},{"$f":"-RevReq!BK940","v":0},{"$f":"-RevReq!BL940","v":0},{"$f":"-RevReq!BM940","v":0}]
[null,null,null,{"$f":"\"Total \"&D87","v":"Total Property Tax and Insurance"},null,null,null,null,null,null,-80267.474052503167,-108054,null,null,{"$f":"SUM(O88:O112)","v":0},{"$f":"SUM(P88:P112)","v":-18630},{"$f":"SUM(Q88:Q112)","v":-16767},-14904.000000000002,-13041.000000000002,-11178,-9315,-7452.0000000000009,-5589.0000000000018,-3726.0000000000014,-3726.0000000000005,-3726.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Current Tax Impact"]
[null,null,{"$f":"C116+1","v":1},{"$f":"INDEX(D$59:D$83,$C117,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C117,1)","v":"Capital"},{"$f":"INDEX(F$59:F$83,$C117,1)","v":4},null,{"$f":"Tax_Rate","v":0.38574999999999998},null,null,{"$f":"SUMPRODUCT(O117:BM117,$O$7:$BM$7)","v":364153.95456522831},{"$f":"SUM(O117:BM117)","v":427431.8305000001},null,null,{"$f":"-O264*$H117","v":0},207776.52249999999,80531.870249999993,50187.617999999995,31693.605749999999,30974.9535,16924.781250000022,2874.6090000000004,2155.9567500000007,1437.3045000000004,1437.3045000000002,1437.3045000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU264*$H117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C117+1","v":2},{"$f":"INDEX(D$59:D$83,$C118,1)","v":"item 2"},"Capital",4,null,0.38574999999999998,null,null,{"$f":"SUMPRODUCT(O118:BM118,$O$7:$BM$7)","v":0},{"$f":"SUM(O118:BM118)","v":0},null,null,{"$f":"-O265*$H118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU265*$H118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O266*$H119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU266*$H119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O267*$H120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU267*$H120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O268*$H121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU268*$H121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O269*$H122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU269*$H122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O270*$H123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU270*$H123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O271*$H124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU271*$H124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O272*$H125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU272*$H125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O273*$H126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU273*$H126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O274*$H127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU274*$H127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O275*$H128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU275*$H128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O276*$H129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU276*$H129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O277*$H130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU277*$H130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O278*$H131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU278*$H131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O279*$H132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU279*$H132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O280*$H133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU280*$H133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O281*$H134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU281*$H134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O282*$H135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU282*$H135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O283*$H136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU283*$H136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O284*$H137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU284*$H137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O285*$H138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU285*$H138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O286*$H139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU286*$H139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O287*$H140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU287*$H140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,0.38574999999999998,null,null,0,0,null,null,{"$f":"-O288*$H141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AU288*$H141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D116","v":"Total Current Tax Impact"},null,null,null,null,null,null,364153.95456522831,427431.8305000001,null,null,{"$f":"SUM(O117:O141)","v":0},{"$f":"SUM(P117:P141)","v":207776.52249999999},{"$f":"SUM(Q117:Q141)","v":80531.870249999993},50187.617999999995,31693.605749999999,30974.9535,16924.781250000022,2874.6090000000004,2155.9567500000007,1437.3045000000004,1437.3045000000002,1437.3045000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Investment Tax Credit"]
[null,null,{"$f":"C145+1","v":1},{"$f":"INDEX(D$59:D$83,$C146,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C146,1)","v":"Capital"},{"$f":"INDEX(F$59:F$83,$C146,1)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O146:BM146,$O$7:$BM$7)","v":0},{"$f":"SUM(O146:BM146)","v":0},null,null,{"$f":"RevReq!O1233","v":0},{"$f":"RevReq!P1233","v":0},{"$f":"RevReq!Q1233","v":0},{"$f":"RevReq!R1233","v":0},{"$f":"RevReq!S1233","v":0},{"$f":"RevReq!T1233","v":0},{"$f":"RevReq!U1233","v":0},{"$f":"RevReq!V1233","v":0},{"$f":"RevReq!W1233","v":0},{"$f":"RevReq!X1233","v":0},{"$f":"RevReq!Y1233","v":0},{"$f":"RevReq!Z1233","v":0},{"$f":"RevReq!AA1233","v":0},{"$f":"RevReq!AB1233","v":0},{"$f":"RevReq!AC1233","v":0},{"$f":"RevReq!AD1233","v":0},{"$f":"RevReq!AE1233","v":0},{"$f":"RevReq!AF1233","v":0},{"$f":"RevReq!AG1233","v":0},{"$f":"RevReq!AH1233","v":0},{"$f":"RevReq!AI1233","v":0},{"$f":"RevReq!AJ1233","v":0},{"$f":"RevReq!AK1233","v":0},{"$f":"RevReq!AL1233","v":0},{"$f":"RevReq!AM1233","v":0},{"$f":"RevReq!AN1233","v":0},{"$f":"RevReq!AO1233","v":0},{"$f":"RevReq!AP1233","v":0},{"$f":"RevReq!AQ1233","v":0},{"$f":"RevReq!AR1233","v":0},{"$f":"RevReq!AS1233","v":0},{"$f":"RevReq!AT1233","v":0},{"$f":"RevReq!AU1233","v":0},{"$f":"RevReq!AV1233","v":0},{"$f":"RevReq!AW1233","v":0},{"$f":"RevReq!AX1233","v":0},{"$f":"RevReq!AY1233","v":0},{"$f":"RevReq!AZ1233","v":0},{"$f":"RevReq!BA1233","v":0},{"$f":"RevReq!BB1233","v":0},{"$f":"RevReq!BC1233","v":0},{"$f":"RevReq!BD1233","v":0},{"$f":"RevReq!BE1233","v":0},{"$f":"RevReq!BF1233","v":0},{"$f":"RevReq!BG1233","v":0},{"$f":"RevReq!BH1233","v":0},{"$f":"RevReq!BI1233","v":0},{"$f":"RevReq!BJ1233","v":0},{"$f":"RevReq!BK1233","v":0},{"$f":"RevReq!BL1233","v":0},{"$f":"RevReq!BM1233","v":0}]
[null,null,{"$f":"C146+1","v":2},{"$f":"INDEX(D$59:D$83,$C147,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O147:BM147,$O$7:$BM$7)","v":0},{"$f":"SUM(O147:BM147)","v":0},null,null,{"$f":"RevReq!O1234","v":0},{"$f":"RevReq!P1234","v":0},{"$f":"RevReq!Q1234","v":0},{"$f":"RevReq!R1234","v":0},{"$f":"RevReq!S1234","v":0},{"$f":"RevReq!T1234","v":0},{"$f":"RevReq!U1234","v":0},{"$f":"RevReq!V1234","v":0},{"$f":"RevReq!W1234","v":0},{"$f":"RevReq!X1234","v":0},{"$f":"RevReq!Y1234","v":0},{"$f":"RevReq!Z1234","v":0},{"$f":"RevReq!AA1234","v":0},{"$f":"RevReq!AB1234","v":0},{"$f":"RevReq!AC1234","v":0},{"$f":"RevReq!AD1234","v":0},{"$f":"RevReq!AE1234","v":0},{"$f":"RevReq!AF1234","v":0},{"$f":"RevReq!AG1234","v":0},{"$f":"RevReq!AH1234","v":0},{"$f":"RevReq!AI1234","v":0},{"$f":"RevReq!AJ1234","v":0},{"$f":"RevReq!AK1234","v":0},{"$f":"RevReq!AL1234","v":0},{"$f":"RevReq!AM1234","v":0},{"$f":"RevReq!AN1234","v":0},{"$f":"RevReq!AO1234","v":0},{"$f":"RevReq!AP1234","v":0},{"$f":"RevReq!AQ1234","v":0},{"$f":"RevReq!AR1234","v":0},{"$f":"RevReq!AS1234","v":0},{"$f":"RevReq!AT1234","v":0},{"$f":"RevReq!AU1234","v":0},{"$f":"RevReq!AV1234","v":0},{"$f":"RevReq!AW1234","v":0},{"$f":"RevReq!AX1234","v":0},{"$f":"RevReq!AY1234","v":0},{"$f":"RevReq!AZ1234","v":0},{"$f":"RevReq!BA1234","v":0},{"$f":"RevReq!BB1234","v":0},{"$f":"RevReq!BC1234","v":0},{"$f":"RevReq!BD1234","v":0},{"$f":"RevReq!BE1234","v":0},{"$f":"RevReq!BF1234","v":0},{"$f":"RevReq!BG1234","v":0},{"$f":"RevReq!BH1234","v":0},{"$f":"RevReq!BI1234","v":0},{"$f":"RevReq!BJ1234","v":0},{"$f":"RevReq!BK1234","v":0},{"$f":"RevReq!BL1234","v":0},{"$f":"RevReq!BM1234","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1235","v":0},{"$f":"RevReq!P1235","v":0},{"$f":"RevReq!Q1235","v":0},{"$f":"RevReq!R1235","v":0},{"$f":"RevReq!S1235","v":0},{"$f":"RevReq!T1235","v":0},{"$f":"RevReq!U1235","v":0},{"$f":"RevReq!V1235","v":0},{"$f":"RevReq!W1235","v":0},{"$f":"RevReq!X1235","v":0},{"$f":"RevReq!Y1235","v":0},{"$f":"RevReq!Z1235","v":0},{"$f":"RevReq!AA1235","v":0},{"$f":"RevReq!AB1235","v":0},{"$f":"RevReq!AC1235","v":0},{"$f":"RevReq!AD1235","v":0},{"$f":"RevReq!AE1235","v":0},{"$f":"RevReq!AF1235","v":0},{"$f":"RevReq!AG1235","v":0},{"$f":"RevReq!AH1235","v":0},{"$f":"RevReq!AI1235","v":0},{"$f":"RevReq!AJ1235","v":0},{"$f":"RevReq!AK1235","v":0},{"$f":"RevReq!AL1235","v":0},{"$f":"RevReq!AM1235","v":0},{"$f":"RevReq!AN1235","v":0},{"$f":"RevReq!AO1235","v":0},{"$f":"RevReq!AP1235","v":0},{"$f":"RevReq!AQ1235","v":0},{"$f":"RevReq!AR1235","v":0},{"$f":"RevReq!AS1235","v":0},{"$f":"RevReq!AT1235","v":0},{"$f":"RevReq!AU1235","v":0},{"$f":"RevReq!AV1235","v":0},{"$f":"RevReq!AW1235","v":0},{"$f":"RevReq!AX1235","v":0},{"$f":"RevReq!AY1235","v":0},{"$f":"RevReq!AZ1235","v":0},{"$f":"RevReq!BA1235","v":0},{"$f":"RevReq!BB1235","v":0},{"$f":"RevReq!BC1235","v":0},{"$f":"RevReq!BD1235","v":0},{"$f":"RevReq!BE1235","v":0},{"$f":"RevReq!BF1235","v":0},{"$f":"RevReq!BG1235","v":0},{"$f":"RevReq!BH1235","v":0},{"$f":"RevReq!BI1235","v":0},{"$f":"RevReq!BJ1235","v":0},{"$f":"RevReq!BK1235","v":0},{"$f":"RevReq!BL1235","v":0},{"$f":"RevReq!BM1235","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1236","v":0},{"$f":"RevReq!P1236","v":0},{"$f":"RevReq!Q1236","v":0},{"$f":"RevReq!R1236","v":0},{"$f":"RevReq!S1236","v":0},{"$f":"RevReq!T1236","v":0},{"$f":"RevReq!U1236","v":0},{"$f":"RevReq!V1236","v":0},{"$f":"RevReq!W1236","v":0},{"$f":"RevReq!X1236","v":0},{"$f":"RevReq!Y1236","v":0},{"$f":"RevReq!Z1236","v":0},{"$f":"RevReq!AA1236","v":0},{"$f":"RevReq!AB1236","v":0},{"$f":"RevReq!AC1236","v":0},{"$f":"RevReq!AD1236","v":0},{"$f":"RevReq!AE1236","v":0},{"$f":"RevReq!AF1236","v":0},{"$f":"RevReq!AG1236","v":0},{"$f":"RevReq!AH1236","v":0},{"$f":"RevReq!AI1236","v":0},{"$f":"RevReq!AJ1236","v":0},{"$f":"RevReq!AK1236","v":0},{"$f":"RevReq!AL1236","v":0},{"$f":"RevReq!AM1236","v":0},{"$f":"RevReq!AN1236","v":0},{"$f":"RevReq!AO1236","v":0},{"$f":"RevReq!AP1236","v":0},{"$f":"RevReq!AQ1236","v":0},{"$f":"RevReq!AR1236","v":0},{"$f":"RevReq!AS1236","v":0},{"$f":"RevReq!AT1236","v":0},{"$f":"RevReq!AU1236","v":0},{"$f":"RevReq!AV1236","v":0},{"$f":"RevReq!AW1236","v":0},{"$f":"RevReq!AX1236","v":0},{"$f":"RevReq!AY1236","v":0},{"$f":"RevReq!AZ1236","v":0},{"$f":"RevReq!BA1236","v":0},{"$f":"RevReq!BB1236","v":0},{"$f":"RevReq!BC1236","v":0},{"$f":"RevReq!BD1236","v":0},{"$f":"RevReq!BE1236","v":0},{"$f":"RevReq!BF1236","v":0},{"$f":"RevReq!BG1236","v":0},{"$f":"RevReq!BH1236","v":0},{"$f":"RevReq!BI1236","v":0},{"$f":"RevReq!BJ1236","v":0},{"$f":"RevReq!BK1236","v":0},{"$f":"RevReq!BL1236","v":0},{"$f":"RevReq!BM1236","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1237","v":0},{"$f":"RevReq!P1237","v":0},{"$f":"RevReq!Q1237","v":0},{"$f":"RevReq!R1237","v":0},{"$f":"RevReq!S1237","v":0},{"$f":"RevReq!T1237","v":0},{"$f":"RevReq!U1237","v":0},{"$f":"RevReq!V1237","v":0},{"$f":"RevReq!W1237","v":0},{"$f":"RevReq!X1237","v":0},{"$f":"RevReq!Y1237","v":0},{"$f":"RevReq!Z1237","v":0},{"$f":"RevReq!AA1237","v":0},{"$f":"RevReq!AB1237","v":0},{"$f":"RevReq!AC1237","v":0},{"$f":"RevReq!AD1237","v":0},{"$f":"RevReq!AE1237","v":0},{"$f":"RevReq!AF1237","v":0},{"$f":"RevReq!AG1237","v":0},{"$f":"RevReq!AH1237","v":0},{"$f":"RevReq!AI1237","v":0},{"$f":"RevReq!AJ1237","v":0},{"$f":"RevReq!AK1237","v":0},{"$f":"RevReq!AL1237","v":0},{"$f":"RevReq!AM1237","v":0},{"$f":"RevReq!AN1237","v":0},{"$f":"RevReq!AO1237","v":0},{"$f":"RevReq!AP1237","v":0},{"$f":"RevReq!AQ1237","v":0},{"$f":"RevReq!AR1237","v":0},{"$f":"RevReq!AS1237","v":0},{"$f":"RevReq!AT1237","v":0},{"$f":"RevReq!AU1237","v":0},{"$f":"RevReq!AV1237","v":0},{"$f":"RevReq!AW1237","v":0},{"$f":"RevReq!AX1237","v":0},{"$f":"RevReq!AY1237","v":0},{"$f":"RevReq!AZ1237","v":0},{"$f":"RevReq!BA1237","v":0},{"$f":"RevReq!BB1237","v":0},{"$f":"RevReq!BC1237","v":0},{"$f":"RevReq!BD1237","v":0},{"$f":"RevReq!BE1237","v":0},{"$f":"RevReq!BF1237","v":0},{"$f":"RevReq!BG1237","v":0},{"$f":"RevReq!BH1237","v":0},{"$f":"RevReq!BI1237","v":0},{"$f":"RevReq!BJ1237","v":0},{"$f":"RevReq!BK1237","v":0},{"$f":"RevReq!BL1237","v":0},{"$f":"RevReq!BM1237","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1238","v":0},{"$f":"RevReq!P1238","v":0},{"$f":"RevReq!Q1238","v":0},{"$f":"RevReq!R1238","v":0},{"$f":"RevReq!S1238","v":0},{"$f":"RevReq!T1238","v":0},{"$f":"RevReq!U1238","v":0},{"$f":"RevReq!V1238","v":0},{"$f":"RevReq!W1238","v":0},{"$f":"RevReq!X1238","v":0},{"$f":"RevReq!Y1238","v":0},{"$f":"RevReq!Z1238","v":0},{"$f":"RevReq!AA1238","v":0},{"$f":"RevReq!AB1238","v":0},{"$f":"RevReq!AC1238","v":0},{"$f":"RevReq!AD1238","v":0},{"$f":"RevReq!AE1238","v":0},{"$f":"RevReq!AF1238","v":0},{"$f":"RevReq!AG1238","v":0},{"$f":"RevReq!AH1238","v":0},{"$f":"RevReq!AI1238","v":0},{"$f":"RevReq!AJ1238","v":0},{"$f":"RevReq!AK1238","v":0},{"$f":"RevReq!AL1238","v":0},{"$f":"RevReq!AM1238","v":0},{"$f":"RevReq!AN1238","v":0},{"$f":"RevReq!AO1238","v":0},{"$f":"RevReq!AP1238","v":0},{"$f":"RevReq!AQ1238","v":0},{"$f":"RevReq!AR1238","v":0},{"$f":"RevReq!AS1238","v":0},{"$f":"RevReq!AT1238","v":0},{"$f":"RevReq!AU1238","v":0},{"$f":"RevReq!AV1238","v":0},{"$f":"RevReq!AW1238","v":0},{"$f":"RevReq!AX1238","v":0},{"$f":"RevReq!AY1238","v":0},{"$f":"RevReq!AZ1238","v":0},{"$f":"RevReq!BA1238","v":0},{"$f":"RevReq!BB1238","v":0},{"$f":"RevReq!BC1238","v":0},{"$f":"RevReq!BD1238","v":0},{"$f":"RevReq!BE1238","v":0},{"$f":"RevReq!BF1238","v":0},{"$f":"RevReq!BG1238","v":0},{"$f":"RevReq!BH1238","v":0},{"$f":"RevReq!BI1238","v":0},{"$f":"RevReq!BJ1238","v":0},{"$f":"RevReq!BK1238","v":0},{"$f":"RevReq!BL1238","v":0},{"$f":"RevReq!BM1238","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1239","v":0},{"$f":"RevReq!P1239","v":0},{"$f":"RevReq!Q1239","v":0},{"$f":"RevReq!R1239","v":0},{"$f":"RevReq!S1239","v":0},{"$f":"RevReq!T1239","v":0},{"$f":"RevReq!U1239","v":0},{"$f":"RevReq!V1239","v":0},{"$f":"RevReq!W1239","v":0},{"$f":"RevReq!X1239","v":0},{"$f":"RevReq!Y1239","v":0},{"$f":"RevReq!Z1239","v":0},{"$f":"RevReq!AA1239","v":0},{"$f":"RevReq!AB1239","v":0},{"$f":"RevReq!AC1239","v":0},{"$f":"RevReq!AD1239","v":0},{"$f":"RevReq!AE1239","v":0},{"$f":"RevReq!AF1239","v":0},{"$f":"RevReq!AG1239","v":0},{"$f":"RevReq!AH1239","v":0},{"$f":"RevReq!AI1239","v":0},{"$f":"RevReq!AJ1239","v":0},{"$f":"RevReq!AK1239","v":0},{"$f":"RevReq!AL1239","v":0},{"$f":"RevReq!AM1239","v":0},{"$f":"RevReq!AN1239","v":0},{"$f":"RevReq!AO1239","v":0},{"$f":"RevReq!AP1239","v":0},{"$f":"RevReq!AQ1239","v":0},{"$f":"RevReq!AR1239","v":0},{"$f":"RevReq!AS1239","v":0},{"$f":"RevReq!AT1239","v":0},{"$f":"RevReq!AU1239","v":0},{"$f":"RevReq!AV1239","v":0},{"$f":"RevReq!AW1239","v":0},{"$f":"RevReq!AX1239","v":0},{"$f":"RevReq!AY1239","v":0},{"$f":"RevReq!AZ1239","v":0},{"$f":"RevReq!BA1239","v":0},{"$f":"RevReq!BB1239","v":0},{"$f":"RevReq!BC1239","v":0},{"$f":"RevReq!BD1239","v":0},{"$f":"RevReq!BE1239","v":0},{"$f":"RevReq!BF1239","v":0},{"$f":"RevReq!BG1239","v":0},{"$f":"RevReq!BH1239","v":0},{"$f":"RevReq!BI1239","v":0},{"$f":"RevReq!BJ1239","v":0},{"$f":"RevReq!BK1239","v":0},{"$f":"RevReq!BL1239","v":0},{"$f":"RevReq!BM1239","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1240","v":0},{"$f":"RevReq!P1240","v":0},{"$f":"RevReq!Q1240","v":0},{"$f":"RevReq!R1240","v":0},{"$f":"RevReq!S1240","v":0},{"$f":"RevReq!T1240","v":0},{"$f":"RevReq!U1240","v":0},{"$f":"RevReq!V1240","v":0},{"$f":"RevReq!W1240","v":0},{"$f":"RevReq!X1240","v":0},{"$f":"RevReq!Y1240","v":0},{"$f":"RevReq!Z1240","v":0},{"$f":"RevReq!AA1240","v":0},{"$f":"RevReq!AB1240","v":0},{"$f":"RevReq!AC1240","v":0},{"$f":"RevReq!AD1240","v":0},{"$f":"RevReq!AE1240","v":0},{"$f":"RevReq!AF1240","v":0},{"$f":"RevReq!AG1240","v":0},{"$f":"RevReq!AH1240","v":0},{"$f":"RevReq!AI1240","v":0},{"$f":"RevReq!AJ1240","v":0},{"$f":"RevReq!AK1240","v":0},{"$f":"RevReq!AL1240","v":0},{"$f":"RevReq!AM1240","v":0},{"$f":"RevReq!AN1240","v":0},{"$f":"RevReq!AO1240","v":0},{"$f":"RevReq!AP1240","v":0},{"$f":"RevReq!AQ1240","v":0},{"$f":"RevReq!AR1240","v":0},{"$f":"RevReq!AS1240","v":0},{"$f":"RevReq!AT1240","v":0},{"$f":"RevReq!AU1240","v":0},{"$f":"RevReq!AV1240","v":0},{"$f":"RevReq!AW1240","v":0},{"$f":"RevReq!AX1240","v":0},{"$f":"RevReq!AY1240","v":0},{"$f":"RevReq!AZ1240","v":0},{"$f":"RevReq!BA1240","v":0},{"$f":"RevReq!BB1240","v":0},{"$f":"RevReq!BC1240","v":0},{"$f":"RevReq!BD1240","v":0},{"$f":"RevReq!BE1240","v":0},{"$f":"RevReq!BF1240","v":0},{"$f":"RevReq!BG1240","v":0},{"$f":"RevReq!BH1240","v":0},{"$f":"RevReq!BI1240","v":0},{"$f":"RevReq!BJ1240","v":0},{"$f":"RevReq!BK1240","v":0},{"$f":"RevReq!BL1240","v":0},{"$f":"RevReq!BM1240","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1241","v":0},{"$f":"RevReq!P1241","v":0},{"$f":"RevReq!Q1241","v":0},{"$f":"RevReq!R1241","v":0},{"$f":"RevReq!S1241","v":0},{"$f":"RevReq!T1241","v":0},{"$f":"RevReq!U1241","v":0},{"$f":"RevReq!V1241","v":0},{"$f":"RevReq!W1241","v":0},{"$f":"RevReq!X1241","v":0},{"$f":"RevReq!Y1241","v":0},{"$f":"RevReq!Z1241","v":0},{"$f":"RevReq!AA1241","v":0},{"$f":"RevReq!AB1241","v":0},{"$f":"RevReq!AC1241","v":0},{"$f":"RevReq!AD1241","v":0},{"$f":"RevReq!AE1241","v":0},{"$f":"RevReq!AF1241","v":0},{"$f":"RevReq!AG1241","v":0},{"$f":"RevReq!AH1241","v":0},{"$f":"RevReq!AI1241","v":0},{"$f":"RevReq!AJ1241","v":0},{"$f":"RevReq!AK1241","v":0},{"$f":"RevReq!AL1241","v":0},{"$f":"RevReq!AM1241","v":0},{"$f":"RevReq!AN1241","v":0},{"$f":"RevReq!AO1241","v":0},{"$f":"RevReq!AP1241","v":0},{"$f":"RevReq!AQ1241","v":0},{"$f":"RevReq!AR1241","v":0},{"$f":"RevReq!AS1241","v":0},{"$f":"RevReq!AT1241","v":0},{"$f":"RevReq!AU1241","v":0},{"$f":"RevReq!AV1241","v":0},{"$f":"RevReq!AW1241","v":0},{"$f":"RevReq!AX1241","v":0},{"$f":"RevReq!AY1241","v":0},{"$f":"RevReq!AZ1241","v":0},{"$f":"RevReq!BA1241","v":0},{"$f":"RevReq!BB1241","v":0},{"$f":"RevReq!BC1241","v":0},{"$f":"RevReq!BD1241","v":0},{"$f":"RevReq!BE1241","v":0},{"$f":"RevReq!BF1241","v":0},{"$f":"RevReq!BG1241","v":0},{"$f":"RevReq!BH1241","v":0},{"$f":"RevReq!BI1241","v":0},{"$f":"RevReq!BJ1241","v":0},{"$f":"RevReq!BK1241","v":0},{"$f":"RevReq!BL1241","v":0},{"$f":"RevReq!BM1241","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1242","v":0},{"$f":"RevReq!P1242","v":0},{"$f":"RevReq!Q1242","v":0},{"$f":"RevReq!R1242","v":0},{"$f":"RevReq!S1242","v":0},{"$f":"RevReq!T1242","v":0},{"$f":"RevReq!U1242","v":0},{"$f":"RevReq!V1242","v":0},{"$f":"RevReq!W1242","v":0},{"$f":"RevReq!X1242","v":0},{"$f":"RevReq!Y1242","v":0},{"$f":"RevReq!Z1242","v":0},{"$f":"RevReq!AA1242","v":0},{"$f":"RevReq!AB1242","v":0},{"$f":"RevReq!AC1242","v":0},{"$f":"RevReq!AD1242","v":0},{"$f":"RevReq!AE1242","v":0},{"$f":"RevReq!AF1242","v":0},{"$f":"RevReq!AG1242","v":0},{"$f":"RevReq!AH1242","v":0},{"$f":"RevReq!AI1242","v":0},{"$f":"RevReq!AJ1242","v":0},{"$f":"RevReq!AK1242","v":0},{"$f":"RevReq!AL1242","v":0},{"$f":"RevReq!AM1242","v":0},{"$f":"RevReq!AN1242","v":0},{"$f":"RevReq!AO1242","v":0},{"$f":"RevReq!AP1242","v":0},{"$f":"RevReq!AQ1242","v":0},{"$f":"RevReq!AR1242","v":0},{"$f":"RevReq!AS1242","v":0},{"$f":"RevReq!AT1242","v":0},{"$f":"RevReq!AU1242","v":0},{"$f":"RevReq!AV1242","v":0},{"$f":"RevReq!AW1242","v":0},{"$f":"RevReq!AX1242","v":0},{"$f":"RevReq!AY1242","v":0},{"$f":"RevReq!AZ1242","v":0},{"$f":"RevReq!BA1242","v":0},{"$f":"RevReq!BB1242","v":0},{"$f":"RevReq!BC1242","v":0},{"$f":"RevReq!BD1242","v":0},{"$f":"RevReq!BE1242","v":0},{"$f":"RevReq!BF1242","v":0},{"$f":"RevReq!BG1242","v":0},{"$f":"RevReq!BH1242","v":0},{"$f":"RevReq!BI1242","v":0},{"$f":"RevReq!BJ1242","v":0},{"$f":"RevReq!BK1242","v":0},{"$f":"RevReq!BL1242","v":0},{"$f":"RevReq!BM1242","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1243","v":0},{"$f":"RevReq!P1243","v":0},{"$f":"RevReq!Q1243","v":0},{"$f":"RevReq!R1243","v":0},{"$f":"RevReq!S1243","v":0},{"$f":"RevReq!T1243","v":0},{"$f":"RevReq!U1243","v":0},{"$f":"RevReq!V1243","v":0},{"$f":"RevReq!W1243","v":0},{"$f":"RevReq!X1243","v":0},{"$f":"RevReq!Y1243","v":0},{"$f":"RevReq!Z1243","v":0},{"$f":"RevReq!AA1243","v":0},{"$f":"RevReq!AB1243","v":0},{"$f":"RevReq!AC1243","v":0},{"$f":"RevReq!AD1243","v":0},{"$f":"RevReq!AE1243","v":0},{"$f":"RevReq!AF1243","v":0},{"$f":"RevReq!AG1243","v":0},{"$f":"RevReq!AH1243","v":0},{"$f":"RevReq!AI1243","v":0},{"$f":"RevReq!AJ1243","v":0},{"$f":"RevReq!AK1243","v":0},{"$f":"RevReq!AL1243","v":0},{"$f":"RevReq!AM1243","v":0},{"$f":"RevReq!AN1243","v":0},{"$f":"RevReq!AO1243","v":0},{"$f":"RevReq!AP1243","v":0},{"$f":"RevReq!AQ1243","v":0},{"$f":"RevReq!AR1243","v":0},{"$f":"RevReq!AS1243","v":0},{"$f":"RevReq!AT1243","v":0},{"$f":"RevReq!AU1243","v":0},{"$f":"RevReq!AV1243","v":0},{"$f":"RevReq!AW1243","v":0},{"$f":"RevReq!AX1243","v":0},{"$f":"RevReq!AY1243","v":0},{"$f":"RevReq!AZ1243","v":0},{"$f":"RevReq!BA1243","v":0},{"$f":"RevReq!BB1243","v":0},{"$f":"RevReq!BC1243","v":0},{"$f":"RevReq!BD1243","v":0},{"$f":"RevReq!BE1243","v":0},{"$f":"RevReq!BF1243","v":0},{"$f":"RevReq!BG1243","v":0},{"$f":"RevReq!BH1243","v":0},{"$f":"RevReq!BI1243","v":0},{"$f":"RevReq!BJ1243","v":0},{"$f":"RevReq!BK1243","v":0},{"$f":"RevReq!BL1243","v":0},{"$f":"RevReq!BM1243","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1244","v":0},{"$f":"RevReq!P1244","v":0},{"$f":"RevReq!Q1244","v":0},{"$f":"RevReq!R1244","v":0},{"$f":"RevReq!S1244","v":0},{"$f":"RevReq!T1244","v":0},{"$f":"RevReq!U1244","v":0},{"$f":"RevReq!V1244","v":0},{"$f":"RevReq!W1244","v":0},{"$f":"RevReq!X1244","v":0},{"$f":"RevReq!Y1244","v":0},{"$f":"RevReq!Z1244","v":0},{"$f":"RevReq!AA1244","v":0},{"$f":"RevReq!AB1244","v":0},{"$f":"RevReq!AC1244","v":0},{"$f":"RevReq!AD1244","v":0},{"$f":"RevReq!AE1244","v":0},{"$f":"RevReq!AF1244","v":0},{"$f":"RevReq!AG1244","v":0},{"$f":"RevReq!AH1244","v":0},{"$f":"RevReq!AI1244","v":0},{"$f":"RevReq!AJ1244","v":0},{"$f":"RevReq!AK1244","v":0},{"$f":"RevReq!AL1244","v":0},{"$f":"RevReq!AM1244","v":0},{"$f":"RevReq!AN1244","v":0},{"$f":"RevReq!AO1244","v":0},{"$f":"RevReq!AP1244","v":0},{"$f":"RevReq!AQ1244","v":0},{"$f":"RevReq!AR1244","v":0},{"$f":"RevReq!AS1244","v":0},{"$f":"RevReq!AT1244","v":0},{"$f":"RevReq!AU1244","v":0},{"$f":"RevReq!AV1244","v":0},{"$f":"RevReq!AW1244","v":0},{"$f":"RevReq!AX1244","v":0},{"$f":"RevReq!AY1244","v":0},{"$f":"RevReq!AZ1244","v":0},{"$f":"RevReq!BA1244","v":0},{"$f":"RevReq!BB1244","v":0},{"$f":"RevReq!BC1244","v":0},{"$f":"RevReq!BD1244","v":0},{"$f":"RevReq!BE1244","v":0},{"$f":"RevReq!BF1244","v":0},{"$f":"RevReq!BG1244","v":0},{"$f":"RevReq!BH1244","v":0},{"$f":"RevReq!BI1244","v":0},{"$f":"RevReq!BJ1244","v":0},{"$f":"RevReq!BK1244","v":0},{"$f":"RevReq!BL1244","v":0},{"$f":"RevReq!BM1244","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1245","v":0},{"$f":"RevReq!P1245","v":0},{"$f":"RevReq!Q1245","v":0},{"$f":"RevReq!R1245","v":0},{"$f":"RevReq!S1245","v":0},{"$f":"RevReq!T1245","v":0},{"$f":"RevReq!U1245","v":0},{"$f":"RevReq!V1245","v":0},{"$f":"RevReq!W1245","v":0},{"$f":"RevReq!X1245","v":0},{"$f":"RevReq!Y1245","v":0},{"$f":"RevReq!Z1245","v":0},{"$f":"RevReq!AA1245","v":0},{"$f":"RevReq!AB1245","v":0},{"$f":"RevReq!AC1245","v":0},{"$f":"RevReq!AD1245","v":0},{"$f":"RevReq!AE1245","v":0},{"$f":"RevReq!AF1245","v":0},{"$f":"RevReq!AG1245","v":0},{"$f":"RevReq!AH1245","v":0},{"$f":"RevReq!AI1245","v":0},{"$f":"RevReq!AJ1245","v":0},{"$f":"RevReq!AK1245","v":0},{"$f":"RevReq!AL1245","v":0},{"$f":"RevReq!AM1245","v":0},{"$f":"RevReq!AN1245","v":0},{"$f":"RevReq!AO1245","v":0},{"$f":"RevReq!AP1245","v":0},{"$f":"RevReq!AQ1245","v":0},{"$f":"RevReq!AR1245","v":0},{"$f":"RevReq!AS1245","v":0},{"$f":"RevReq!AT1245","v":0},{"$f":"RevReq!AU1245","v":0},{"$f":"RevReq!AV1245","v":0},{"$f":"RevReq!AW1245","v":0},{"$f":"RevReq!AX1245","v":0},{"$f":"RevReq!AY1245","v":0},{"$f":"RevReq!AZ1245","v":0},{"$f":"RevReq!BA1245","v":0},{"$f":"RevReq!BB1245","v":0},{"$f":"RevReq!BC1245","v":0},{"$f":"RevReq!BD1245","v":0},{"$f":"RevReq!BE1245","v":0},{"$f":"RevReq!BF1245","v":0},{"$f":"RevReq!BG1245","v":0},{"$f":"RevReq!BH1245","v":0},{"$f":"RevReq!BI1245","v":0},{"$f":"RevReq!BJ1245","v":0},{"$f":"RevReq!BK1245","v":0},{"$f":"RevReq!BL1245","v":0},{"$f":"RevReq!BM1245","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1246","v":0},{"$f":"RevReq!P1246","v":0},{"$f":"RevReq!Q1246","v":0},{"$f":"RevReq!R1246","v":0},{"$f":"RevReq!S1246","v":0},{"$f":"RevReq!T1246","v":0},{"$f":"RevReq!U1246","v":0},{"$f":"RevReq!V1246","v":0},{"$f":"RevReq!W1246","v":0},{"$f":"RevReq!X1246","v":0},{"$f":"RevReq!Y1246","v":0},{"$f":"RevReq!Z1246","v":0},{"$f":"RevReq!AA1246","v":0},{"$f":"RevReq!AB1246","v":0},{"$f":"RevReq!AC1246","v":0},{"$f":"RevReq!AD1246","v":0},{"$f":"RevReq!AE1246","v":0},{"$f":"RevReq!AF1246","v":0},{"$f":"RevReq!AG1246","v":0},{"$f":"RevReq!AH1246","v":0},{"$f":"RevReq!AI1246","v":0},{"$f":"RevReq!AJ1246","v":0},{"$f":"RevReq!AK1246","v":0},{"$f":"RevReq!AL1246","v":0},{"$f":"RevReq!AM1246","v":0},{"$f":"RevReq!AN1246","v":0},{"$f":"RevReq!AO1246","v":0},{"$f":"RevReq!AP1246","v":0},{"$f":"RevReq!AQ1246","v":0},{"$f":"RevReq!AR1246","v":0},{"$f":"RevReq!AS1246","v":0},{"$f":"RevReq!AT1246","v":0},{"$f":"RevReq!AU1246","v":0},{"$f":"RevReq!AV1246","v":0},{"$f":"RevReq!AW1246","v":0},{"$f":"RevReq!AX1246","v":0},{"$f":"RevReq!AY1246","v":0},{"$f":"RevReq!AZ1246","v":0},{"$f":"RevReq!BA1246","v":0},{"$f":"RevReq!BB1246","v":0},{"$f":"RevReq!BC1246","v":0},{"$f":"RevReq!BD1246","v":0},{"$f":"RevReq!BE1246","v":0},{"$f":"RevReq!BF1246","v":0},{"$f":"RevReq!BG1246","v":0},{"$f":"RevReq!BH1246","v":0},{"$f":"RevReq!BI1246","v":0},{"$f":"RevReq!BJ1246","v":0},{"$f":"RevReq!BK1246","v":0},{"$f":"RevReq!BL1246","v":0},{"$f":"RevReq!BM1246","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1247","v":0},{"$f":"RevReq!P1247","v":0},{"$f":"RevReq!Q1247","v":0},{"$f":"RevReq!R1247","v":0},{"$f":"RevReq!S1247","v":0},{"$f":"RevReq!T1247","v":0},{"$f":"RevReq!U1247","v":0},{"$f":"RevReq!V1247","v":0},{"$f":"RevReq!W1247","v":0},{"$f":"RevReq!X1247","v":0},{"$f":"RevReq!Y1247","v":0},{"$f":"RevReq!Z1247","v":0},{"$f":"RevReq!AA1247","v":0},{"$f":"RevReq!AB1247","v":0},{"$f":"RevReq!AC1247","v":0},{"$f":"RevReq!AD1247","v":0},{"$f":"RevReq!AE1247","v":0},{"$f":"RevReq!AF1247","v":0},{"$f":"RevReq!AG1247","v":0},{"$f":"RevReq!AH1247","v":0},{"$f":"RevReq!AI1247","v":0},{"$f":"RevReq!AJ1247","v":0},{"$f":"RevReq!AK1247","v":0},{"$f":"RevReq!AL1247","v":0},{"$f":"RevReq!AM1247","v":0},{"$f":"RevReq!AN1247","v":0},{"$f":"RevReq!AO1247","v":0},{"$f":"RevReq!AP1247","v":0},{"$f":"RevReq!AQ1247","v":0},{"$f":"RevReq!AR1247","v":0},{"$f":"RevReq!AS1247","v":0},{"$f":"RevReq!AT1247","v":0},{"$f":"RevReq!AU1247","v":0},{"$f":"RevReq!AV1247","v":0},{"$f":"RevReq!AW1247","v":0},{"$f":"RevReq!AX1247","v":0},{"$f":"RevReq!AY1247","v":0},{"$f":"RevReq!AZ1247","v":0},{"$f":"RevReq!BA1247","v":0},{"$f":"RevReq!BB1247","v":0},{"$f":"RevReq!BC1247","v":0},{"$f":"RevReq!BD1247","v":0},{"$f":"RevReq!BE1247","v":0},{"$f":"RevReq!BF1247","v":0},{"$f":"RevReq!BG1247","v":0},{"$f":"RevReq!BH1247","v":0},{"$f":"RevReq!BI1247","v":0},{"$f":"RevReq!BJ1247","v":0},{"$f":"RevReq!BK1247","v":0},{"$f":"RevReq!BL1247","v":0},{"$f":"RevReq!BM1247","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1248","v":0},{"$f":"RevReq!P1248","v":0},{"$f":"RevReq!Q1248","v":0},{"$f":"RevReq!R1248","v":0},{"$f":"RevReq!S1248","v":0},{"$f":"RevReq!T1248","v":0},{"$f":"RevReq!U1248","v":0},{"$f":"RevReq!V1248","v":0},{"$f":"RevReq!W1248","v":0},{"$f":"RevReq!X1248","v":0},{"$f":"RevReq!Y1248","v":0},{"$f":"RevReq!Z1248","v":0},{"$f":"RevReq!AA1248","v":0},{"$f":"RevReq!AB1248","v":0},{"$f":"RevReq!AC1248","v":0},{"$f":"RevReq!AD1248","v":0},{"$f":"RevReq!AE1248","v":0},{"$f":"RevReq!AF1248","v":0},{"$f":"RevReq!AG1248","v":0},{"$f":"RevReq!AH1248","v":0},{"$f":"RevReq!AI1248","v":0},{"$f":"RevReq!AJ1248","v":0},{"$f":"RevReq!AK1248","v":0},{"$f":"RevReq!AL1248","v":0},{"$f":"RevReq!AM1248","v":0},{"$f":"RevReq!AN1248","v":0},{"$f":"RevReq!AO1248","v":0},{"$f":"RevReq!AP1248","v":0},{"$f":"RevReq!AQ1248","v":0},{"$f":"RevReq!AR1248","v":0},{"$f":"RevReq!AS1248","v":0},{"$f":"RevReq!AT1248","v":0},{"$f":"RevReq!AU1248","v":0},{"$f":"RevReq!AV1248","v":0},{"$f":"RevReq!AW1248","v":0},{"$f":"RevReq!AX1248","v":0},{"$f":"RevReq!AY1248","v":0},{"$f":"RevReq!AZ1248","v":0},{"$f":"RevReq!BA1248","v":0},{"$f":"RevReq!BB1248","v":0},{"$f":"RevReq!BC1248","v":0},{"$f":"RevReq!BD1248","v":0},{"$f":"RevReq!BE1248","v":0},{"$f":"RevReq!BF1248","v":0},{"$f":"RevReq!BG1248","v":0},{"$f":"RevReq!BH1248","v":0},{"$f":"RevReq!BI1248","v":0},{"$f":"RevReq!BJ1248","v":0},{"$f":"RevReq!BK1248","v":0},{"$f":"RevReq!BL1248","v":0},{"$f":"RevReq!BM1248","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1249","v":0},{"$f":"RevReq!P1249","v":0},{"$f":"RevReq!Q1249","v":0},{"$f":"RevReq!R1249","v":0},{"$f":"RevReq!S1249","v":0},{"$f":"RevReq!T1249","v":0},{"$f":"RevReq!U1249","v":0},{"$f":"RevReq!V1249","v":0},{"$f":"RevReq!W1249","v":0},{"$f":"RevReq!X1249","v":0},{"$f":"RevReq!Y1249","v":0},{"$f":"RevReq!Z1249","v":0},{"$f":"RevReq!AA1249","v":0},{"$f":"RevReq!AB1249","v":0},{"$f":"RevReq!AC1249","v":0},{"$f":"RevReq!AD1249","v":0},{"$f":"RevReq!AE1249","v":0},{"$f":"RevReq!AF1249","v":0},{"$f":"RevReq!AG1249","v":0},{"$f":"RevReq!AH1249","v":0},{"$f":"RevReq!AI1249","v":0},{"$f":"RevReq!AJ1249","v":0},{"$f":"RevReq!AK1249","v":0},{"$f":"RevReq!AL1249","v":0},{"$f":"RevReq!AM1249","v":0},{"$f":"RevReq!AN1249","v":0},{"$f":"RevReq!AO1249","v":0},{"$f":"RevReq!AP1249","v":0},{"$f":"RevReq!AQ1249","v":0},{"$f":"RevReq!AR1249","v":0},{"$f":"RevReq!AS1249","v":0},{"$f":"RevReq!AT1249","v":0},{"$f":"RevReq!AU1249","v":0},{"$f":"RevReq!AV1249","v":0},{"$f":"RevReq!AW1249","v":0},{"$f":"RevReq!AX1249","v":0},{"$f":"RevReq!AY1249","v":0},{"$f":"RevReq!AZ1249","v":0},{"$f":"RevReq!BA1249","v":0},{"$f":"RevReq!BB1249","v":0},{"$f":"RevReq!BC1249","v":0},{"$f":"RevReq!BD1249","v":0},{"$f":"RevReq!BE1249","v":0},{"$f":"RevReq!BF1249","v":0},{"$f":"RevReq!BG1249","v":0},{"$f":"RevReq!BH1249","v":0},{"$f":"RevReq!BI1249","v":0},{"$f":"RevReq!BJ1249","v":0},{"$f":"RevReq!BK1249","v":0},{"$f":"RevReq!BL1249","v":0},{"$f":"RevReq!BM1249","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1250","v":0},{"$f":"RevReq!P1250","v":0},{"$f":"RevReq!Q1250","v":0},{"$f":"RevReq!R1250","v":0},{"$f":"RevReq!S1250","v":0},{"$f":"RevReq!T1250","v":0},{"$f":"RevReq!U1250","v":0},{"$f":"RevReq!V1250","v":0},{"$f":"RevReq!W1250","v":0},{"$f":"RevReq!X1250","v":0},{"$f":"RevReq!Y1250","v":0},{"$f":"RevReq!Z1250","v":0},{"$f":"RevReq!AA1250","v":0},{"$f":"RevReq!AB1250","v":0},{"$f":"RevReq!AC1250","v":0},{"$f":"RevReq!AD1250","v":0},{"$f":"RevReq!AE1250","v":0},{"$f":"RevReq!AF1250","v":0},{"$f":"RevReq!AG1250","v":0},{"$f":"RevReq!AH1250","v":0},{"$f":"RevReq!AI1250","v":0},{"$f":"RevReq!AJ1250","v":0},{"$f":"RevReq!AK1250","v":0},{"$f":"RevReq!AL1250","v":0},{"$f":"RevReq!AM1250","v":0},{"$f":"RevReq!AN1250","v":0},{"$f":"RevReq!AO1250","v":0},{"$f":"RevReq!AP1250","v":0},{"$f":"RevReq!AQ1250","v":0},{"$f":"RevReq!AR1250","v":0},{"$f":"RevReq!AS1250","v":0},{"$f":"RevReq!AT1250","v":0},{"$f":"RevReq!AU1250","v":0},{"$f":"RevReq!AV1250","v":0},{"$f":"RevReq!AW1250","v":0},{"$f":"RevReq!AX1250","v":0},{"$f":"RevReq!AY1250","v":0},{"$f":"RevReq!AZ1250","v":0},{"$f":"RevReq!BA1250","v":0},{"$f":"RevReq!BB1250","v":0},{"$f":"RevReq!BC1250","v":0},{"$f":"RevReq!BD1250","v":0},{"$f":"RevReq!BE1250","v":0},{"$f":"RevReq!BF1250","v":0},{"$f":"RevReq!BG1250","v":0},{"$f":"RevReq!BH1250","v":0},{"$f":"RevReq!BI1250","v":0},{"$f":"RevReq!BJ1250","v":0},{"$f":"RevReq!BK1250","v":0},{"$f":"RevReq!BL1250","v":0},{"$f":"RevReq!BM1250","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1251","v":0},{"$f":"RevReq!P1251","v":0},{"$f":"RevReq!Q1251","v":0},{"$f":"RevReq!R1251","v":0},{"$f":"RevReq!S1251","v":0},{"$f":"RevReq!T1251","v":0},{"$f":"RevReq!U1251","v":0},{"$f":"RevReq!V1251","v":0},{"$f":"RevReq!W1251","v":0},{"$f":"RevReq!X1251","v":0},{"$f":"RevReq!Y1251","v":0},{"$f":"RevReq!Z1251","v":0},{"$f":"RevReq!AA1251","v":0},{"$f":"RevReq!AB1251","v":0},{"$f":"RevReq!AC1251","v":0},{"$f":"RevReq!AD1251","v":0},{"$f":"RevReq!AE1251","v":0},{"$f":"RevReq!AF1251","v":0},{"$f":"RevReq!AG1251","v":0},{"$f":"RevReq!AH1251","v":0},{"$f":"RevReq!AI1251","v":0},{"$f":"RevReq!AJ1251","v":0},{"$f":"RevReq!AK1251","v":0},{"$f":"RevReq!AL1251","v":0},{"$f":"RevReq!AM1251","v":0},{"$f":"RevReq!AN1251","v":0},{"$f":"RevReq!AO1251","v":0},{"$f":"RevReq!AP1251","v":0},{"$f":"RevReq!AQ1251","v":0},{"$f":"RevReq!AR1251","v":0},{"$f":"RevReq!AS1251","v":0},{"$f":"RevReq!AT1251","v":0},{"$f":"RevReq!AU1251","v":0},{"$f":"RevReq!AV1251","v":0},{"$f":"RevReq!AW1251","v":0},{"$f":"RevReq!AX1251","v":0},{"$f":"RevReq!AY1251","v":0},{"$f":"RevReq!AZ1251","v":0},{"$f":"RevReq!BA1251","v":0},{"$f":"RevReq!BB1251","v":0},{"$f":"RevReq!BC1251","v":0},{"$f":"RevReq!BD1251","v":0},{"$f":"RevReq!BE1251","v":0},{"$f":"RevReq!BF1251","v":0},{"$f":"RevReq!BG1251","v":0},{"$f":"RevReq!BH1251","v":0},{"$f":"RevReq!BI1251","v":0},{"$f":"RevReq!BJ1251","v":0},{"$f":"RevReq!BK1251","v":0},{"$f":"RevReq!BL1251","v":0},{"$f":"RevReq!BM1251","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1252","v":0},{"$f":"RevReq!P1252","v":0},{"$f":"RevReq!Q1252","v":0},{"$f":"RevReq!R1252","v":0},{"$f":"RevReq!S1252","v":0},{"$f":"RevReq!T1252","v":0},{"$f":"RevReq!U1252","v":0},{"$f":"RevReq!V1252","v":0},{"$f":"RevReq!W1252","v":0},{"$f":"RevReq!X1252","v":0},{"$f":"RevReq!Y1252","v":0},{"$f":"RevReq!Z1252","v":0},{"$f":"RevReq!AA1252","v":0},{"$f":"RevReq!AB1252","v":0},{"$f":"RevReq!AC1252","v":0},{"$f":"RevReq!AD1252","v":0},{"$f":"RevReq!AE1252","v":0},{"$f":"RevReq!AF1252","v":0},{"$f":"RevReq!AG1252","v":0},{"$f":"RevReq!AH1252","v":0},{"$f":"RevReq!AI1252","v":0},{"$f":"RevReq!AJ1252","v":0},{"$f":"RevReq!AK1252","v":0},{"$f":"RevReq!AL1252","v":0},{"$f":"RevReq!AM1252","v":0},{"$f":"RevReq!AN1252","v":0},{"$f":"RevReq!AO1252","v":0},{"$f":"RevReq!AP1252","v":0},{"$f":"RevReq!AQ1252","v":0},{"$f":"RevReq!AR1252","v":0},{"$f":"RevReq!AS1252","v":0},{"$f":"RevReq!AT1252","v":0},{"$f":"RevReq!AU1252","v":0},{"$f":"RevReq!AV1252","v":0},{"$f":"RevReq!AW1252","v":0},{"$f":"RevReq!AX1252","v":0},{"$f":"RevReq!AY1252","v":0},{"$f":"RevReq!AZ1252","v":0},{"$f":"RevReq!BA1252","v":0},{"$f":"RevReq!BB1252","v":0},{"$f":"RevReq!BC1252","v":0},{"$f":"RevReq!BD1252","v":0},{"$f":"RevReq!BE1252","v":0},{"$f":"RevReq!BF1252","v":0},{"$f":"RevReq!BG1252","v":0},{"$f":"RevReq!BH1252","v":0},{"$f":"RevReq!BI1252","v":0},{"$f":"RevReq!BJ1252","v":0},{"$f":"RevReq!BK1252","v":0},{"$f":"RevReq!BL1252","v":0},{"$f":"RevReq!BM1252","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1253","v":0},{"$f":"RevReq!P1253","v":0},{"$f":"RevReq!Q1253","v":0},{"$f":"RevReq!R1253","v":0},{"$f":"RevReq!S1253","v":0},{"$f":"RevReq!T1253","v":0},{"$f":"RevReq!U1253","v":0},{"$f":"RevReq!V1253","v":0},{"$f":"RevReq!W1253","v":0},{"$f":"RevReq!X1253","v":0},{"$f":"RevReq!Y1253","v":0},{"$f":"RevReq!Z1253","v":0},{"$f":"RevReq!AA1253","v":0},{"$f":"RevReq!AB1253","v":0},{"$f":"RevReq!AC1253","v":0},{"$f":"RevReq!AD1253","v":0},{"$f":"RevReq!AE1253","v":0},{"$f":"RevReq!AF1253","v":0},{"$f":"RevReq!AG1253","v":0},{"$f":"RevReq!AH1253","v":0},{"$f":"RevReq!AI1253","v":0},{"$f":"RevReq!AJ1253","v":0},{"$f":"RevReq!AK1253","v":0},{"$f":"RevReq!AL1253","v":0},{"$f":"RevReq!AM1253","v":0},{"$f":"RevReq!AN1253","v":0},{"$f":"RevReq!AO1253","v":0},{"$f":"RevReq!AP1253","v":0},{"$f":"RevReq!AQ1253","v":0},{"$f":"RevReq!AR1253","v":0},{"$f":"RevReq!AS1253","v":0},{"$f":"RevReq!AT1253","v":0},{"$f":"RevReq!AU1253","v":0},{"$f":"RevReq!AV1253","v":0},{"$f":"RevReq!AW1253","v":0},{"$f":"RevReq!AX1253","v":0},{"$f":"RevReq!AY1253","v":0},{"$f":"RevReq!AZ1253","v":0},{"$f":"RevReq!BA1253","v":0},{"$f":"RevReq!BB1253","v":0},{"$f":"RevReq!BC1253","v":0},{"$f":"RevReq!BD1253","v":0},{"$f":"RevReq!BE1253","v":0},{"$f":"RevReq!BF1253","v":0},{"$f":"RevReq!BG1253","v":0},{"$f":"RevReq!BH1253","v":0},{"$f":"RevReq!BI1253","v":0},{"$f":"RevReq!BJ1253","v":0},{"$f":"RevReq!BK1253","v":0},{"$f":"RevReq!BL1253","v":0},{"$f":"RevReq!BM1253","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1254","v":0},{"$f":"RevReq!P1254","v":0},{"$f":"RevReq!Q1254","v":0},{"$f":"RevReq!R1254","v":0},{"$f":"RevReq!S1254","v":0},{"$f":"RevReq!T1254","v":0},{"$f":"RevReq!U1254","v":0},{"$f":"RevReq!V1254","v":0},{"$f":"RevReq!W1254","v":0},{"$f":"RevReq!X1254","v":0},{"$f":"RevReq!Y1254","v":0},{"$f":"RevReq!Z1254","v":0},{"$f":"RevReq!AA1254","v":0},{"$f":"RevReq!AB1254","v":0},{"$f":"RevReq!AC1254","v":0},{"$f":"RevReq!AD1254","v":0},{"$f":"RevReq!AE1254","v":0},{"$f":"RevReq!AF1254","v":0},{"$f":"RevReq!AG1254","v":0},{"$f":"RevReq!AH1254","v":0},{"$f":"RevReq!AI1254","v":0},{"$f":"RevReq!AJ1254","v":0},{"$f":"RevReq!AK1254","v":0},{"$f":"RevReq!AL1254","v":0},{"$f":"RevReq!AM1254","v":0},{"$f":"RevReq!AN1254","v":0},{"$f":"RevReq!AO1254","v":0},{"$f":"RevReq!AP1254","v":0},{"$f":"RevReq!AQ1254","v":0},{"$f":"RevReq!AR1254","v":0},{"$f":"RevReq!AS1254","v":0},{"$f":"RevReq!AT1254","v":0},{"$f":"RevReq!AU1254","v":0},{"$f":"RevReq!AV1254","v":0},{"$f":"RevReq!AW1254","v":0},{"$f":"RevReq!AX1254","v":0},{"$f":"RevReq!AY1254","v":0},{"$f":"RevReq!AZ1254","v":0},{"$f":"RevReq!BA1254","v":0},{"$f":"RevReq!BB1254","v":0},{"$f":"RevReq!BC1254","v":0},{"$f":"RevReq!BD1254","v":0},{"$f":"RevReq!BE1254","v":0},{"$f":"RevReq!BF1254","v":0},{"$f":"RevReq!BG1254","v":0},{"$f":"RevReq!BH1254","v":0},{"$f":"RevReq!BI1254","v":0},{"$f":"RevReq!BJ1254","v":0},{"$f":"RevReq!BK1254","v":0},{"$f":"RevReq!BL1254","v":0},{"$f":"RevReq!BM1254","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1255","v":0},{"$f":"RevReq!P1255","v":0},{"$f":"RevReq!Q1255","v":0},{"$f":"RevReq!R1255","v":0},{"$f":"RevReq!S1255","v":0},{"$f":"RevReq!T1255","v":0},{"$f":"RevReq!U1255","v":0},{"$f":"RevReq!V1255","v":0},{"$f":"RevReq!W1255","v":0},{"$f":"RevReq!X1255","v":0},{"$f":"RevReq!Y1255","v":0},{"$f":"RevReq!Z1255","v":0},{"$f":"RevReq!AA1255","v":0},{"$f":"RevReq!AB1255","v":0},{"$f":"RevReq!AC1255","v":0},{"$f":"RevReq!AD1255","v":0},{"$f":"RevReq!AE1255","v":0},{"$f":"RevReq!AF1255","v":0},{"$f":"RevReq!AG1255","v":0},{"$f":"RevReq!AH1255","v":0},{"$f":"RevReq!AI1255","v":0},{"$f":"RevReq!AJ1255","v":0},{"$f":"RevReq!AK1255","v":0},{"$f":"RevReq!AL1255","v":0},{"$f":"RevReq!AM1255","v":0},{"$f":"RevReq!AN1255","v":0},{"$f":"RevReq!AO1255","v":0},{"$f":"RevReq!AP1255","v":0},{"$f":"RevReq!AQ1255","v":0},{"$f":"RevReq!AR1255","v":0},{"$f":"RevReq!AS1255","v":0},{"$f":"RevReq!AT1255","v":0},{"$f":"RevReq!AU1255","v":0},{"$f":"RevReq!AV1255","v":0},{"$f":"RevReq!AW1255","v":0},{"$f":"RevReq!AX1255","v":0},{"$f":"RevReq!AY1255","v":0},{"$f":"RevReq!AZ1255","v":0},{"$f":"RevReq!BA1255","v":0},{"$f":"RevReq!BB1255","v":0},{"$f":"RevReq!BC1255","v":0},{"$f":"RevReq!BD1255","v":0},{"$f":"RevReq!BE1255","v":0},{"$f":"RevReq!BF1255","v":0},{"$f":"RevReq!BG1255","v":0},{"$f":"RevReq!BH1255","v":0},{"$f":"RevReq!BI1255","v":0},{"$f":"RevReq!BJ1255","v":0},{"$f":"RevReq!BK1255","v":0},{"$f":"RevReq!BL1255","v":0},{"$f":"RevReq!BM1255","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1256","v":0},{"$f":"RevReq!P1256","v":0},{"$f":"RevReq!Q1256","v":0},{"$f":"RevReq!R1256","v":0},{"$f":"RevReq!S1256","v":0},{"$f":"RevReq!T1256","v":0},{"$f":"RevReq!U1256","v":0},{"$f":"RevReq!V1256","v":0},{"$f":"RevReq!W1256","v":0},{"$f":"RevReq!X1256","v":0},{"$f":"RevReq!Y1256","v":0},{"$f":"RevReq!Z1256","v":0},{"$f":"RevReq!AA1256","v":0},{"$f":"RevReq!AB1256","v":0},{"$f":"RevReq!AC1256","v":0},{"$f":"RevReq!AD1256","v":0},{"$f":"RevReq!AE1256","v":0},{"$f":"RevReq!AF1256","v":0},{"$f":"RevReq!AG1256","v":0},{"$f":"RevReq!AH1256","v":0},{"$f":"RevReq!AI1256","v":0},{"$f":"RevReq!AJ1256","v":0},{"$f":"RevReq!AK1256","v":0},{"$f":"RevReq!AL1256","v":0},{"$f":"RevReq!AM1256","v":0},{"$f":"RevReq!AN1256","v":0},{"$f":"RevReq!AO1256","v":0},{"$f":"RevReq!AP1256","v":0},{"$f":"RevReq!AQ1256","v":0},{"$f":"RevReq!AR1256","v":0},{"$f":"RevReq!AS1256","v":0},{"$f":"RevReq!AT1256","v":0},{"$f":"RevReq!AU1256","v":0},{"$f":"RevReq!AV1256","v":0},{"$f":"RevReq!AW1256","v":0},{"$f":"RevReq!AX1256","v":0},{"$f":"RevReq!AY1256","v":0},{"$f":"RevReq!AZ1256","v":0},{"$f":"RevReq!BA1256","v":0},{"$f":"RevReq!BB1256","v":0},{"$f":"RevReq!BC1256","v":0},{"$f":"RevReq!BD1256","v":0},{"$f":"RevReq!BE1256","v":0},{"$f":"RevReq!BF1256","v":0},{"$f":"RevReq!BG1256","v":0},{"$f":"RevReq!BH1256","v":0},{"$f":"RevReq!BI1256","v":0},{"$f":"RevReq!BJ1256","v":0},{"$f":"RevReq!BK1256","v":0},{"$f":"RevReq!BL1256","v":0},{"$f":"RevReq!BM1256","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"RevReq!O1257","v":0},{"$f":"RevReq!P1257","v":0},{"$f":"RevReq!Q1257","v":0},{"$f":"RevReq!R1257","v":0},{"$f":"RevReq!S1257","v":0},{"$f":"RevReq!T1257","v":0},{"$f":"RevReq!U1257","v":0},{"$f":"RevReq!V1257","v":0},{"$f":"RevReq!W1257","v":0},{"$f":"RevReq!X1257","v":0},{"$f":"RevReq!Y1257","v":0},{"$f":"RevReq!Z1257","v":0},{"$f":"RevReq!AA1257","v":0},{"$f":"RevReq!AB1257","v":0},{"$f":"RevReq!AC1257","v":0},{"$f":"RevReq!AD1257","v":0},{"$f":"RevReq!AE1257","v":0},{"$f":"RevReq!AF1257","v":0},{"$f":"RevReq!AG1257","v":0},{"$f":"RevReq!AH1257","v":0},{"$f":"RevReq!AI1257","v":0},{"$f":"RevReq!AJ1257","v":0},{"$f":"RevReq!AK1257","v":0},{"$f":"RevReq!AL1257","v":0},{"$f":"RevReq!AM1257","v":0},{"$f":"RevReq!AN1257","v":0},{"$f":"RevReq!AO1257","v":0},{"$f":"RevReq!AP1257","v":0},{"$f":"RevReq!AQ1257","v":0},{"$f":"RevReq!AR1257","v":0},{"$f":"RevReq!AS1257","v":0},{"$f":"RevReq!AT1257","v":0},{"$f":"RevReq!AU1257","v":0},{"$f":"RevReq!AV1257","v":0},{"$f":"RevReq!AW1257","v":0},{"$f":"RevReq!AX1257","v":0},{"$f":"RevReq!AY1257","v":0},{"$f":"RevReq!AZ1257","v":0},{"$f":"RevReq!BA1257","v":0},{"$f":"RevReq!BB1257","v":0},{"$f":"RevReq!BC1257","v":0},{"$f":"RevReq!BD1257","v":0},{"$f":"RevReq!BE1257","v":0},{"$f":"RevReq!BF1257","v":0},{"$f":"RevReq!BG1257","v":0},{"$f":"RevReq!BH1257","v":0},{"$f":"RevReq!BI1257","v":0},{"$f":"RevReq!BJ1257","v":0},{"$f":"RevReq!BK1257","v":0},{"$f":"RevReq!BL1257","v":0},{"$f":"RevReq!BM1257","v":0}]
[null,null,null,{"$f":"\"Total \"&D145","v":"Total Investment Tax Credit"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O146:O170)","v":0},{"$f":"SUM(P146:P170)","v":0},{"$f":"SUM(Q146:Q170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Sale/Reassignment of Land"]
[null,null,{"$f":"C174+1","v":1},{"$f":"INDEX(D$59:D$83,$C175,1)","v":"item 1"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O175:BM175,$O$7:$BM$7)","v":0},{"$f":"SUM(O175:BM175)","v":0},null,null,{"$f":"-RevReq!O265","v":0},{"$f":"-RevReq!P265","v":0},{"$f":"-RevReq!Q265","v":0},{"$f":"-RevReq!R265","v":0},{"$f":"-RevReq!S265","v":0},{"$f":"-RevReq!T265","v":0},{"$f":"-RevReq!U265","v":0},{"$f":"-RevReq!V265","v":0},{"$f":"-RevReq!W265","v":0},{"$f":"-RevReq!X265","v":0},{"$f":"-RevReq!Y265","v":0},{"$f":"-RevReq!Z265","v":0},{"$f":"-RevReq!AA265","v":0},{"$f":"-RevReq!AB265","v":0},{"$f":"-RevReq!AC265","v":0},{"$f":"-RevReq!AD265","v":0},{"$f":"-RevReq!AE265","v":0},{"$f":"-RevReq!AF265","v":0},{"$f":"-RevReq!AG265","v":0},{"$f":"-RevReq!AH265","v":0},{"$f":"-RevReq!AI265","v":0},{"$f":"-RevReq!AJ265","v":0},{"$f":"-RevReq!AK265","v":0},{"$f":"-RevReq!AL265","v":0},{"$f":"-RevReq!AM265","v":0},{"$f":"-RevReq!AN265","v":0},{"$f":"-RevReq!AO265","v":0},{"$f":"-RevReq!AP265","v":0},{"$f":"-RevReq!AQ265","v":0},{"$f":"-RevReq!AR265","v":0},{"$f":"-RevReq!AS265","v":0},{"$f":"-RevReq!AT265","v":0},{"$f":"-RevReq!AU265","v":0},{"$f":"-RevReq!AV265","v":0},{"$f":"-RevReq!AW265","v":0},{"$f":"-RevReq!AX265","v":0},{"$f":"-RevReq!AY265","v":0},{"$f":"-RevReq!AZ265","v":0},{"$f":"-RevReq!BA265","v":0},{"$f":"-RevReq!BB265","v":0},{"$f":"-RevReq!BC265","v":0},{"$f":"-RevReq!BD265","v":0},{"$f":"-RevReq!BE265","v":0},{"$f":"-RevReq!BF265","v":0},{"$f":"-RevReq!BG265","v":0},{"$f":"-RevReq!BH265","v":0},{"$f":"-RevReq!BI265","v":0},{"$f":"-RevReq!BJ265","v":0},{"$f":"-RevReq!BK265","v":0},{"$f":"-RevReq!BL265","v":0},{"$f":"-RevReq!BM265","v":0}]
[null,null,{"$f":"C175+1","v":2},"item 2","Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O176:BM176,$O$7:$BM$7)","v":0},{"$f":"SUM(O176:BM176)","v":0},null,null,{"$f":"-RevReq!O266","v":0},{"$f":"-RevReq!P266","v":0},{"$f":"-RevReq!Q266","v":0},{"$f":"-RevReq!R266","v":0},{"$f":"-RevReq!S266","v":0},{"$f":"-RevReq!T266","v":0},{"$f":"-RevReq!U266","v":0},{"$f":"-RevReq!V266","v":0},{"$f":"-RevReq!W266","v":0},{"$f":"-RevReq!X266","v":0},{"$f":"-RevReq!Y266","v":0},{"$f":"-RevReq!Z266","v":0},{"$f":"-RevReq!AA266","v":0},{"$f":"-RevReq!AB266","v":0},{"$f":"-RevReq!AC266","v":0},{"$f":"-RevReq!AD266","v":0},{"$f":"-RevReq!AE266","v":0},{"$f":"-RevReq!AF266","v":0},{"$f":"-RevReq!AG266","v":0},{"$f":"-RevReq!AH266","v":0},{"$f":"-RevReq!AI266","v":0},{"$f":"-RevReq!AJ266","v":0},{"$f":"-RevReq!AK266","v":0},{"$f":"-RevReq!AL266","v":0},{"$f":"-RevReq!AM266","v":0},{"$f":"-RevReq!AN266","v":0},{"$f":"-RevReq!AO266","v":0},{"$f":"-RevReq!AP266","v":0},{"$f":"-RevReq!AQ266","v":0},{"$f":"-RevReq!AR266","v":0},{"$f":"-RevReq!AS266","v":0},{"$f":"-RevReq!AT266","v":0},{"$f":"-RevReq!AU266","v":0},{"$f":"-RevReq!AV266","v":0},{"$f":"-RevReq!AW266","v":0},{"$f":"-RevReq!AX266","v":0},{"$f":"-RevReq!AY266","v":0},{"$f":"-RevReq!AZ266","v":0},{"$f":"-RevReq!BA266","v":0},{"$f":"-RevReq!BB266","v":0},{"$f":"-RevReq!BC266","v":0},{"$f":"-RevReq!BD266","v":0},{"$f":"-RevReq!BE266","v":0},{"$f":"-RevReq!BF266","v":0},{"$f":"-RevReq!BG266","v":0},{"$f":"-RevReq!BH266","v":0},{"$f":"-RevReq!BI266","v":0},{"$f":"-RevReq!BJ266","v":0},{"$f":"-RevReq!BK266","v":0},{"$f":"-RevReq!BL266","v":0},{"$f":"-RevReq!BM266","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O267","v":0},{"$f":"-RevReq!P267","v":0},{"$f":"-RevReq!Q267","v":0},{"$f":"-RevReq!R267","v":0},{"$f":"-RevReq!S267","v":0},{"$f":"-RevReq!T267","v":0},{"$f":"-RevReq!U267","v":0},{"$f":"-RevReq!V267","v":0},{"$f":"-RevReq!W267","v":0},{"$f":"-RevReq!X267","v":0},{"$f":"-RevReq!Y267","v":0},{"$f":"-RevReq!Z267","v":0},{"$f":"-RevReq!AA267","v":0},{"$f":"-RevReq!AB267","v":0},{"$f":"-RevReq!AC267","v":0},{"$f":"-RevReq!AD267","v":0},{"$f":"-RevReq!AE267","v":0},{"$f":"-RevReq!AF267","v":0},{"$f":"-RevReq!AG267","v":0},{"$f":"-RevReq!AH267","v":0},{"$f":"-RevReq!AI267","v":0},{"$f":"-RevReq!AJ267","v":0},{"$f":"-RevReq!AK267","v":0},{"$f":"-RevReq!AL267","v":0},{"$f":"-RevReq!AM267","v":0},{"$f":"-RevReq!AN267","v":0},{"$f":"-RevReq!AO267","v":0},{"$f":"-RevReq!AP267","v":0},{"$f":"-RevReq!AQ267","v":0},{"$f":"-RevReq!AR267","v":0},{"$f":"-RevReq!AS267","v":0},{"$f":"-RevReq!AT267","v":0},{"$f":"-RevReq!AU267","v":0},{"$f":"-RevReq!AV267","v":0},{"$f":"-RevReq!AW267","v":0},{"$f":"-RevReq!AX267","v":0},{"$f":"-RevReq!AY267","v":0},{"$f":"-RevReq!AZ267","v":0},{"$f":"-RevReq!BA267","v":0},{"$f":"-RevReq!BB267","v":0},{"$f":"-RevReq!BC267","v":0},{"$f":"-RevReq!BD267","v":0},{"$f":"-RevReq!BE267","v":0},{"$f":"-RevReq!BF267","v":0},{"$f":"-RevReq!BG267","v":0},{"$f":"-RevReq!BH267","v":0},{"$f":"-RevReq!BI267","v":0},{"$f":"-RevReq!BJ267","v":0},{"$f":"-RevReq!BK267","v":0},{"$f":"-RevReq!BL267","v":0},{"$f":"-RevReq!BM267","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O268","v":0},{"$f":"-RevReq!P268","v":0},{"$f":"-RevReq!Q268","v":0},{"$f":"-RevReq!R268","v":0},{"$f":"-RevReq!S268","v":0},{"$f":"-RevReq!T268","v":0},{"$f":"-RevReq!U268","v":0},{"$f":"-RevReq!V268","v":0},{"$f":"-RevReq!W268","v":0},{"$f":"-RevReq!X268","v":0},{"$f":"-RevReq!Y268","v":0},{"$f":"-RevReq!Z268","v":0},{"$f":"-RevReq!AA268","v":0},{"$f":"-RevReq!AB268","v":0},{"$f":"-RevReq!AC268","v":0},{"$f":"-RevReq!AD268","v":0},{"$f":"-RevReq!AE268","v":0},{"$f":"-RevReq!AF268","v":0},{"$f":"-RevReq!AG268","v":0},{"$f":"-RevReq!AH268","v":0},{"$f":"-RevReq!AI268","v":0},{"$f":"-RevReq!AJ268","v":0},{"$f":"-RevReq!AK268","v":0},{"$f":"-RevReq!AL268","v":0},{"$f":"-RevReq!AM268","v":0},{"$f":"-RevReq!AN268","v":0},{"$f":"-RevReq!AO268","v":0},{"$f":"-RevReq!AP268","v":0},{"$f":"-RevReq!AQ268","v":0},{"$f":"-RevReq!AR268","v":0},{"$f":"-RevReq!AS268","v":0},{"$f":"-RevReq!AT268","v":0},{"$f":"-RevReq!AU268","v":0},{"$f":"-RevReq!AV268","v":0},{"$f":"-RevReq!AW268","v":0},{"$f":"-RevReq!AX268","v":0},{"$f":"-RevReq!AY268","v":0},{"$f":"-RevReq!AZ268","v":0},{"$f":"-RevReq!BA268","v":0},{"$f":"-RevReq!BB268","v":0},{"$f":"-RevReq!BC268","v":0},{"$f":"-RevReq!BD268","v":0},{"$f":"-RevReq!BE268","v":0},{"$f":"-RevReq!BF268","v":0},{"$f":"-RevReq!BG268","v":0},{"$f":"-RevReq!BH268","v":0},{"$f":"-RevReq!BI268","v":0},{"$f":"-RevReq!BJ268","v":0},{"$f":"-RevReq!BK268","v":0},{"$f":"-RevReq!BL268","v":0},{"$f":"-RevReq!BM268","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O269","v":0},{"$f":"-RevReq!P269","v":0},{"$f":"-RevReq!Q269","v":0},{"$f":"-RevReq!R269","v":0},{"$f":"-RevReq!S269","v":0},{"$f":"-RevReq!T269","v":0},{"$f":"-RevReq!U269","v":0},{"$f":"-RevReq!V269","v":0},{"$f":"-RevReq!W269","v":0},{"$f":"-RevReq!X269","v":0},{"$f":"-RevReq!Y269","v":0},{"$f":"-RevReq!Z269","v":0},{"$f":"-RevReq!AA269","v":0},{"$f":"-RevReq!AB269","v":0},{"$f":"-RevReq!AC269","v":0},{"$f":"-RevReq!AD269","v":0},{"$f":"-RevReq!AE269","v":0},{"$f":"-RevReq!AF269","v":0},{"$f":"-RevReq!AG269","v":0},{"$f":"-RevReq!AH269","v":0},{"$f":"-RevReq!AI269","v":0},{"$f":"-RevReq!AJ269","v":0},{"$f":"-RevReq!AK269","v":0},{"$f":"-RevReq!AL269","v":0},{"$f":"-RevReq!AM269","v":0},{"$f":"-RevReq!AN269","v":0},{"$f":"-RevReq!AO269","v":0},{"$f":"-RevReq!AP269","v":0},{"$f":"-RevReq!AQ269","v":0},{"$f":"-RevReq!AR269","v":0},{"$f":"-RevReq!AS269","v":0},{"$f":"-RevReq!AT269","v":0},{"$f":"-RevReq!AU269","v":0},{"$f":"-RevReq!AV269","v":0},{"$f":"-RevReq!AW269","v":0},{"$f":"-RevReq!AX269","v":0},{"$f":"-RevReq!AY269","v":0},{"$f":"-RevReq!AZ269","v":0},{"$f":"-RevReq!BA269","v":0},{"$f":"-RevReq!BB269","v":0},{"$f":"-RevReq!BC269","v":0},{"$f":"-RevReq!BD269","v":0},{"$f":"-RevReq!BE269","v":0},{"$f":"-RevReq!BF269","v":0},{"$f":"-RevReq!BG269","v":0},{"$f":"-RevReq!BH269","v":0},{"$f":"-RevReq!BI269","v":0},{"$f":"-RevReq!BJ269","v":0},{"$f":"-RevReq!BK269","v":0},{"$f":"-RevReq!BL269","v":0},{"$f":"-RevReq!BM269","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O270","v":0},{"$f":"-RevReq!P270","v":0},{"$f":"-RevReq!Q270","v":0},{"$f":"-RevReq!R270","v":0},{"$f":"-RevReq!S270","v":0},{"$f":"-RevReq!T270","v":0},{"$f":"-RevReq!U270","v":0},{"$f":"-RevReq!V270","v":0},{"$f":"-RevReq!W270","v":0},{"$f":"-RevReq!X270","v":0},{"$f":"-RevReq!Y270","v":0},{"$f":"-RevReq!Z270","v":0},{"$f":"-RevReq!AA270","v":0},{"$f":"-RevReq!AB270","v":0},{"$f":"-RevReq!AC270","v":0},{"$f":"-RevReq!AD270","v":0},{"$f":"-RevReq!AE270","v":0},{"$f":"-RevReq!AF270","v":0},{"$f":"-RevReq!AG270","v":0},{"$f":"-RevReq!AH270","v":0},{"$f":"-RevReq!AI270","v":0},{"$f":"-RevReq!AJ270","v":0},{"$f":"-RevReq!AK270","v":0},{"$f":"-RevReq!AL270","v":0},{"$f":"-RevReq!AM270","v":0},{"$f":"-RevReq!AN270","v":0},{"$f":"-RevReq!AO270","v":0},{"$f":"-RevReq!AP270","v":0},{"$f":"-RevReq!AQ270","v":0},{"$f":"-RevReq!AR270","v":0},{"$f":"-RevReq!AS270","v":0},{"$f":"-RevReq!AT270","v":0},{"$f":"-RevReq!AU270","v":0},{"$f":"-RevReq!AV270","v":0},{"$f":"-RevReq!AW270","v":0},{"$f":"-RevReq!AX270","v":0},{"$f":"-RevReq!AY270","v":0},{"$f":"-RevReq!AZ270","v":0},{"$f":"-RevReq!BA270","v":0},{"$f":"-RevReq!BB270","v":0},{"$f":"-RevReq!BC270","v":0},{"$f":"-RevReq!BD270","v":0},{"$f":"-RevReq!BE270","v":0},{"$f":"-RevReq!BF270","v":0},{"$f":"-RevReq!BG270","v":0},{"$f":"-RevReq!BH270","v":0},{"$f":"-RevReq!BI270","v":0},{"$f":"-RevReq!BJ270","v":0},{"$f":"-RevReq!BK270","v":0},{"$f":"-RevReq!BL270","v":0},{"$f":"-RevReq!BM270","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O271","v":0},{"$f":"-RevReq!P271","v":0},{"$f":"-RevReq!Q271","v":0},{"$f":"-RevReq!R271","v":0},{"$f":"-RevReq!S271","v":0},{"$f":"-RevReq!T271","v":0},{"$f":"-RevReq!U271","v":0},{"$f":"-RevReq!V271","v":0},{"$f":"-RevReq!W271","v":0},{"$f":"-RevReq!X271","v":0},{"$f":"-RevReq!Y271","v":0},{"$f":"-RevReq!Z271","v":0},{"$f":"-RevReq!AA271","v":0},{"$f":"-RevReq!AB271","v":0},{"$f":"-RevReq!AC271","v":0},{"$f":"-RevReq!AD271","v":0},{"$f":"-RevReq!AE271","v":0},{"$f":"-RevReq!AF271","v":0},{"$f":"-RevReq!AG271","v":0},{"$f":"-RevReq!AH271","v":0},{"$f":"-RevReq!AI271","v":0},{"$f":"-RevReq!AJ271","v":0},{"$f":"-RevReq!AK271","v":0},{"$f":"-RevReq!AL271","v":0},{"$f":"-RevReq!AM271","v":0},{"$f":"-RevReq!AN271","v":0},{"$f":"-RevReq!AO271","v":0},{"$f":"-RevReq!AP271","v":0},{"$f":"-RevReq!AQ271","v":0},{"$f":"-RevReq!AR271","v":0},{"$f":"-RevReq!AS271","v":0},{"$f":"-RevReq!AT271","v":0},{"$f":"-RevReq!AU271","v":0},{"$f":"-RevReq!AV271","v":0},{"$f":"-RevReq!AW271","v":0},{"$f":"-RevReq!AX271","v":0},{"$f":"-RevReq!AY271","v":0},{"$f":"-RevReq!AZ271","v":0},{"$f":"-RevReq!BA271","v":0},{"$f":"-RevReq!BB271","v":0},{"$f":"-RevReq!BC271","v":0},{"$f":"-RevReq!BD271","v":0},{"$f":"-RevReq!BE271","v":0},{"$f":"-RevReq!BF271","v":0},{"$f":"-RevReq!BG271","v":0},{"$f":"-RevReq!BH271","v":0},{"$f":"-RevReq!BI271","v":0},{"$f":"-RevReq!BJ271","v":0},{"$f":"-RevReq!BK271","v":0},{"$f":"-RevReq!BL271","v":0},{"$f":"-RevReq!BM271","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O272","v":0},{"$f":"-RevReq!P272","v":0},{"$f":"-RevReq!Q272","v":0},{"$f":"-RevReq!R272","v":0},{"$f":"-RevReq!S272","v":0},{"$f":"-RevReq!T272","v":0},{"$f":"-RevReq!U272","v":0},{"$f":"-RevReq!V272","v":0},{"$f":"-RevReq!W272","v":0},{"$f":"-RevReq!X272","v":0},{"$f":"-RevReq!Y272","v":0},{"$f":"-RevReq!Z272","v":0},{"$f":"-RevReq!AA272","v":0},{"$f":"-RevReq!AB272","v":0},{"$f":"-RevReq!AC272","v":0},{"$f":"-RevReq!AD272","v":0},{"$f":"-RevReq!AE272","v":0},{"$f":"-RevReq!AF272","v":0},{"$f":"-RevReq!AG272","v":0},{"$f":"-RevReq!AH272","v":0},{"$f":"-RevReq!AI272","v":0},{"$f":"-RevReq!AJ272","v":0},{"$f":"-RevReq!AK272","v":0},{"$f":"-RevReq!AL272","v":0},{"$f":"-RevReq!AM272","v":0},{"$f":"-RevReq!AN272","v":0},{"$f":"-RevReq!AO272","v":0},{"$f":"-RevReq!AP272","v":0},{"$f":"-RevReq!AQ272","v":0},{"$f":"-RevReq!AR272","v":0},{"$f":"-RevReq!AS272","v":0},{"$f":"-RevReq!AT272","v":0},{"$f":"-RevReq!AU272","v":0},{"$f":"-RevReq!AV272","v":0},{"$f":"-RevReq!AW272","v":0},{"$f":"-RevReq!AX272","v":0},{"$f":"-RevReq!AY272","v":0},{"$f":"-RevReq!AZ272","v":0},{"$f":"-RevReq!BA272","v":0},{"$f":"-RevReq!BB272","v":0},{"$f":"-RevReq!BC272","v":0},{"$f":"-RevReq!BD272","v":0},{"$f":"-RevReq!BE272","v":0},{"$f":"-RevReq!BF272","v":0},{"$f":"-RevReq!BG272","v":0},{"$f":"-RevReq!BH272","v":0},{"$f":"-RevReq!BI272","v":0},{"$f":"-RevReq!BJ272","v":0},{"$f":"-RevReq!BK272","v":0},{"$f":"-RevReq!BL272","v":0},{"$f":"-RevReq!BM272","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O273","v":0},{"$f":"-RevReq!P273","v":0},{"$f":"-RevReq!Q273","v":0},{"$f":"-RevReq!R273","v":0},{"$f":"-RevReq!S273","v":0},{"$f":"-RevReq!T273","v":0},{"$f":"-RevReq!U273","v":0},{"$f":"-RevReq!V273","v":0},{"$f":"-RevReq!W273","v":0},{"$f":"-RevReq!X273","v":0},{"$f":"-RevReq!Y273","v":0},{"$f":"-RevReq!Z273","v":0},{"$f":"-RevReq!AA273","v":0},{"$f":"-RevReq!AB273","v":0},{"$f":"-RevReq!AC273","v":0},{"$f":"-RevReq!AD273","v":0},{"$f":"-RevReq!AE273","v":0},{"$f":"-RevReq!AF273","v":0},{"$f":"-RevReq!AG273","v":0},{"$f":"-RevReq!AH273","v":0},{"$f":"-RevReq!AI273","v":0},{"$f":"-RevReq!AJ273","v":0},{"$f":"-RevReq!AK273","v":0},{"$f":"-RevReq!AL273","v":0},{"$f":"-RevReq!AM273","v":0},{"$f":"-RevReq!AN273","v":0},{"$f":"-RevReq!AO273","v":0},{"$f":"-RevReq!AP273","v":0},{"$f":"-RevReq!AQ273","v":0},{"$f":"-RevReq!AR273","v":0},{"$f":"-RevReq!AS273","v":0},{"$f":"-RevReq!AT273","v":0},{"$f":"-RevReq!AU273","v":0},{"$f":"-RevReq!AV273","v":0},{"$f":"-RevReq!AW273","v":0},{"$f":"-RevReq!AX273","v":0},{"$f":"-RevReq!AY273","v":0},{"$f":"-RevReq!AZ273","v":0},{"$f":"-RevReq!BA273","v":0},{"$f":"-RevReq!BB273","v":0},{"$f":"-RevReq!BC273","v":0},{"$f":"-RevReq!BD273","v":0},{"$f":"-RevReq!BE273","v":0},{"$f":"-RevReq!BF273","v":0},{"$f":"-RevReq!BG273","v":0},{"$f":"-RevReq!BH273","v":0},{"$f":"-RevReq!BI273","v":0},{"$f":"-RevReq!BJ273","v":0},{"$f":"-RevReq!BK273","v":0},{"$f":"-RevReq!BL273","v":0},{"$f":"-RevReq!BM273","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O274","v":0},{"$f":"-RevReq!P274","v":0},{"$f":"-RevReq!Q274","v":0},{"$f":"-RevReq!R274","v":0},{"$f":"-RevReq!S274","v":0},{"$f":"-RevReq!T274","v":0},{"$f":"-RevReq!U274","v":0},{"$f":"-RevReq!V274","v":0},{"$f":"-RevReq!W274","v":0},{"$f":"-RevReq!X274","v":0},{"$f":"-RevReq!Y274","v":0},{"$f":"-RevReq!Z274","v":0},{"$f":"-RevReq!AA274","v":0},{"$f":"-RevReq!AB274","v":0},{"$f":"-RevReq!AC274","v":0},{"$f":"-RevReq!AD274","v":0},{"$f":"-RevReq!AE274","v":0},{"$f":"-RevReq!AF274","v":0},{"$f":"-RevReq!AG274","v":0},{"$f":"-RevReq!AH274","v":0},{"$f":"-RevReq!AI274","v":0},{"$f":"-RevReq!AJ274","v":0},{"$f":"-RevReq!AK274","v":0},{"$f":"-RevReq!AL274","v":0},{"$f":"-RevReq!AM274","v":0},{"$f":"-RevReq!AN274","v":0},{"$f":"-RevReq!AO274","v":0},{"$f":"-RevReq!AP274","v":0},{"$f":"-RevReq!AQ274","v":0},{"$f":"-RevReq!AR274","v":0},{"$f":"-RevReq!AS274","v":0},{"$f":"-RevReq!AT274","v":0},{"$f":"-RevReq!AU274","v":0},{"$f":"-RevReq!AV274","v":0},{"$f":"-RevReq!AW274","v":0},{"$f":"-RevReq!AX274","v":0},{"$f":"-RevReq!AY274","v":0},{"$f":"-RevReq!AZ274","v":0},{"$f":"-RevReq!BA274","v":0},{"$f":"-RevReq!BB274","v":0},{"$f":"-RevReq!BC274","v":0},{"$f":"-RevReq!BD274","v":0},{"$f":"-RevReq!BE274","v":0},{"$f":"-RevReq!BF274","v":0},{"$f":"-RevReq!BG274","v":0},{"$f":"-RevReq!BH274","v":0},{"$f":"-RevReq!BI274","v":0},{"$f":"-RevReq!BJ274","v":0},{"$f":"-RevReq!BK274","v":0},{"$f":"-RevReq!BL274","v":0},{"$f":"-RevReq!BM274","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O275","v":0},{"$f":"-RevReq!P275","v":0},{"$f":"-RevReq!Q275","v":0},{"$f":"-RevReq!R275","v":0},{"$f":"-RevReq!S275","v":0},{"$f":"-RevReq!T275","v":0},{"$f":"-RevReq!U275","v":0},{"$f":"-RevReq!V275","v":0},{"$f":"-RevReq!W275","v":0},{"$f":"-RevReq!X275","v":0},{"$f":"-RevReq!Y275","v":0},{"$f":"-RevReq!Z275","v":0},{"$f":"-RevReq!AA275","v":0},{"$f":"-RevReq!AB275","v":0},{"$f":"-RevReq!AC275","v":0},{"$f":"-RevReq!AD275","v":0},{"$f":"-RevReq!AE275","v":0},{"$f":"-RevReq!AF275","v":0},{"$f":"-RevReq!AG275","v":0},{"$f":"-RevReq!AH275","v":0},{"$f":"-RevReq!AI275","v":0},{"$f":"-RevReq!AJ275","v":0},{"$f":"-RevReq!AK275","v":0},{"$f":"-RevReq!AL275","v":0},{"$f":"-RevReq!AM275","v":0},{"$f":"-RevReq!AN275","v":0},{"$f":"-RevReq!AO275","v":0},{"$f":"-RevReq!AP275","v":0},{"$f":"-RevReq!AQ275","v":0},{"$f":"-RevReq!AR275","v":0},{"$f":"-RevReq!AS275","v":0},{"$f":"-RevReq!AT275","v":0},{"$f":"-RevReq!AU275","v":0},{"$f":"-RevReq!AV275","v":0},{"$f":"-RevReq!AW275","v":0},{"$f":"-RevReq!AX275","v":0},{"$f":"-RevReq!AY275","v":0},{"$f":"-RevReq!AZ275","v":0},{"$f":"-RevReq!BA275","v":0},{"$f":"-RevReq!BB275","v":0},{"$f":"-RevReq!BC275","v":0},{"$f":"-RevReq!BD275","v":0},{"$f":"-RevReq!BE275","v":0},{"$f":"-RevReq!BF275","v":0},{"$f":"-RevReq!BG275","v":0},{"$f":"-RevReq!BH275","v":0},{"$f":"-RevReq!BI275","v":0},{"$f":"-RevReq!BJ275","v":0},{"$f":"-RevReq!BK275","v":0},{"$f":"-RevReq!BL275","v":0},{"$f":"-RevReq!BM275","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O276","v":0},{"$f":"-RevReq!P276","v":0},{"$f":"-RevReq!Q276","v":0},{"$f":"-RevReq!R276","v":0},{"$f":"-RevReq!S276","v":0},{"$f":"-RevReq!T276","v":0},{"$f":"-RevReq!U276","v":0},{"$f":"-RevReq!V276","v":0},{"$f":"-RevReq!W276","v":0},{"$f":"-RevReq!X276","v":0},{"$f":"-RevReq!Y276","v":0},{"$f":"-RevReq!Z276","v":0},{"$f":"-RevReq!AA276","v":0},{"$f":"-RevReq!AB276","v":0},{"$f":"-RevReq!AC276","v":0},{"$f":"-RevReq!AD276","v":0},{"$f":"-RevReq!AE276","v":0},{"$f":"-RevReq!AF276","v":0},{"$f":"-RevReq!AG276","v":0},{"$f":"-RevReq!AH276","v":0},{"$f":"-RevReq!AI276","v":0},{"$f":"-RevReq!AJ276","v":0},{"$f":"-RevReq!AK276","v":0},{"$f":"-RevReq!AL276","v":0},{"$f":"-RevReq!AM276","v":0},{"$f":"-RevReq!AN276","v":0},{"$f":"-RevReq!AO276","v":0},{"$f":"-RevReq!AP276","v":0},{"$f":"-RevReq!AQ276","v":0},{"$f":"-RevReq!AR276","v":0},{"$f":"-RevReq!AS276","v":0},{"$f":"-RevReq!AT276","v":0},{"$f":"-RevReq!AU276","v":0},{"$f":"-RevReq!AV276","v":0},{"$f":"-RevReq!AW276","v":0},{"$f":"-RevReq!AX276","v":0},{"$f":"-RevReq!AY276","v":0},{"$f":"-RevReq!AZ276","v":0},{"$f":"-RevReq!BA276","v":0},{"$f":"-RevReq!BB276","v":0},{"$f":"-RevReq!BC276","v":0},{"$f":"-RevReq!BD276","v":0},{"$f":"-RevReq!BE276","v":0},{"$f":"-RevReq!BF276","v":0},{"$f":"-RevReq!BG276","v":0},{"$f":"-RevReq!BH276","v":0},{"$f":"-RevReq!BI276","v":0},{"$f":"-RevReq!BJ276","v":0},{"$f":"-RevReq!BK276","v":0},{"$f":"-RevReq!BL276","v":0},{"$f":"-RevReq!BM276","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O277","v":0},{"$f":"-RevReq!P277","v":0},{"$f":"-RevReq!Q277","v":0},{"$f":"-RevReq!R277","v":0},{"$f":"-RevReq!S277","v":0},{"$f":"-RevReq!T277","v":0},{"$f":"-RevReq!U277","v":0},{"$f":"-RevReq!V277","v":0},{"$f":"-RevReq!W277","v":0},{"$f":"-RevReq!X277","v":0},{"$f":"-RevReq!Y277","v":0},{"$f":"-RevReq!Z277","v":0},{"$f":"-RevReq!AA277","v":0},{"$f":"-RevReq!AB277","v":0},{"$f":"-RevReq!AC277","v":0},{"$f":"-RevReq!AD277","v":0},{"$f":"-RevReq!AE277","v":0},{"$f":"-RevReq!AF277","v":0},{"$f":"-RevReq!AG277","v":0},{"$f":"-RevReq!AH277","v":0},{"$f":"-RevReq!AI277","v":0},{"$f":"-RevReq!AJ277","v":0},{"$f":"-RevReq!AK277","v":0},{"$f":"-RevReq!AL277","v":0},{"$f":"-RevReq!AM277","v":0},{"$f":"-RevReq!AN277","v":0},{"$f":"-RevReq!AO277","v":0},{"$f":"-RevReq!AP277","v":0},{"$f":"-RevReq!AQ277","v":0},{"$f":"-RevReq!AR277","v":0},{"$f":"-RevReq!AS277","v":0},{"$f":"-RevReq!AT277","v":0},{"$f":"-RevReq!AU277","v":0},{"$f":"-RevReq!AV277","v":0},{"$f":"-RevReq!AW277","v":0},{"$f":"-RevReq!AX277","v":0},{"$f":"-RevReq!AY277","v":0},{"$f":"-RevReq!AZ277","v":0},{"$f":"-RevReq!BA277","v":0},{"$f":"-RevReq!BB277","v":0},{"$f":"-RevReq!BC277","v":0},{"$f":"-RevReq!BD277","v":0},{"$f":"-RevReq!BE277","v":0},{"$f":"-RevReq!BF277","v":0},{"$f":"-RevReq!BG277","v":0},{"$f":"-RevReq!BH277","v":0},{"$f":"-RevReq!BI277","v":0},{"$f":"-RevReq!BJ277","v":0},{"$f":"-RevReq!BK277","v":0},{"$f":"-RevReq!BL277","v":0},{"$f":"-RevReq!BM277","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O278","v":0},{"$f":"-RevReq!P278","v":0},{"$f":"-RevReq!Q278","v":0},{"$f":"-RevReq!R278","v":0},{"$f":"-RevReq!S278","v":0},{"$f":"-RevReq!T278","v":0},{"$f":"-RevReq!U278","v":0},{"$f":"-RevReq!V278","v":0},{"$f":"-RevReq!W278","v":0},{"$f":"-RevReq!X278","v":0},{"$f":"-RevReq!Y278","v":0},{"$f":"-RevReq!Z278","v":0},{"$f":"-RevReq!AA278","v":0},{"$f":"-RevReq!AB278","v":0},{"$f":"-RevReq!AC278","v":0},{"$f":"-RevReq!AD278","v":0},{"$f":"-RevReq!AE278","v":0},{"$f":"-RevReq!AF278","v":0},{"$f":"-RevReq!AG278","v":0},{"$f":"-RevReq!AH278","v":0},{"$f":"-RevReq!AI278","v":0},{"$f":"-RevReq!AJ278","v":0},{"$f":"-RevReq!AK278","v":0},{"$f":"-RevReq!AL278","v":0},{"$f":"-RevReq!AM278","v":0},{"$f":"-RevReq!AN278","v":0},{"$f":"-RevReq!AO278","v":0},{"$f":"-RevReq!AP278","v":0},{"$f":"-RevReq!AQ278","v":0},{"$f":"-RevReq!AR278","v":0},{"$f":"-RevReq!AS278","v":0},{"$f":"-RevReq!AT278","v":0},{"$f":"-RevReq!AU278","v":0},{"$f":"-RevReq!AV278","v":0},{"$f":"-RevReq!AW278","v":0},{"$f":"-RevReq!AX278","v":0},{"$f":"-RevReq!AY278","v":0},{"$f":"-RevReq!AZ278","v":0},{"$f":"-RevReq!BA278","v":0},{"$f":"-RevReq!BB278","v":0},{"$f":"-RevReq!BC278","v":0},{"$f":"-RevReq!BD278","v":0},{"$f":"-RevReq!BE278","v":0},{"$f":"-RevReq!BF278","v":0},{"$f":"-RevReq!BG278","v":0},{"$f":"-RevReq!BH278","v":0},{"$f":"-RevReq!BI278","v":0},{"$f":"-RevReq!BJ278","v":0},{"$f":"-RevReq!BK278","v":0},{"$f":"-RevReq!BL278","v":0},{"$f":"-RevReq!BM278","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O279","v":0},{"$f":"-RevReq!P279","v":0},{"$f":"-RevReq!Q279","v":0},{"$f":"-RevReq!R279","v":0},{"$f":"-RevReq!S279","v":0},{"$f":"-RevReq!T279","v":0},{"$f":"-RevReq!U279","v":0},{"$f":"-RevReq!V279","v":0},{"$f":"-RevReq!W279","v":0},{"$f":"-RevReq!X279","v":0},{"$f":"-RevReq!Y279","v":0},{"$f":"-RevReq!Z279","v":0},{"$f":"-RevReq!AA279","v":0},{"$f":"-RevReq!AB279","v":0},{"$f":"-RevReq!AC279","v":0},{"$f":"-RevReq!AD279","v":0},{"$f":"-RevReq!AE279","v":0},{"$f":"-RevReq!AF279","v":0},{"$f":"-RevReq!AG279","v":0},{"$f":"-RevReq!AH279","v":0},{"$f":"-RevReq!AI279","v":0},{"$f":"-RevReq!AJ279","v":0},{"$f":"-RevReq!AK279","v":0},{"$f":"-RevReq!AL279","v":0},{"$f":"-RevReq!AM279","v":0},{"$f":"-RevReq!AN279","v":0},{"$f":"-RevReq!AO279","v":0},{"$f":"-RevReq!AP279","v":0},{"$f":"-RevReq!AQ279","v":0},{"$f":"-RevReq!AR279","v":0},{"$f":"-RevReq!AS279","v":0},{"$f":"-RevReq!AT279","v":0},{"$f":"-RevReq!AU279","v":0},{"$f":"-RevReq!AV279","v":0},{"$f":"-RevReq!AW279","v":0},{"$f":"-RevReq!AX279","v":0},{"$f":"-RevReq!AY279","v":0},{"$f":"-RevReq!AZ279","v":0},{"$f":"-RevReq!BA279","v":0},{"$f":"-RevReq!BB279","v":0},{"$f":"-RevReq!BC279","v":0},{"$f":"-RevReq!BD279","v":0},{"$f":"-RevReq!BE279","v":0},{"$f":"-RevReq!BF279","v":0},{"$f":"-RevReq!BG279","v":0},{"$f":"-RevReq!BH279","v":0},{"$f":"-RevReq!BI279","v":0},{"$f":"-RevReq!BJ279","v":0},{"$f":"-RevReq!BK279","v":0},{"$f":"-RevReq!BL279","v":0},{"$f":"-RevReq!BM279","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O280","v":0},{"$f":"-RevReq!P280","v":0},{"$f":"-RevReq!Q280","v":0},{"$f":"-RevReq!R280","v":0},{"$f":"-RevReq!S280","v":0},{"$f":"-RevReq!T280","v":0},{"$f":"-RevReq!U280","v":0},{"$f":"-RevReq!V280","v":0},{"$f":"-RevReq!W280","v":0},{"$f":"-RevReq!X280","v":0},{"$f":"-RevReq!Y280","v":0},{"$f":"-RevReq!Z280","v":0},{"$f":"-RevReq!AA280","v":0},{"$f":"-RevReq!AB280","v":0},{"$f":"-RevReq!AC280","v":0},{"$f":"-RevReq!AD280","v":0},{"$f":"-RevReq!AE280","v":0},{"$f":"-RevReq!AF280","v":0},{"$f":"-RevReq!AG280","v":0},{"$f":"-RevReq!AH280","v":0},{"$f":"-RevReq!AI280","v":0},{"$f":"-RevReq!AJ280","v":0},{"$f":"-RevReq!AK280","v":0},{"$f":"-RevReq!AL280","v":0},{"$f":"-RevReq!AM280","v":0},{"$f":"-RevReq!AN280","v":0},{"$f":"-RevReq!AO280","v":0},{"$f":"-RevReq!AP280","v":0},{"$f":"-RevReq!AQ280","v":0},{"$f":"-RevReq!AR280","v":0},{"$f":"-RevReq!AS280","v":0},{"$f":"-RevReq!AT280","v":0},{"$f":"-RevReq!AU280","v":0},{"$f":"-RevReq!AV280","v":0},{"$f":"-RevReq!AW280","v":0},{"$f":"-RevReq!AX280","v":0},{"$f":"-RevReq!AY280","v":0},{"$f":"-RevReq!AZ280","v":0},{"$f":"-RevReq!BA280","v":0},{"$f":"-RevReq!BB280","v":0},{"$f":"-RevReq!BC280","v":0},{"$f":"-RevReq!BD280","v":0},{"$f":"-RevReq!BE280","v":0},{"$f":"-RevReq!BF280","v":0},{"$f":"-RevReq!BG280","v":0},{"$f":"-RevReq!BH280","v":0},{"$f":"-RevReq!BI280","v":0},{"$f":"-RevReq!BJ280","v":0},{"$f":"-RevReq!BK280","v":0},{"$f":"-RevReq!BL280","v":0},{"$f":"-RevReq!BM280","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O281","v":0},{"$f":"-RevReq!P281","v":0},{"$f":"-RevReq!Q281","v":0},{"$f":"-RevReq!R281","v":0},{"$f":"-RevReq!S281","v":0},{"$f":"-RevReq!T281","v":0},{"$f":"-RevReq!U281","v":0},{"$f":"-RevReq!V281","v":0},{"$f":"-RevReq!W281","v":0},{"$f":"-RevReq!X281","v":0},{"$f":"-RevReq!Y281","v":0},{"$f":"-RevReq!Z281","v":0},{"$f":"-RevReq!AA281","v":0},{"$f":"-RevReq!AB281","v":0},{"$f":"-RevReq!AC281","v":0},{"$f":"-RevReq!AD281","v":0},{"$f":"-RevReq!AE281","v":0},{"$f":"-RevReq!AF281","v":0},{"$f":"-RevReq!AG281","v":0},{"$f":"-RevReq!AH281","v":0},{"$f":"-RevReq!AI281","v":0},{"$f":"-RevReq!AJ281","v":0},{"$f":"-RevReq!AK281","v":0},{"$f":"-RevReq!AL281","v":0},{"$f":"-RevReq!AM281","v":0},{"$f":"-RevReq!AN281","v":0},{"$f":"-RevReq!AO281","v":0},{"$f":"-RevReq!AP281","v":0},{"$f":"-RevReq!AQ281","v":0},{"$f":"-RevReq!AR281","v":0},{"$f":"-RevReq!AS281","v":0},{"$f":"-RevReq!AT281","v":0},{"$f":"-RevReq!AU281","v":0},{"$f":"-RevReq!AV281","v":0},{"$f":"-RevReq!AW281","v":0},{"$f":"-RevReq!AX281","v":0},{"$f":"-RevReq!AY281","v":0},{"$f":"-RevReq!AZ281","v":0},{"$f":"-RevReq!BA281","v":0},{"$f":"-RevReq!BB281","v":0},{"$f":"-RevReq!BC281","v":0},{"$f":"-RevReq!BD281","v":0},{"$f":"-RevReq!BE281","v":0},{"$f":"-RevReq!BF281","v":0},{"$f":"-RevReq!BG281","v":0},{"$f":"-RevReq!BH281","v":0},{"$f":"-RevReq!BI281","v":0},{"$f":"-RevReq!BJ281","v":0},{"$f":"-RevReq!BK281","v":0},{"$f":"-RevReq!BL281","v":0},{"$f":"-RevReq!BM281","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O282","v":0},{"$f":"-RevReq!P282","v":0},{"$f":"-RevReq!Q282","v":0},{"$f":"-RevReq!R282","v":0},{"$f":"-RevReq!S282","v":0},{"$f":"-RevReq!T282","v":0},{"$f":"-RevReq!U282","v":0},{"$f":"-RevReq!V282","v":0},{"$f":"-RevReq!W282","v":0},{"$f":"-RevReq!X282","v":0},{"$f":"-RevReq!Y282","v":0},{"$f":"-RevReq!Z282","v":0},{"$f":"-RevReq!AA282","v":0},{"$f":"-RevReq!AB282","v":0},{"$f":"-RevReq!AC282","v":0},{"$f":"-RevReq!AD282","v":0},{"$f":"-RevReq!AE282","v":0},{"$f":"-RevReq!AF282","v":0},{"$f":"-RevReq!AG282","v":0},{"$f":"-RevReq!AH282","v":0},{"$f":"-RevReq!AI282","v":0},{"$f":"-RevReq!AJ282","v":0},{"$f":"-RevReq!AK282","v":0},{"$f":"-RevReq!AL282","v":0},{"$f":"-RevReq!AM282","v":0},{"$f":"-RevReq!AN282","v":0},{"$f":"-RevReq!AO282","v":0},{"$f":"-RevReq!AP282","v":0},{"$f":"-RevReq!AQ282","v":0},{"$f":"-RevReq!AR282","v":0},{"$f":"-RevReq!AS282","v":0},{"$f":"-RevReq!AT282","v":0},{"$f":"-RevReq!AU282","v":0},{"$f":"-RevReq!AV282","v":0},{"$f":"-RevReq!AW282","v":0},{"$f":"-RevReq!AX282","v":0},{"$f":"-RevReq!AY282","v":0},{"$f":"-RevReq!AZ282","v":0},{"$f":"-RevReq!BA282","v":0},{"$f":"-RevReq!BB282","v":0},{"$f":"-RevReq!BC282","v":0},{"$f":"-RevReq!BD282","v":0},{"$f":"-RevReq!BE282","v":0},{"$f":"-RevReq!BF282","v":0},{"$f":"-RevReq!BG282","v":0},{"$f":"-RevReq!BH282","v":0},{"$f":"-RevReq!BI282","v":0},{"$f":"-RevReq!BJ282","v":0},{"$f":"-RevReq!BK282","v":0},{"$f":"-RevReq!BL282","v":0},{"$f":"-RevReq!BM282","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O283","v":0},{"$f":"-RevReq!P283","v":0},{"$f":"-RevReq!Q283","v":0},{"$f":"-RevReq!R283","v":0},{"$f":"-RevReq!S283","v":0},{"$f":"-RevReq!T283","v":0},{"$f":"-RevReq!U283","v":0},{"$f":"-RevReq!V283","v":0},{"$f":"-RevReq!W283","v":0},{"$f":"-RevReq!X283","v":0},{"$f":"-RevReq!Y283","v":0},{"$f":"-RevReq!Z283","v":0},{"$f":"-RevReq!AA283","v":0},{"$f":"-RevReq!AB283","v":0},{"$f":"-RevReq!AC283","v":0},{"$f":"-RevReq!AD283","v":0},{"$f":"-RevReq!AE283","v":0},{"$f":"-RevReq!AF283","v":0},{"$f":"-RevReq!AG283","v":0},{"$f":"-RevReq!AH283","v":0},{"$f":"-RevReq!AI283","v":0},{"$f":"-RevReq!AJ283","v":0},{"$f":"-RevReq!AK283","v":0},{"$f":"-RevReq!AL283","v":0},{"$f":"-RevReq!AM283","v":0},{"$f":"-RevReq!AN283","v":0},{"$f":"-RevReq!AO283","v":0},{"$f":"-RevReq!AP283","v":0},{"$f":"-RevReq!AQ283","v":0},{"$f":"-RevReq!AR283","v":0},{"$f":"-RevReq!AS283","v":0},{"$f":"-RevReq!AT283","v":0},{"$f":"-RevReq!AU283","v":0},{"$f":"-RevReq!AV283","v":0},{"$f":"-RevReq!AW283","v":0},{"$f":"-RevReq!AX283","v":0},{"$f":"-RevReq!AY283","v":0},{"$f":"-RevReq!AZ283","v":0},{"$f":"-RevReq!BA283","v":0},{"$f":"-RevReq!BB283","v":0},{"$f":"-RevReq!BC283","v":0},{"$f":"-RevReq!BD283","v":0},{"$f":"-RevReq!BE283","v":0},{"$f":"-RevReq!BF283","v":0},{"$f":"-RevReq!BG283","v":0},{"$f":"-RevReq!BH283","v":0},{"$f":"-RevReq!BI283","v":0},{"$f":"-RevReq!BJ283","v":0},{"$f":"-RevReq!BK283","v":0},{"$f":"-RevReq!BL283","v":0},{"$f":"-RevReq!BM283","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O284","v":0},{"$f":"-RevReq!P284","v":0},{"$f":"-RevReq!Q284","v":0},{"$f":"-RevReq!R284","v":0},{"$f":"-RevReq!S284","v":0},{"$f":"-RevReq!T284","v":0},{"$f":"-RevReq!U284","v":0},{"$f":"-RevReq!V284","v":0},{"$f":"-RevReq!W284","v":0},{"$f":"-RevReq!X284","v":0},{"$f":"-RevReq!Y284","v":0},{"$f":"-RevReq!Z284","v":0},{"$f":"-RevReq!AA284","v":0},{"$f":"-RevReq!AB284","v":0},{"$f":"-RevReq!AC284","v":0},{"$f":"-RevReq!AD284","v":0},{"$f":"-RevReq!AE284","v":0},{"$f":"-RevReq!AF284","v":0},{"$f":"-RevReq!AG284","v":0},{"$f":"-RevReq!AH284","v":0},{"$f":"-RevReq!AI284","v":0},{"$f":"-RevReq!AJ284","v":0},{"$f":"-RevReq!AK284","v":0},{"$f":"-RevReq!AL284","v":0},{"$f":"-RevReq!AM284","v":0},{"$f":"-RevReq!AN284","v":0},{"$f":"-RevReq!AO284","v":0},{"$f":"-RevReq!AP284","v":0},{"$f":"-RevReq!AQ284","v":0},{"$f":"-RevReq!AR284","v":0},{"$f":"-RevReq!AS284","v":0},{"$f":"-RevReq!AT284","v":0},{"$f":"-RevReq!AU284","v":0},{"$f":"-RevReq!AV284","v":0},{"$f":"-RevReq!AW284","v":0},{"$f":"-RevReq!AX284","v":0},{"$f":"-RevReq!AY284","v":0},{"$f":"-RevReq!AZ284","v":0},{"$f":"-RevReq!BA284","v":0},{"$f":"-RevReq!BB284","v":0},{"$f":"-RevReq!BC284","v":0},{"$f":"-RevReq!BD284","v":0},{"$f":"-RevReq!BE284","v":0},{"$f":"-RevReq!BF284","v":0},{"$f":"-RevReq!BG284","v":0},{"$f":"-RevReq!BH284","v":0},{"$f":"-RevReq!BI284","v":0},{"$f":"-RevReq!BJ284","v":0},{"$f":"-RevReq!BK284","v":0},{"$f":"-RevReq!BL284","v":0},{"$f":"-RevReq!BM284","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O285","v":0},{"$f":"-RevReq!P285","v":0},{"$f":"-RevReq!Q285","v":0},{"$f":"-RevReq!R285","v":0},{"$f":"-RevReq!S285","v":0},{"$f":"-RevReq!T285","v":0},{"$f":"-RevReq!U285","v":0},{"$f":"-RevReq!V285","v":0},{"$f":"-RevReq!W285","v":0},{"$f":"-RevReq!X285","v":0},{"$f":"-RevReq!Y285","v":0},{"$f":"-RevReq!Z285","v":0},{"$f":"-RevReq!AA285","v":0},{"$f":"-RevReq!AB285","v":0},{"$f":"-RevReq!AC285","v":0},{"$f":"-RevReq!AD285","v":0},{"$f":"-RevReq!AE285","v":0},{"$f":"-RevReq!AF285","v":0},{"$f":"-RevReq!AG285","v":0},{"$f":"-RevReq!AH285","v":0},{"$f":"-RevReq!AI285","v":0},{"$f":"-RevReq!AJ285","v":0},{"$f":"-RevReq!AK285","v":0},{"$f":"-RevReq!AL285","v":0},{"$f":"-RevReq!AM285","v":0},{"$f":"-RevReq!AN285","v":0},{"$f":"-RevReq!AO285","v":0},{"$f":"-RevReq!AP285","v":0},{"$f":"-RevReq!AQ285","v":0},{"$f":"-RevReq!AR285","v":0},{"$f":"-RevReq!AS285","v":0},{"$f":"-RevReq!AT285","v":0},{"$f":"-RevReq!AU285","v":0},{"$f":"-RevReq!AV285","v":0},{"$f":"-RevReq!AW285","v":0},{"$f":"-RevReq!AX285","v":0},{"$f":"-RevReq!AY285","v":0},{"$f":"-RevReq!AZ285","v":0},{"$f":"-RevReq!BA285","v":0},{"$f":"-RevReq!BB285","v":0},{"$f":"-RevReq!BC285","v":0},{"$f":"-RevReq!BD285","v":0},{"$f":"-RevReq!BE285","v":0},{"$f":"-RevReq!BF285","v":0},{"$f":"-RevReq!BG285","v":0},{"$f":"-RevReq!BH285","v":0},{"$f":"-RevReq!BI285","v":0},{"$f":"-RevReq!BJ285","v":0},{"$f":"-RevReq!BK285","v":0},{"$f":"-RevReq!BL285","v":0},{"$f":"-RevReq!BM285","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O286","v":0},{"$f":"-RevReq!P286","v":0},{"$f":"-RevReq!Q286","v":0},{"$f":"-RevReq!R286","v":0},{"$f":"-RevReq!S286","v":0},{"$f":"-RevReq!T286","v":0},{"$f":"-RevReq!U286","v":0},{"$f":"-RevReq!V286","v":0},{"$f":"-RevReq!W286","v":0},{"$f":"-RevReq!X286","v":0},{"$f":"-RevReq!Y286","v":0},{"$f":"-RevReq!Z286","v":0},{"$f":"-RevReq!AA286","v":0},{"$f":"-RevReq!AB286","v":0},{"$f":"-RevReq!AC286","v":0},{"$f":"-RevReq!AD286","v":0},{"$f":"-RevReq!AE286","v":0},{"$f":"-RevReq!AF286","v":0},{"$f":"-RevReq!AG286","v":0},{"$f":"-RevReq!AH286","v":0},{"$f":"-RevReq!AI286","v":0},{"$f":"-RevReq!AJ286","v":0},{"$f":"-RevReq!AK286","v":0},{"$f":"-RevReq!AL286","v":0},{"$f":"-RevReq!AM286","v":0},{"$f":"-RevReq!AN286","v":0},{"$f":"-RevReq!AO286","v":0},{"$f":"-RevReq!AP286","v":0},{"$f":"-RevReq!AQ286","v":0},{"$f":"-RevReq!AR286","v":0},{"$f":"-RevReq!AS286","v":0},{"$f":"-RevReq!AT286","v":0},{"$f":"-RevReq!AU286","v":0},{"$f":"-RevReq!AV286","v":0},{"$f":"-RevReq!AW286","v":0},{"$f":"-RevReq!AX286","v":0},{"$f":"-RevReq!AY286","v":0},{"$f":"-RevReq!AZ286","v":0},{"$f":"-RevReq!BA286","v":0},{"$f":"-RevReq!BB286","v":0},{"$f":"-RevReq!BC286","v":0},{"$f":"-RevReq!BD286","v":0},{"$f":"-RevReq!BE286","v":0},{"$f":"-RevReq!BF286","v":0},{"$f":"-RevReq!BG286","v":0},{"$f":"-RevReq!BH286","v":0},{"$f":"-RevReq!BI286","v":0},{"$f":"-RevReq!BJ286","v":0},{"$f":"-RevReq!BK286","v":0},{"$f":"-RevReq!BL286","v":0},{"$f":"-RevReq!BM286","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O287","v":0},{"$f":"-RevReq!P287","v":0},{"$f":"-RevReq!Q287","v":0},{"$f":"-RevReq!R287","v":0},{"$f":"-RevReq!S287","v":0},{"$f":"-RevReq!T287","v":0},{"$f":"-RevReq!U287","v":0},{"$f":"-RevReq!V287","v":0},{"$f":"-RevReq!W287","v":0},{"$f":"-RevReq!X287","v":0},{"$f":"-RevReq!Y287","v":0},{"$f":"-RevReq!Z287","v":0},{"$f":"-RevReq!AA287","v":0},{"$f":"-RevReq!AB287","v":0},{"$f":"-RevReq!AC287","v":0},{"$f":"-RevReq!AD287","v":0},{"$f":"-RevReq!AE287","v":0},{"$f":"-RevReq!AF287","v":0},{"$f":"-RevReq!AG287","v":0},{"$f":"-RevReq!AH287","v":0},{"$f":"-RevReq!AI287","v":0},{"$f":"-RevReq!AJ287","v":0},{"$f":"-RevReq!AK287","v":0},{"$f":"-RevReq!AL287","v":0},{"$f":"-RevReq!AM287","v":0},{"$f":"-RevReq!AN287","v":0},{"$f":"-RevReq!AO287","v":0},{"$f":"-RevReq!AP287","v":0},{"$f":"-RevReq!AQ287","v":0},{"$f":"-RevReq!AR287","v":0},{"$f":"-RevReq!AS287","v":0},{"$f":"-RevReq!AT287","v":0},{"$f":"-RevReq!AU287","v":0},{"$f":"-RevReq!AV287","v":0},{"$f":"-RevReq!AW287","v":0},{"$f":"-RevReq!AX287","v":0},{"$f":"-RevReq!AY287","v":0},{"$f":"-RevReq!AZ287","v":0},{"$f":"-RevReq!BA287","v":0},{"$f":"-RevReq!BB287","v":0},{"$f":"-RevReq!BC287","v":0},{"$f":"-RevReq!BD287","v":0},{"$f":"-RevReq!BE287","v":0},{"$f":"-RevReq!BF287","v":0},{"$f":"-RevReq!BG287","v":0},{"$f":"-RevReq!BH287","v":0},{"$f":"-RevReq!BI287","v":0},{"$f":"-RevReq!BJ287","v":0},{"$f":"-RevReq!BK287","v":0},{"$f":"-RevReq!BL287","v":0},{"$f":"-RevReq!BM287","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O288","v":0},{"$f":"-RevReq!P288","v":0},{"$f":"-RevReq!Q288","v":0},{"$f":"-RevReq!R288","v":0},{"$f":"-RevReq!S288","v":0},{"$f":"-RevReq!T288","v":0},{"$f":"-RevReq!U288","v":0},{"$f":"-RevReq!V288","v":0},{"$f":"-RevReq!W288","v":0},{"$f":"-RevReq!X288","v":0},{"$f":"-RevReq!Y288","v":0},{"$f":"-RevReq!Z288","v":0},{"$f":"-RevReq!AA288","v":0},{"$f":"-RevReq!AB288","v":0},{"$f":"-RevReq!AC288","v":0},{"$f":"-RevReq!AD288","v":0},{"$f":"-RevReq!AE288","v":0},{"$f":"-RevReq!AF288","v":0},{"$f":"-RevReq!AG288","v":0},{"$f":"-RevReq!AH288","v":0},{"$f":"-RevReq!AI288","v":0},{"$f":"-RevReq!AJ288","v":0},{"$f":"-RevReq!AK288","v":0},{"$f":"-RevReq!AL288","v":0},{"$f":"-RevReq!AM288","v":0},{"$f":"-RevReq!AN288","v":0},{"$f":"-RevReq!AO288","v":0},{"$f":"-RevReq!AP288","v":0},{"$f":"-RevReq!AQ288","v":0},{"$f":"-RevReq!AR288","v":0},{"$f":"-RevReq!AS288","v":0},{"$f":"-RevReq!AT288","v":0},{"$f":"-RevReq!AU288","v":0},{"$f":"-RevReq!AV288","v":0},{"$f":"-RevReq!AW288","v":0},{"$f":"-RevReq!AX288","v":0},{"$f":"-RevReq!AY288","v":0},{"$f":"-RevReq!AZ288","v":0},{"$f":"-RevReq!BA288","v":0},{"$f":"-RevReq!BB288","v":0},{"$f":"-RevReq!BC288","v":0},{"$f":"-RevReq!BD288","v":0},{"$f":"-RevReq!BE288","v":0},{"$f":"-RevReq!BF288","v":0},{"$f":"-RevReq!BG288","v":0},{"$f":"-RevReq!BH288","v":0},{"$f":"-RevReq!BI288","v":0},{"$f":"-RevReq!BJ288","v":0},{"$f":"-RevReq!BK288","v":0},{"$f":"-RevReq!BL288","v":0},{"$f":"-RevReq!BM288","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O289","v":0},{"$f":"-RevReq!P289","v":0},{"$f":"-RevReq!Q289","v":0},{"$f":"-RevReq!R289","v":0},{"$f":"-RevReq!S289","v":0},{"$f":"-RevReq!T289","v":0},{"$f":"-RevReq!U289","v":0},{"$f":"-RevReq!V289","v":0},{"$f":"-RevReq!W289","v":0},{"$f":"-RevReq!X289","v":0},{"$f":"-RevReq!Y289","v":0},{"$f":"-RevReq!Z289","v":0},{"$f":"-RevReq!AA289","v":0},{"$f":"-RevReq!AB289","v":0},{"$f":"-RevReq!AC289","v":0},{"$f":"-RevReq!AD289","v":0},{"$f":"-RevReq!AE289","v":0},{"$f":"-RevReq!AF289","v":0},{"$f":"-RevReq!AG289","v":0},{"$f":"-RevReq!AH289","v":0},{"$f":"-RevReq!AI289","v":0},{"$f":"-RevReq!AJ289","v":0},{"$f":"-RevReq!AK289","v":0},{"$f":"-RevReq!AL289","v":0},{"$f":"-RevReq!AM289","v":0},{"$f":"-RevReq!AN289","v":0},{"$f":"-RevReq!AO289","v":0},{"$f":"-RevReq!AP289","v":0},{"$f":"-RevReq!AQ289","v":0},{"$f":"-RevReq!AR289","v":0},{"$f":"-RevReq!AS289","v":0},{"$f":"-RevReq!AT289","v":0},{"$f":"-RevReq!AU289","v":0},{"$f":"-RevReq!AV289","v":0},{"$f":"-RevReq!AW289","v":0},{"$f":"-RevReq!AX289","v":0},{"$f":"-RevReq!AY289","v":0},{"$f":"-RevReq!AZ289","v":0},{"$f":"-RevReq!BA289","v":0},{"$f":"-RevReq!BB289","v":0},{"$f":"-RevReq!BC289","v":0},{"$f":"-RevReq!BD289","v":0},{"$f":"-RevReq!BE289","v":0},{"$f":"-RevReq!BF289","v":0},{"$f":"-RevReq!BG289","v":0},{"$f":"-RevReq!BH289","v":0},{"$f":"-RevReq!BI289","v":0},{"$f":"-RevReq!BJ289","v":0},{"$f":"-RevReq!BK289","v":0},{"$f":"-RevReq!BL289","v":0},{"$f":"-RevReq!BM289","v":0}]
[null,null,null,{"$f":"\"Total \"&D174","v":"Total Sale/Reassignment of Land"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O175:O199)","v":0},{"$f":"SUM(P175:P199)","v":0},{"$f":"SUM(Q175:Q199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TAXABLE INCOME/(LOSS)"]
[]
[]
[null,null,null,"Operating Income/(Loss)"]
[null,null,{"$f":"C205+1","v":1},{"$f":"INDEX(D$59:D$83,$C206,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C206,1)","v":"Capital"},{"$f":"INDEX(F$59:F$83,$C206,1)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O206:BM206,$O$7:$BM$7)","v":0},{"$f":"SUM(O206:BM206)","v":0},null,null,{"$f":"-RevReq!O147","v":0},{"$f":"-RevReq!P147","v":0},{"$f":"-RevReq!Q147","v":0},{"$f":"-RevReq!R147","v":0},{"$f":"-RevReq!S147","v":0},{"$f":"-RevReq!T147","v":0},{"$f":"-RevReq!U147","v":0},{"$f":"-RevReq!V147","v":0},{"$f":"-RevReq!W147","v":0},{"$f":"-RevReq!X147","v":0},{"$f":"-RevReq!Y147","v":0},{"$f":"-RevReq!Z147","v":0},{"$f":"-RevReq!AA147","v":0},{"$f":"-RevReq!AB147","v":0},{"$f":"-RevReq!AC147","v":0},{"$f":"-RevReq!AD147","v":0},{"$f":"-RevReq!AE147","v":0},{"$f":"-RevReq!AF147","v":0},{"$f":"-RevReq!AG147","v":0},{"$f":"-RevReq!AH147","v":0},{"$f":"-RevReq!AI147","v":0},{"$f":"-RevReq!AJ147","v":0},{"$f":"-RevReq!AK147","v":0},{"$f":"-RevReq!AL147","v":0},{"$f":"-RevReq!AM147","v":0},{"$f":"-RevReq!AN147","v":0},{"$f":"-RevReq!AO147","v":0},{"$f":"-RevReq!AP147","v":0},{"$f":"-RevReq!AQ147","v":0},{"$f":"-RevReq!AR147","v":0},{"$f":"-RevReq!AS147","v":0},{"$f":"-RevReq!AT147","v":0},{"$f":"-RevReq!AU147","v":0},{"$f":"-RevReq!AV147","v":0},{"$f":"-RevReq!AW147","v":0},{"$f":"-RevReq!AX147","v":0},{"$f":"-RevReq!AY147","v":0},{"$f":"-RevReq!AZ147","v":0},{"$f":"-RevReq!BA147","v":0},{"$f":"-RevReq!BB147","v":0},{"$f":"-RevReq!BC147","v":0},{"$f":"-RevReq!BD147","v":0},{"$f":"-RevReq!BE147","v":0},{"$f":"-RevReq!BF147","v":0},{"$f":"-RevReq!BG147","v":0},{"$f":"-RevReq!BH147","v":0},{"$f":"-RevReq!BI147","v":0},{"$f":"-RevReq!BJ147","v":0},{"$f":"-RevReq!BK147","v":0},{"$f":"-RevReq!BL147","v":0},{"$f":"-RevReq!BM147","v":0}]
[null,null,{"$f":"C206+1","v":2},{"$f":"INDEX(D$59:D$83,$C207,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O207:BM207,$O$7:$BM$7)","v":0},{"$f":"SUM(O207:BM207)","v":0},null,null,{"$f":"-RevReq!O148","v":0},{"$f":"-RevReq!P148","v":0},{"$f":"-RevReq!Q148","v":0},{"$f":"-RevReq!R148","v":0},{"$f":"-RevReq!S148","v":0},{"$f":"-RevReq!T148","v":0},{"$f":"-RevReq!U148","v":0},{"$f":"-RevReq!V148","v":0},{"$f":"-RevReq!W148","v":0},{"$f":"-RevReq!X148","v":0},{"$f":"-RevReq!Y148","v":0},{"$f":"-RevReq!Z148","v":0},{"$f":"-RevReq!AA148","v":0},{"$f":"-RevReq!AB148","v":0},{"$f":"-RevReq!AC148","v":0},{"$f":"-RevReq!AD148","v":0},{"$f":"-RevReq!AE148","v":0},{"$f":"-RevReq!AF148","v":0},{"$f":"-RevReq!AG148","v":0},{"$f":"-RevReq!AH148","v":0},{"$f":"-RevReq!AI148","v":0},{"$f":"-RevReq!AJ148","v":0},{"$f":"-RevReq!AK148","v":0},{"$f":"-RevReq!AL148","v":0},{"$f":"-RevReq!AM148","v":0},{"$f":"-RevReq!AN148","v":0},{"$f":"-RevReq!AO148","v":0},{"$f":"-RevReq!AP148","v":0},{"$f":"-RevReq!AQ148","v":0},{"$f":"-RevReq!AR148","v":0},{"$f":"-RevReq!AS148","v":0},{"$f":"-RevReq!AT148","v":0},{"$f":"-RevReq!AU148","v":0},{"$f":"-RevReq!AV148","v":0},{"$f":"-RevReq!AW148","v":0},{"$f":"-RevReq!AX148","v":0},{"$f":"-RevReq!AY148","v":0},{"$f":"-RevReq!AZ148","v":0},{"$f":"-RevReq!BA148","v":0},{"$f":"-RevReq!BB148","v":0},{"$f":"-RevReq!BC148","v":0},{"$f":"-RevReq!BD148","v":0},{"$f":"-RevReq!BE148","v":0},{"$f":"-RevReq!BF148","v":0},{"$f":"-RevReq!BG148","v":0},{"$f":"-RevReq!BH148","v":0},{"$f":"-RevReq!BI148","v":0},{"$f":"-RevReq!BJ148","v":0},{"$f":"-RevReq!BK148","v":0},{"$f":"-RevReq!BL148","v":0},{"$f":"-RevReq!BM148","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O149","v":0},{"$f":"-RevReq!P149","v":0},{"$f":"-RevReq!Q149","v":0},{"$f":"-RevReq!R149","v":0},{"$f":"-RevReq!S149","v":0},{"$f":"-RevReq!T149","v":0},{"$f":"-RevReq!U149","v":0},{"$f":"-RevReq!V149","v":0},{"$f":"-RevReq!W149","v":0},{"$f":"-RevReq!X149","v":0},{"$f":"-RevReq!Y149","v":0},{"$f":"-RevReq!Z149","v":0},{"$f":"-RevReq!AA149","v":0},{"$f":"-RevReq!AB149","v":0},{"$f":"-RevReq!AC149","v":0},{"$f":"-RevReq!AD149","v":0},{"$f":"-RevReq!AE149","v":0},{"$f":"-RevReq!AF149","v":0},{"$f":"-RevReq!AG149","v":0},{"$f":"-RevReq!AH149","v":0},{"$f":"-RevReq!AI149","v":0},{"$f":"-RevReq!AJ149","v":0},{"$f":"-RevReq!AK149","v":0},{"$f":"-RevReq!AL149","v":0},{"$f":"-RevReq!AM149","v":0},{"$f":"-RevReq!AN149","v":0},{"$f":"-RevReq!AO149","v":0},{"$f":"-RevReq!AP149","v":0},{"$f":"-RevReq!AQ149","v":0},{"$f":"-RevReq!AR149","v":0},{"$f":"-RevReq!AS149","v":0},{"$f":"-RevReq!AT149","v":0},{"$f":"-RevReq!AU149","v":0},{"$f":"-RevReq!AV149","v":0},{"$f":"-RevReq!AW149","v":0},{"$f":"-RevReq!AX149","v":0},{"$f":"-RevReq!AY149","v":0},{"$f":"-RevReq!AZ149","v":0},{"$f":"-RevReq!BA149","v":0},{"$f":"-RevReq!BB149","v":0},{"$f":"-RevReq!BC149","v":0},{"$f":"-RevReq!BD149","v":0},{"$f":"-RevReq!BE149","v":0},{"$f":"-RevReq!BF149","v":0},{"$f":"-RevReq!BG149","v":0},{"$f":"-RevReq!BH149","v":0},{"$f":"-RevReq!BI149","v":0},{"$f":"-RevReq!BJ149","v":0},{"$f":"-RevReq!BK149","v":0},{"$f":"-RevReq!BL149","v":0},{"$f":"-RevReq!BM149","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O150","v":0},{"$f":"-RevReq!P150","v":0},{"$f":"-RevReq!Q150","v":0},{"$f":"-RevReq!R150","v":0},{"$f":"-RevReq!S150","v":0},{"$f":"-RevReq!T150","v":0},{"$f":"-RevReq!U150","v":0},{"$f":"-RevReq!V150","v":0},{"$f":"-RevReq!W150","v":0},{"$f":"-RevReq!X150","v":0},{"$f":"-RevReq!Y150","v":0},{"$f":"-RevReq!Z150","v":0},{"$f":"-RevReq!AA150","v":0},{"$f":"-RevReq!AB150","v":0},{"$f":"-RevReq!AC150","v":0},{"$f":"-RevReq!AD150","v":0},{"$f":"-RevReq!AE150","v":0},{"$f":"-RevReq!AF150","v":0},{"$f":"-RevReq!AG150","v":0},{"$f":"-RevReq!AH150","v":0},{"$f":"-RevReq!AI150","v":0},{"$f":"-RevReq!AJ150","v":0},{"$f":"-RevReq!AK150","v":0},{"$f":"-RevReq!AL150","v":0},{"$f":"-RevReq!AM150","v":0},{"$f":"-RevReq!AN150","v":0},{"$f":"-RevReq!AO150","v":0},{"$f":"-RevReq!AP150","v":0},{"$f":"-RevReq!AQ150","v":0},{"$f":"-RevReq!AR150","v":0},{"$f":"-RevReq!AS150","v":0},{"$f":"-RevReq!AT150","v":0},{"$f":"-RevReq!AU150","v":0},{"$f":"-RevReq!AV150","v":0},{"$f":"-RevReq!AW150","v":0},{"$f":"-RevReq!AX150","v":0},{"$f":"-RevReq!AY150","v":0},{"$f":"-RevReq!AZ150","v":0},{"$f":"-RevReq!BA150","v":0},{"$f":"-RevReq!BB150","v":0},{"$f":"-RevReq!BC150","v":0},{"$f":"-RevReq!BD150","v":0},{"$f":"-RevReq!BE150","v":0},{"$f":"-RevReq!BF150","v":0},{"$f":"-RevReq!BG150","v":0},{"$f":"-RevReq!BH150","v":0},{"$f":"-RevReq!BI150","v":0},{"$f":"-RevReq!BJ150","v":0},{"$f":"-RevReq!BK150","v":0},{"$f":"-RevReq!BL150","v":0},{"$f":"-RevReq!BM150","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O151","v":0},{"$f":"-RevReq!P151","v":0},{"$f":"-RevReq!Q151","v":0},{"$f":"-RevReq!R151","v":0},{"$f":"-RevReq!S151","v":0},{"$f":"-RevReq!T151","v":0},{"$f":"-RevReq!U151","v":0},{"$f":"-RevReq!V151","v":0},{"$f":"-RevReq!W151","v":0},{"$f":"-RevReq!X151","v":0},{"$f":"-RevReq!Y151","v":0},{"$f":"-RevReq!Z151","v":0},{"$f":"-RevReq!AA151","v":0},{"$f":"-RevReq!AB151","v":0},{"$f":"-RevReq!AC151","v":0},{"$f":"-RevReq!AD151","v":0},{"$f":"-RevReq!AE151","v":0},{"$f":"-RevReq!AF151","v":0},{"$f":"-RevReq!AG151","v":0},{"$f":"-RevReq!AH151","v":0},{"$f":"-RevReq!AI151","v":0},{"$f":"-RevReq!AJ151","v":0},{"$f":"-RevReq!AK151","v":0},{"$f":"-RevReq!AL151","v":0},{"$f":"-RevReq!AM151","v":0},{"$f":"-RevReq!AN151","v":0},{"$f":"-RevReq!AO151","v":0},{"$f":"-RevReq!AP151","v":0},{"$f":"-RevReq!AQ151","v":0},{"$f":"-RevReq!AR151","v":0},{"$f":"-RevReq!AS151","v":0},{"$f":"-RevReq!AT151","v":0},{"$f":"-RevReq!AU151","v":0},{"$f":"-RevReq!AV151","v":0},{"$f":"-RevReq!AW151","v":0},{"$f":"-RevReq!AX151","v":0},{"$f":"-RevReq!AY151","v":0},{"$f":"-RevReq!AZ151","v":0},{"$f":"-RevReq!BA151","v":0},{"$f":"-RevReq!BB151","v":0},{"$f":"-RevReq!BC151","v":0},{"$f":"-RevReq!BD151","v":0},{"$f":"-RevReq!BE151","v":0},{"$f":"-RevReq!BF151","v":0},{"$f":"-RevReq!BG151","v":0},{"$f":"-RevReq!BH151","v":0},{"$f":"-RevReq!BI151","v":0},{"$f":"-RevReq!BJ151","v":0},{"$f":"-RevReq!BK151","v":0},{"$f":"-RevReq!BL151","v":0},{"$f":"-RevReq!BM151","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O152","v":0},{"$f":"-RevReq!P152","v":0},{"$f":"-RevReq!Q152","v":0},{"$f":"-RevReq!R152","v":0},{"$f":"-RevReq!S152","v":0},{"$f":"-RevReq!T152","v":0},{"$f":"-RevReq!U152","v":0},{"$f":"-RevReq!V152","v":0},{"$f":"-RevReq!W152","v":0},{"$f":"-RevReq!X152","v":0},{"$f":"-RevReq!Y152","v":0},{"$f":"-RevReq!Z152","v":0},{"$f":"-RevReq!AA152","v":0},{"$f":"-RevReq!AB152","v":0},{"$f":"-RevReq!AC152","v":0},{"$f":"-RevReq!AD152","v":0},{"$f":"-RevReq!AE152","v":0},{"$f":"-RevReq!AF152","v":0},{"$f":"-RevReq!AG152","v":0},{"$f":"-RevReq!AH152","v":0},{"$f":"-RevReq!AI152","v":0},{"$f":"-RevReq!AJ152","v":0},{"$f":"-RevReq!AK152","v":0},{"$f":"-RevReq!AL152","v":0},{"$f":"-RevReq!AM152","v":0},{"$f":"-RevReq!AN152","v":0},{"$f":"-RevReq!AO152","v":0},{"$f":"-RevReq!AP152","v":0},{"$f":"-RevReq!AQ152","v":0},{"$f":"-RevReq!AR152","v":0},{"$f":"-RevReq!AS152","v":0},{"$f":"-RevReq!AT152","v":0},{"$f":"-RevReq!AU152","v":0},{"$f":"-RevReq!AV152","v":0},{"$f":"-RevReq!AW152","v":0},{"$f":"-RevReq!AX152","v":0},{"$f":"-RevReq!AY152","v":0},{"$f":"-RevReq!AZ152","v":0},{"$f":"-RevReq!BA152","v":0},{"$f":"-RevReq!BB152","v":0},{"$f":"-RevReq!BC152","v":0},{"$f":"-RevReq!BD152","v":0},{"$f":"-RevReq!BE152","v":0},{"$f":"-RevReq!BF152","v":0},{"$f":"-RevReq!BG152","v":0},{"$f":"-RevReq!BH152","v":0},{"$f":"-RevReq!BI152","v":0},{"$f":"-RevReq!BJ152","v":0},{"$f":"-RevReq!BK152","v":0},{"$f":"-RevReq!BL152","v":0},{"$f":"-RevReq!BM152","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O153","v":0},{"$f":"-RevReq!P153","v":0},{"$f":"-RevReq!Q153","v":0},{"$f":"-RevReq!R153","v":0},{"$f":"-RevReq!S153","v":0},{"$f":"-RevReq!T153","v":0},{"$f":"-RevReq!U153","v":0},{"$f":"-RevReq!V153","v":0},{"$f":"-RevReq!W153","v":0},{"$f":"-RevReq!X153","v":0},{"$f":"-RevReq!Y153","v":0},{"$f":"-RevReq!Z153","v":0},{"$f":"-RevReq!AA153","v":0},{"$f":"-RevReq!AB153","v":0},{"$f":"-RevReq!AC153","v":0},{"$f":"-RevReq!AD153","v":0},{"$f":"-RevReq!AE153","v":0},{"$f":"-RevReq!AF153","v":0},{"$f":"-RevReq!AG153","v":0},{"$f":"-RevReq!AH153","v":0},{"$f":"-RevReq!AI153","v":0},{"$f":"-RevReq!AJ153","v":0},{"$f":"-RevReq!AK153","v":0},{"$f":"-RevReq!AL153","v":0},{"$f":"-RevReq!AM153","v":0},{"$f":"-RevReq!AN153","v":0},{"$f":"-RevReq!AO153","v":0},{"$f":"-RevReq!AP153","v":0},{"$f":"-RevReq!AQ153","v":0},{"$f":"-RevReq!AR153","v":0},{"$f":"-RevReq!AS153","v":0},{"$f":"-RevReq!AT153","v":0},{"$f":"-RevReq!AU153","v":0},{"$f":"-RevReq!AV153","v":0},{"$f":"-RevReq!AW153","v":0},{"$f":"-RevReq!AX153","v":0},{"$f":"-RevReq!AY153","v":0},{"$f":"-RevReq!AZ153","v":0},{"$f":"-RevReq!BA153","v":0},{"$f":"-RevReq!BB153","v":0},{"$f":"-RevReq!BC153","v":0},{"$f":"-RevReq!BD153","v":0},{"$f":"-RevReq!BE153","v":0},{"$f":"-RevReq!BF153","v":0},{"$f":"-RevReq!BG153","v":0},{"$f":"-RevReq!BH153","v":0},{"$f":"-RevReq!BI153","v":0},{"$f":"-RevReq!BJ153","v":0},{"$f":"-RevReq!BK153","v":0},{"$f":"-RevReq!BL153","v":0},{"$f":"-RevReq!BM153","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O154","v":0},{"$f":"-RevReq!P154","v":0},{"$f":"-RevReq!Q154","v":0},{"$f":"-RevReq!R154","v":0},{"$f":"-RevReq!S154","v":0},{"$f":"-RevReq!T154","v":0},{"$f":"-RevReq!U154","v":0},{"$f":"-RevReq!V154","v":0},{"$f":"-RevReq!W154","v":0},{"$f":"-RevReq!X154","v":0},{"$f":"-RevReq!Y154","v":0},{"$f":"-RevReq!Z154","v":0},{"$f":"-RevReq!AA154","v":0},{"$f":"-RevReq!AB154","v":0},{"$f":"-RevReq!AC154","v":0},{"$f":"-RevReq!AD154","v":0},{"$f":"-RevReq!AE154","v":0},{"$f":"-RevReq!AF154","v":0},{"$f":"-RevReq!AG154","v":0},{"$f":"-RevReq!AH154","v":0},{"$f":"-RevReq!AI154","v":0},{"$f":"-RevReq!AJ154","v":0},{"$f":"-RevReq!AK154","v":0},{"$f":"-RevReq!AL154","v":0},{"$f":"-RevReq!AM154","v":0},{"$f":"-RevReq!AN154","v":0},{"$f":"-RevReq!AO154","v":0},{"$f":"-RevReq!AP154","v":0},{"$f":"-RevReq!AQ154","v":0},{"$f":"-RevReq!AR154","v":0},{"$f":"-RevReq!AS154","v":0},{"$f":"-RevReq!AT154","v":0},{"$f":"-RevReq!AU154","v":0},{"$f":"-RevReq!AV154","v":0},{"$f":"-RevReq!AW154","v":0},{"$f":"-RevReq!AX154","v":0},{"$f":"-RevReq!AY154","v":0},{"$f":"-RevReq!AZ154","v":0},{"$f":"-RevReq!BA154","v":0},{"$f":"-RevReq!BB154","v":0},{"$f":"-RevReq!BC154","v":0},{"$f":"-RevReq!BD154","v":0},{"$f":"-RevReq!BE154","v":0},{"$f":"-RevReq!BF154","v":0},{"$f":"-RevReq!BG154","v":0},{"$f":"-RevReq!BH154","v":0},{"$f":"-RevReq!BI154","v":0},{"$f":"-RevReq!BJ154","v":0},{"$f":"-RevReq!BK154","v":0},{"$f":"-RevReq!BL154","v":0},{"$f":"-RevReq!BM154","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O155","v":0},{"$f":"-RevReq!P155","v":0},{"$f":"-RevReq!Q155","v":0},{"$f":"-RevReq!R155","v":0},{"$f":"-RevReq!S155","v":0},{"$f":"-RevReq!T155","v":0},{"$f":"-RevReq!U155","v":0},{"$f":"-RevReq!V155","v":0},{"$f":"-RevReq!W155","v":0},{"$f":"-RevReq!X155","v":0},{"$f":"-RevReq!Y155","v":0},{"$f":"-RevReq!Z155","v":0},{"$f":"-RevReq!AA155","v":0},{"$f":"-RevReq!AB155","v":0},{"$f":"-RevReq!AC155","v":0},{"$f":"-RevReq!AD155","v":0},{"$f":"-RevReq!AE155","v":0},{"$f":"-RevReq!AF155","v":0},{"$f":"-RevReq!AG155","v":0},{"$f":"-RevReq!AH155","v":0},{"$f":"-RevReq!AI155","v":0},{"$f":"-RevReq!AJ155","v":0},{"$f":"-RevReq!AK155","v":0},{"$f":"-RevReq!AL155","v":0},{"$f":"-RevReq!AM155","v":0},{"$f":"-RevReq!AN155","v":0},{"$f":"-RevReq!AO155","v":0},{"$f":"-RevReq!AP155","v":0},{"$f":"-RevReq!AQ155","v":0},{"$f":"-RevReq!AR155","v":0},{"$f":"-RevReq!AS155","v":0},{"$f":"-RevReq!AT155","v":0},{"$f":"-RevReq!AU155","v":0},{"$f":"-RevReq!AV155","v":0},{"$f":"-RevReq!AW155","v":0},{"$f":"-RevReq!AX155","v":0},{"$f":"-RevReq!AY155","v":0},{"$f":"-RevReq!AZ155","v":0},{"$f":"-RevReq!BA155","v":0},{"$f":"-RevReq!BB155","v":0},{"$f":"-RevReq!BC155","v":0},{"$f":"-RevReq!BD155","v":0},{"$f":"-RevReq!BE155","v":0},{"$f":"-RevReq!BF155","v":0},{"$f":"-RevReq!BG155","v":0},{"$f":"-RevReq!BH155","v":0},{"$f":"-RevReq!BI155","v":0},{"$f":"-RevReq!BJ155","v":0},{"$f":"-RevReq!BK155","v":0},{"$f":"-RevReq!BL155","v":0},{"$f":"-RevReq!BM155","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O156","v":0},{"$f":"-RevReq!P156","v":0},{"$f":"-RevReq!Q156","v":0},{"$f":"-RevReq!R156","v":0},{"$f":"-RevReq!S156","v":0},{"$f":"-RevReq!T156","v":0},{"$f":"-RevReq!U156","v":0},{"$f":"-RevReq!V156","v":0},{"$f":"-RevReq!W156","v":0},{"$f":"-RevReq!X156","v":0},{"$f":"-RevReq!Y156","v":0},{"$f":"-RevReq!Z156","v":0},{"$f":"-RevReq!AA156","v":0},{"$f":"-RevReq!AB156","v":0},{"$f":"-RevReq!AC156","v":0},{"$f":"-RevReq!AD156","v":0},{"$f":"-RevReq!AE156","v":0},{"$f":"-RevReq!AF156","v":0},{"$f":"-RevReq!AG156","v":0},{"$f":"-RevReq!AH156","v":0},{"$f":"-RevReq!AI156","v":0},{"$f":"-RevReq!AJ156","v":0},{"$f":"-RevReq!AK156","v":0},{"$f":"-RevReq!AL156","v":0},{"$f":"-RevReq!AM156","v":0},{"$f":"-RevReq!AN156","v":0},{"$f":"-RevReq!AO156","v":0},{"$f":"-RevReq!AP156","v":0},{"$f":"-RevReq!AQ156","v":0},{"$f":"-RevReq!AR156","v":0},{"$f":"-RevReq!AS156","v":0},{"$f":"-RevReq!AT156","v":0},{"$f":"-RevReq!AU156","v":0},{"$f":"-RevReq!AV156","v":0},{"$f":"-RevReq!AW156","v":0},{"$f":"-RevReq!AX156","v":0},{"$f":"-RevReq!AY156","v":0},{"$f":"-RevReq!AZ156","v":0},{"$f":"-RevReq!BA156","v":0},{"$f":"-RevReq!BB156","v":0},{"$f":"-RevReq!BC156","v":0},{"$f":"-RevReq!BD156","v":0},{"$f":"-RevReq!BE156","v":0},{"$f":"-RevReq!BF156","v":0},{"$f":"-RevReq!BG156","v":0},{"$f":"-RevReq!BH156","v":0},{"$f":"-RevReq!BI156","v":0},{"$f":"-RevReq!BJ156","v":0},{"$f":"-RevReq!BK156","v":0},{"$f":"-RevReq!BL156","v":0},{"$f":"-RevReq!BM156","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O157","v":0},{"$f":"-RevReq!P157","v":0},{"$f":"-RevReq!Q157","v":0},{"$f":"-RevReq!R157","v":0},{"$f":"-RevReq!S157","v":0},{"$f":"-RevReq!T157","v":0},{"$f":"-RevReq!U157","v":0},{"$f":"-RevReq!V157","v":0},{"$f":"-RevReq!W157","v":0},{"$f":"-RevReq!X157","v":0},{"$f":"-RevReq!Y157","v":0},{"$f":"-RevReq!Z157","v":0},{"$f":"-RevReq!AA157","v":0},{"$f":"-RevReq!AB157","v":0},{"$f":"-RevReq!AC157","v":0},{"$f":"-RevReq!AD157","v":0},{"$f":"-RevReq!AE157","v":0},{"$f":"-RevReq!AF157","v":0},{"$f":"-RevReq!AG157","v":0},{"$f":"-RevReq!AH157","v":0},{"$f":"-RevReq!AI157","v":0},{"$f":"-RevReq!AJ157","v":0},{"$f":"-RevReq!AK157","v":0},{"$f":"-RevReq!AL157","v":0},{"$f":"-RevReq!AM157","v":0},{"$f":"-RevReq!AN157","v":0},{"$f":"-RevReq!AO157","v":0},{"$f":"-RevReq!AP157","v":0},{"$f":"-RevReq!AQ157","v":0},{"$f":"-RevReq!AR157","v":0},{"$f":"-RevReq!AS157","v":0},{"$f":"-RevReq!AT157","v":0},{"$f":"-RevReq!AU157","v":0},{"$f":"-RevReq!AV157","v":0},{"$f":"-RevReq!AW157","v":0},{"$f":"-RevReq!AX157","v":0},{"$f":"-RevReq!AY157","v":0},{"$f":"-RevReq!AZ157","v":0},{"$f":"-RevReq!BA157","v":0},{"$f":"-RevReq!BB157","v":0},{"$f":"-RevReq!BC157","v":0},{"$f":"-RevReq!BD157","v":0},{"$f":"-RevReq!BE157","v":0},{"$f":"-RevReq!BF157","v":0},{"$f":"-RevReq!BG157","v":0},{"$f":"-RevReq!BH157","v":0},{"$f":"-RevReq!BI157","v":0},{"$f":"-RevReq!BJ157","v":0},{"$f":"-RevReq!BK157","v":0},{"$f":"-RevReq!BL157","v":0},{"$f":"-RevReq!BM157","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O158","v":0},{"$f":"-RevReq!P158","v":0},{"$f":"-RevReq!Q158","v":0},{"$f":"-RevReq!R158","v":0},{"$f":"-RevReq!S158","v":0},{"$f":"-RevReq!T158","v":0},{"$f":"-RevReq!U158","v":0},{"$f":"-RevReq!V158","v":0},{"$f":"-RevReq!W158","v":0},{"$f":"-RevReq!X158","v":0},{"$f":"-RevReq!Y158","v":0},{"$f":"-RevReq!Z158","v":0},{"$f":"-RevReq!AA158","v":0},{"$f":"-RevReq!AB158","v":0},{"$f":"-RevReq!AC158","v":0},{"$f":"-RevReq!AD158","v":0},{"$f":"-RevReq!AE158","v":0},{"$f":"-RevReq!AF158","v":0},{"$f":"-RevReq!AG158","v":0},{"$f":"-RevReq!AH158","v":0},{"$f":"-RevReq!AI158","v":0},{"$f":"-RevReq!AJ158","v":0},{"$f":"-RevReq!AK158","v":0},{"$f":"-RevReq!AL158","v":0},{"$f":"-RevReq!AM158","v":0},{"$f":"-RevReq!AN158","v":0},{"$f":"-RevReq!AO158","v":0},{"$f":"-RevReq!AP158","v":0},{"$f":"-RevReq!AQ158","v":0},{"$f":"-RevReq!AR158","v":0},{"$f":"-RevReq!AS158","v":0},{"$f":"-RevReq!AT158","v":0},{"$f":"-RevReq!AU158","v":0},{"$f":"-RevReq!AV158","v":0},{"$f":"-RevReq!AW158","v":0},{"$f":"-RevReq!AX158","v":0},{"$f":"-RevReq!AY158","v":0},{"$f":"-RevReq!AZ158","v":0},{"$f":"-RevReq!BA158","v":0},{"$f":"-RevReq!BB158","v":0},{"$f":"-RevReq!BC158","v":0},{"$f":"-RevReq!BD158","v":0},{"$f":"-RevReq!BE158","v":0},{"$f":"-RevReq!BF158","v":0},{"$f":"-RevReq!BG158","v":0},{"$f":"-RevReq!BH158","v":0},{"$f":"-RevReq!BI158","v":0},{"$f":"-RevReq!BJ158","v":0},{"$f":"-RevReq!BK158","v":0},{"$f":"-RevReq!BL158","v":0},{"$f":"-RevReq!BM158","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O159","v":0},{"$f":"-RevReq!P159","v":0},{"$f":"-RevReq!Q159","v":0},{"$f":"-RevReq!R159","v":0},{"$f":"-RevReq!S159","v":0},{"$f":"-RevReq!T159","v":0},{"$f":"-RevReq!U159","v":0},{"$f":"-RevReq!V159","v":0},{"$f":"-RevReq!W159","v":0},{"$f":"-RevReq!X159","v":0},{"$f":"-RevReq!Y159","v":0},{"$f":"-RevReq!Z159","v":0},{"$f":"-RevReq!AA159","v":0},{"$f":"-RevReq!AB159","v":0},{"$f":"-RevReq!AC159","v":0},{"$f":"-RevReq!AD159","v":0},{"$f":"-RevReq!AE159","v":0},{"$f":"-RevReq!AF159","v":0},{"$f":"-RevReq!AG159","v":0},{"$f":"-RevReq!AH159","v":0},{"$f":"-RevReq!AI159","v":0},{"$f":"-RevReq!AJ159","v":0},{"$f":"-RevReq!AK159","v":0},{"$f":"-RevReq!AL159","v":0},{"$f":"-RevReq!AM159","v":0},{"$f":"-RevReq!AN159","v":0},{"$f":"-RevReq!AO159","v":0},{"$f":"-RevReq!AP159","v":0},{"$f":"-RevReq!AQ159","v":0},{"$f":"-RevReq!AR159","v":0},{"$f":"-RevReq!AS159","v":0},{"$f":"-RevReq!AT159","v":0},{"$f":"-RevReq!AU159","v":0},{"$f":"-RevReq!AV159","v":0},{"$f":"-RevReq!AW159","v":0},{"$f":"-RevReq!AX159","v":0},{"$f":"-RevReq!AY159","v":0},{"$f":"-RevReq!AZ159","v":0},{"$f":"-RevReq!BA159","v":0},{"$f":"-RevReq!BB159","v":0},{"$f":"-RevReq!BC159","v":0},{"$f":"-RevReq!BD159","v":0},{"$f":"-RevReq!BE159","v":0},{"$f":"-RevReq!BF159","v":0},{"$f":"-RevReq!BG159","v":0},{"$f":"-RevReq!BH159","v":0},{"$f":"-RevReq!BI159","v":0},{"$f":"-RevReq!BJ159","v":0},{"$f":"-RevReq!BK159","v":0},{"$f":"-RevReq!BL159","v":0},{"$f":"-RevReq!BM159","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O160","v":0},{"$f":"-RevReq!P160","v":0},{"$f":"-RevReq!Q160","v":0},{"$f":"-RevReq!R160","v":0},{"$f":"-RevReq!S160","v":0},{"$f":"-RevReq!T160","v":0},{"$f":"-RevReq!U160","v":0},{"$f":"-RevReq!V160","v":0},{"$f":"-RevReq!W160","v":0},{"$f":"-RevReq!X160","v":0},{"$f":"-RevReq!Y160","v":0},{"$f":"-RevReq!Z160","v":0},{"$f":"-RevReq!AA160","v":0},{"$f":"-RevReq!AB160","v":0},{"$f":"-RevReq!AC160","v":0},{"$f":"-RevReq!AD160","v":0},{"$f":"-RevReq!AE160","v":0},{"$f":"-RevReq!AF160","v":0},{"$f":"-RevReq!AG160","v":0},{"$f":"-RevReq!AH160","v":0},{"$f":"-RevReq!AI160","v":0},{"$f":"-RevReq!AJ160","v":0},{"$f":"-RevReq!AK160","v":0},{"$f":"-RevReq!AL160","v":0},{"$f":"-RevReq!AM160","v":0},{"$f":"-RevReq!AN160","v":0},{"$f":"-RevReq!AO160","v":0},{"$f":"-RevReq!AP160","v":0},{"$f":"-RevReq!AQ160","v":0},{"$f":"-RevReq!AR160","v":0},{"$f":"-RevReq!AS160","v":0},{"$f":"-RevReq!AT160","v":0},{"$f":"-RevReq!AU160","v":0},{"$f":"-RevReq!AV160","v":0},{"$f":"-RevReq!AW160","v":0},{"$f":"-RevReq!AX160","v":0},{"$f":"-RevReq!AY160","v":0},{"$f":"-RevReq!AZ160","v":0},{"$f":"-RevReq!BA160","v":0},{"$f":"-RevReq!BB160","v":0},{"$f":"-RevReq!BC160","v":0},{"$f":"-RevReq!BD160","v":0},{"$f":"-RevReq!BE160","v":0},{"$f":"-RevReq!BF160","v":0},{"$f":"-RevReq!BG160","v":0},{"$f":"-RevReq!BH160","v":0},{"$f":"-RevReq!BI160","v":0},{"$f":"-RevReq!BJ160","v":0},{"$f":"-RevReq!BK160","v":0},{"$f":"-RevReq!BL160","v":0},{"$f":"-RevReq!BM160","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O161","v":0},{"$f":"-RevReq!P161","v":0},{"$f":"-RevReq!Q161","v":0},{"$f":"-RevReq!R161","v":0},{"$f":"-RevReq!S161","v":0},{"$f":"-RevReq!T161","v":0},{"$f":"-RevReq!U161","v":0},{"$f":"-RevReq!V161","v":0},{"$f":"-RevReq!W161","v":0},{"$f":"-RevReq!X161","v":0},{"$f":"-RevReq!Y161","v":0},{"$f":"-RevReq!Z161","v":0},{"$f":"-RevReq!AA161","v":0},{"$f":"-RevReq!AB161","v":0},{"$f":"-RevReq!AC161","v":0},{"$f":"-RevReq!AD161","v":0},{"$f":"-RevReq!AE161","v":0},{"$f":"-RevReq!AF161","v":0},{"$f":"-RevReq!AG161","v":0},{"$f":"-RevReq!AH161","v":0},{"$f":"-RevReq!AI161","v":0},{"$f":"-RevReq!AJ161","v":0},{"$f":"-RevReq!AK161","v":0},{"$f":"-RevReq!AL161","v":0},{"$f":"-RevReq!AM161","v":0},{"$f":"-RevReq!AN161","v":0},{"$f":"-RevReq!AO161","v":0},{"$f":"-RevReq!AP161","v":0},{"$f":"-RevReq!AQ161","v":0},{"$f":"-RevReq!AR161","v":0},{"$f":"-RevReq!AS161","v":0},{"$f":"-RevReq!AT161","v":0},{"$f":"-RevReq!AU161","v":0},{"$f":"-RevReq!AV161","v":0},{"$f":"-RevReq!AW161","v":0},{"$f":"-RevReq!AX161","v":0},{"$f":"-RevReq!AY161","v":0},{"$f":"-RevReq!AZ161","v":0},{"$f":"-RevReq!BA161","v":0},{"$f":"-RevReq!BB161","v":0},{"$f":"-RevReq!BC161","v":0},{"$f":"-RevReq!BD161","v":0},{"$f":"-RevReq!BE161","v":0},{"$f":"-RevReq!BF161","v":0},{"$f":"-RevReq!BG161","v":0},{"$f":"-RevReq!BH161","v":0},{"$f":"-RevReq!BI161","v":0},{"$f":"-RevReq!BJ161","v":0},{"$f":"-RevReq!BK161","v":0},{"$f":"-RevReq!BL161","v":0},{"$f":"-RevReq!BM161","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O162","v":0},{"$f":"-RevReq!P162","v":0},{"$f":"-RevReq!Q162","v":0},{"$f":"-RevReq!R162","v":0},{"$f":"-RevReq!S162","v":0},{"$f":"-RevReq!T162","v":0},{"$f":"-RevReq!U162","v":0},{"$f":"-RevReq!V162","v":0},{"$f":"-RevReq!W162","v":0},{"$f":"-RevReq!X162","v":0},{"$f":"-RevReq!Y162","v":0},{"$f":"-RevReq!Z162","v":0},{"$f":"-RevReq!AA162","v":0},{"$f":"-RevReq!AB162","v":0},{"$f":"-RevReq!AC162","v":0},{"$f":"-RevReq!AD162","v":0},{"$f":"-RevReq!AE162","v":0},{"$f":"-RevReq!AF162","v":0},{"$f":"-RevReq!AG162","v":0},{"$f":"-RevReq!AH162","v":0},{"$f":"-RevReq!AI162","v":0},{"$f":"-RevReq!AJ162","v":0},{"$f":"-RevReq!AK162","v":0},{"$f":"-RevReq!AL162","v":0},{"$f":"-RevReq!AM162","v":0},{"$f":"-RevReq!AN162","v":0},{"$f":"-RevReq!AO162","v":0},{"$f":"-RevReq!AP162","v":0},{"$f":"-RevReq!AQ162","v":0},{"$f":"-RevReq!AR162","v":0},{"$f":"-RevReq!AS162","v":0},{"$f":"-RevReq!AT162","v":0},{"$f":"-RevReq!AU162","v":0},{"$f":"-RevReq!AV162","v":0},{"$f":"-RevReq!AW162","v":0},{"$f":"-RevReq!AX162","v":0},{"$f":"-RevReq!AY162","v":0},{"$f":"-RevReq!AZ162","v":0},{"$f":"-RevReq!BA162","v":0},{"$f":"-RevReq!BB162","v":0},{"$f":"-RevReq!BC162","v":0},{"$f":"-RevReq!BD162","v":0},{"$f":"-RevReq!BE162","v":0},{"$f":"-RevReq!BF162","v":0},{"$f":"-RevReq!BG162","v":0},{"$f":"-RevReq!BH162","v":0},{"$f":"-RevReq!BI162","v":0},{"$f":"-RevReq!BJ162","v":0},{"$f":"-RevReq!BK162","v":0},{"$f":"-RevReq!BL162","v":0},{"$f":"-RevReq!BM162","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O163","v":0},{"$f":"-RevReq!P163","v":0},{"$f":"-RevReq!Q163","v":0},{"$f":"-RevReq!R163","v":0},{"$f":"-RevReq!S163","v":0},{"$f":"-RevReq!T163","v":0},{"$f":"-RevReq!U163","v":0},{"$f":"-RevReq!V163","v":0},{"$f":"-RevReq!W163","v":0},{"$f":"-RevReq!X163","v":0},{"$f":"-RevReq!Y163","v":0},{"$f":"-RevReq!Z163","v":0},{"$f":"-RevReq!AA163","v":0},{"$f":"-RevReq!AB163","v":0},{"$f":"-RevReq!AC163","v":0},{"$f":"-RevReq!AD163","v":0},{"$f":"-RevReq!AE163","v":0},{"$f":"-RevReq!AF163","v":0},{"$f":"-RevReq!AG163","v":0},{"$f":"-RevReq!AH163","v":0},{"$f":"-RevReq!AI163","v":0},{"$f":"-RevReq!AJ163","v":0},{"$f":"-RevReq!AK163","v":0},{"$f":"-RevReq!AL163","v":0},{"$f":"-RevReq!AM163","v":0},{"$f":"-RevReq!AN163","v":0},{"$f":"-RevReq!AO163","v":0},{"$f":"-RevReq!AP163","v":0},{"$f":"-RevReq!AQ163","v":0},{"$f":"-RevReq!AR163","v":0},{"$f":"-RevReq!AS163","v":0},{"$f":"-RevReq!AT163","v":0},{"$f":"-RevReq!AU163","v":0},{"$f":"-RevReq!AV163","v":0},{"$f":"-RevReq!AW163","v":0},{"$f":"-RevReq!AX163","v":0},{"$f":"-RevReq!AY163","v":0},{"$f":"-RevReq!AZ163","v":0},{"$f":"-RevReq!BA163","v":0},{"$f":"-RevReq!BB163","v":0},{"$f":"-RevReq!BC163","v":0},{"$f":"-RevReq!BD163","v":0},{"$f":"-RevReq!BE163","v":0},{"$f":"-RevReq!BF163","v":0},{"$f":"-RevReq!BG163","v":0},{"$f":"-RevReq!BH163","v":0},{"$f":"-RevReq!BI163","v":0},{"$f":"-RevReq!BJ163","v":0},{"$f":"-RevReq!BK163","v":0},{"$f":"-RevReq!BL163","v":0},{"$f":"-RevReq!BM163","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O164","v":0},{"$f":"-RevReq!P164","v":0},{"$f":"-RevReq!Q164","v":0},{"$f":"-RevReq!R164","v":0},{"$f":"-RevReq!S164","v":0},{"$f":"-RevReq!T164","v":0},{"$f":"-RevReq!U164","v":0},{"$f":"-RevReq!V164","v":0},{"$f":"-RevReq!W164","v":0},{"$f":"-RevReq!X164","v":0},{"$f":"-RevReq!Y164","v":0},{"$f":"-RevReq!Z164","v":0},{"$f":"-RevReq!AA164","v":0},{"$f":"-RevReq!AB164","v":0},{"$f":"-RevReq!AC164","v":0},{"$f":"-RevReq!AD164","v":0},{"$f":"-RevReq!AE164","v":0},{"$f":"-RevReq!AF164","v":0},{"$f":"-RevReq!AG164","v":0},{"$f":"-RevReq!AH164","v":0},{"$f":"-RevReq!AI164","v":0},{"$f":"-RevReq!AJ164","v":0},{"$f":"-RevReq!AK164","v":0},{"$f":"-RevReq!AL164","v":0},{"$f":"-RevReq!AM164","v":0},{"$f":"-RevReq!AN164","v":0},{"$f":"-RevReq!AO164","v":0},{"$f":"-RevReq!AP164","v":0},{"$f":"-RevReq!AQ164","v":0},{"$f":"-RevReq!AR164","v":0},{"$f":"-RevReq!AS164","v":0},{"$f":"-RevReq!AT164","v":0},{"$f":"-RevReq!AU164","v":0},{"$f":"-RevReq!AV164","v":0},{"$f":"-RevReq!AW164","v":0},{"$f":"-RevReq!AX164","v":0},{"$f":"-RevReq!AY164","v":0},{"$f":"-RevReq!AZ164","v":0},{"$f":"-RevReq!BA164","v":0},{"$f":"-RevReq!BB164","v":0},{"$f":"-RevReq!BC164","v":0},{"$f":"-RevReq!BD164","v":0},{"$f":"-RevReq!BE164","v":0},{"$f":"-RevReq!BF164","v":0},{"$f":"-RevReq!BG164","v":0},{"$f":"-RevReq!BH164","v":0},{"$f":"-RevReq!BI164","v":0},{"$f":"-RevReq!BJ164","v":0},{"$f":"-RevReq!BK164","v":0},{"$f":"-RevReq!BL164","v":0},{"$f":"-RevReq!BM164","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O165","v":0},{"$f":"-RevReq!P165","v":0},{"$f":"-RevReq!Q165","v":0},{"$f":"-RevReq!R165","v":0},{"$f":"-RevReq!S165","v":0},{"$f":"-RevReq!T165","v":0},{"$f":"-RevReq!U165","v":0},{"$f":"-RevReq!V165","v":0},{"$f":"-RevReq!W165","v":0},{"$f":"-RevReq!X165","v":0},{"$f":"-RevReq!Y165","v":0},{"$f":"-RevReq!Z165","v":0},{"$f":"-RevReq!AA165","v":0},{"$f":"-RevReq!AB165","v":0},{"$f":"-RevReq!AC165","v":0},{"$f":"-RevReq!AD165","v":0},{"$f":"-RevReq!AE165","v":0},{"$f":"-RevReq!AF165","v":0},{"$f":"-RevReq!AG165","v":0},{"$f":"-RevReq!AH165","v":0},{"$f":"-RevReq!AI165","v":0},{"$f":"-RevReq!AJ165","v":0},{"$f":"-RevReq!AK165","v":0},{"$f":"-RevReq!AL165","v":0},{"$f":"-RevReq!AM165","v":0},{"$f":"-RevReq!AN165","v":0},{"$f":"-RevReq!AO165","v":0},{"$f":"-RevReq!AP165","v":0},{"$f":"-RevReq!AQ165","v":0},{"$f":"-RevReq!AR165","v":0},{"$f":"-RevReq!AS165","v":0},{"$f":"-RevReq!AT165","v":0},{"$f":"-RevReq!AU165","v":0},{"$f":"-RevReq!AV165","v":0},{"$f":"-RevReq!AW165","v":0},{"$f":"-RevReq!AX165","v":0},{"$f":"-RevReq!AY165","v":0},{"$f":"-RevReq!AZ165","v":0},{"$f":"-RevReq!BA165","v":0},{"$f":"-RevReq!BB165","v":0},{"$f":"-RevReq!BC165","v":0},{"$f":"-RevReq!BD165","v":0},{"$f":"-RevReq!BE165","v":0},{"$f":"-RevReq!BF165","v":0},{"$f":"-RevReq!BG165","v":0},{"$f":"-RevReq!BH165","v":0},{"$f":"-RevReq!BI165","v":0},{"$f":"-RevReq!BJ165","v":0},{"$f":"-RevReq!BK165","v":0},{"$f":"-RevReq!BL165","v":0},{"$f":"-RevReq!BM165","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O166","v":0},{"$f":"-RevReq!P166","v":0},{"$f":"-RevReq!Q166","v":0},{"$f":"-RevReq!R166","v":0},{"$f":"-RevReq!S166","v":0},{"$f":"-RevReq!T166","v":0},{"$f":"-RevReq!U166","v":0},{"$f":"-RevReq!V166","v":0},{"$f":"-RevReq!W166","v":0},{"$f":"-RevReq!X166","v":0},{"$f":"-RevReq!Y166","v":0},{"$f":"-RevReq!Z166","v":0},{"$f":"-RevReq!AA166","v":0},{"$f":"-RevReq!AB166","v":0},{"$f":"-RevReq!AC166","v":0},{"$f":"-RevReq!AD166","v":0},{"$f":"-RevReq!AE166","v":0},{"$f":"-RevReq!AF166","v":0},{"$f":"-RevReq!AG166","v":0},{"$f":"-RevReq!AH166","v":0},{"$f":"-RevReq!AI166","v":0},{"$f":"-RevReq!AJ166","v":0},{"$f":"-RevReq!AK166","v":0},{"$f":"-RevReq!AL166","v":0},{"$f":"-RevReq!AM166","v":0},{"$f":"-RevReq!AN166","v":0},{"$f":"-RevReq!AO166","v":0},{"$f":"-RevReq!AP166","v":0},{"$f":"-RevReq!AQ166","v":0},{"$f":"-RevReq!AR166","v":0},{"$f":"-RevReq!AS166","v":0},{"$f":"-RevReq!AT166","v":0},{"$f":"-RevReq!AU166","v":0},{"$f":"-RevReq!AV166","v":0},{"$f":"-RevReq!AW166","v":0},{"$f":"-RevReq!AX166","v":0},{"$f":"-RevReq!AY166","v":0},{"$f":"-RevReq!AZ166","v":0},{"$f":"-RevReq!BA166","v":0},{"$f":"-RevReq!BB166","v":0},{"$f":"-RevReq!BC166","v":0},{"$f":"-RevReq!BD166","v":0},{"$f":"-RevReq!BE166","v":0},{"$f":"-RevReq!BF166","v":0},{"$f":"-RevReq!BG166","v":0},{"$f":"-RevReq!BH166","v":0},{"$f":"-RevReq!BI166","v":0},{"$f":"-RevReq!BJ166","v":0},{"$f":"-RevReq!BK166","v":0},{"$f":"-RevReq!BL166","v":0},{"$f":"-RevReq!BM166","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O167","v":0},{"$f":"-RevReq!P167","v":0},{"$f":"-RevReq!Q167","v":0},{"$f":"-RevReq!R167","v":0},{"$f":"-RevReq!S167","v":0},{"$f":"-RevReq!T167","v":0},{"$f":"-RevReq!U167","v":0},{"$f":"-RevReq!V167","v":0},{"$f":"-RevReq!W167","v":0},{"$f":"-RevReq!X167","v":0},{"$f":"-RevReq!Y167","v":0},{"$f":"-RevReq!Z167","v":0},{"$f":"-RevReq!AA167","v":0},{"$f":"-RevReq!AB167","v":0},{"$f":"-RevReq!AC167","v":0},{"$f":"-RevReq!AD167","v":0},{"$f":"-RevReq!AE167","v":0},{"$f":"-RevReq!AF167","v":0},{"$f":"-RevReq!AG167","v":0},{"$f":"-RevReq!AH167","v":0},{"$f":"-RevReq!AI167","v":0},{"$f":"-RevReq!AJ167","v":0},{"$f":"-RevReq!AK167","v":0},{"$f":"-RevReq!AL167","v":0},{"$f":"-RevReq!AM167","v":0},{"$f":"-RevReq!AN167","v":0},{"$f":"-RevReq!AO167","v":0},{"$f":"-RevReq!AP167","v":0},{"$f":"-RevReq!AQ167","v":0},{"$f":"-RevReq!AR167","v":0},{"$f":"-RevReq!AS167","v":0},{"$f":"-RevReq!AT167","v":0},{"$f":"-RevReq!AU167","v":0},{"$f":"-RevReq!AV167","v":0},{"$f":"-RevReq!AW167","v":0},{"$f":"-RevReq!AX167","v":0},{"$f":"-RevReq!AY167","v":0},{"$f":"-RevReq!AZ167","v":0},{"$f":"-RevReq!BA167","v":0},{"$f":"-RevReq!BB167","v":0},{"$f":"-RevReq!BC167","v":0},{"$f":"-RevReq!BD167","v":0},{"$f":"-RevReq!BE167","v":0},{"$f":"-RevReq!BF167","v":0},{"$f":"-RevReq!BG167","v":0},{"$f":"-RevReq!BH167","v":0},{"$f":"-RevReq!BI167","v":0},{"$f":"-RevReq!BJ167","v":0},{"$f":"-RevReq!BK167","v":0},{"$f":"-RevReq!BL167","v":0},{"$f":"-RevReq!BM167","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O168","v":0},{"$f":"-RevReq!P168","v":0},{"$f":"-RevReq!Q168","v":0},{"$f":"-RevReq!R168","v":0},{"$f":"-RevReq!S168","v":0},{"$f":"-RevReq!T168","v":0},{"$f":"-RevReq!U168","v":0},{"$f":"-RevReq!V168","v":0},{"$f":"-RevReq!W168","v":0},{"$f":"-RevReq!X168","v":0},{"$f":"-RevReq!Y168","v":0},{"$f":"-RevReq!Z168","v":0},{"$f":"-RevReq!AA168","v":0},{"$f":"-RevReq!AB168","v":0},{"$f":"-RevReq!AC168","v":0},{"$f":"-RevReq!AD168","v":0},{"$f":"-RevReq!AE168","v":0},{"$f":"-RevReq!AF168","v":0},{"$f":"-RevReq!AG168","v":0},{"$f":"-RevReq!AH168","v":0},{"$f":"-RevReq!AI168","v":0},{"$f":"-RevReq!AJ168","v":0},{"$f":"-RevReq!AK168","v":0},{"$f":"-RevReq!AL168","v":0},{"$f":"-RevReq!AM168","v":0},{"$f":"-RevReq!AN168","v":0},{"$f":"-RevReq!AO168","v":0},{"$f":"-RevReq!AP168","v":0},{"$f":"-RevReq!AQ168","v":0},{"$f":"-RevReq!AR168","v":0},{"$f":"-RevReq!AS168","v":0},{"$f":"-RevReq!AT168","v":0},{"$f":"-RevReq!AU168","v":0},{"$f":"-RevReq!AV168","v":0},{"$f":"-RevReq!AW168","v":0},{"$f":"-RevReq!AX168","v":0},{"$f":"-RevReq!AY168","v":0},{"$f":"-RevReq!AZ168","v":0},{"$f":"-RevReq!BA168","v":0},{"$f":"-RevReq!BB168","v":0},{"$f":"-RevReq!BC168","v":0},{"$f":"-RevReq!BD168","v":0},{"$f":"-RevReq!BE168","v":0},{"$f":"-RevReq!BF168","v":0},{"$f":"-RevReq!BG168","v":0},{"$f":"-RevReq!BH168","v":0},{"$f":"-RevReq!BI168","v":0},{"$f":"-RevReq!BJ168","v":0},{"$f":"-RevReq!BK168","v":0},{"$f":"-RevReq!BL168","v":0},{"$f":"-RevReq!BM168","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O169","v":0},{"$f":"-RevReq!P169","v":0},{"$f":"-RevReq!Q169","v":0},{"$f":"-RevReq!R169","v":0},{"$f":"-RevReq!S169","v":0},{"$f":"-RevReq!T169","v":0},{"$f":"-RevReq!U169","v":0},{"$f":"-RevReq!V169","v":0},{"$f":"-RevReq!W169","v":0},{"$f":"-RevReq!X169","v":0},{"$f":"-RevReq!Y169","v":0},{"$f":"-RevReq!Z169","v":0},{"$f":"-RevReq!AA169","v":0},{"$f":"-RevReq!AB169","v":0},{"$f":"-RevReq!AC169","v":0},{"$f":"-RevReq!AD169","v":0},{"$f":"-RevReq!AE169","v":0},{"$f":"-RevReq!AF169","v":0},{"$f":"-RevReq!AG169","v":0},{"$f":"-RevReq!AH169","v":0},{"$f":"-RevReq!AI169","v":0},{"$f":"-RevReq!AJ169","v":0},{"$f":"-RevReq!AK169","v":0},{"$f":"-RevReq!AL169","v":0},{"$f":"-RevReq!AM169","v":0},{"$f":"-RevReq!AN169","v":0},{"$f":"-RevReq!AO169","v":0},{"$f":"-RevReq!AP169","v":0},{"$f":"-RevReq!AQ169","v":0},{"$f":"-RevReq!AR169","v":0},{"$f":"-RevReq!AS169","v":0},{"$f":"-RevReq!AT169","v":0},{"$f":"-RevReq!AU169","v":0},{"$f":"-RevReq!AV169","v":0},{"$f":"-RevReq!AW169","v":0},{"$f":"-RevReq!AX169","v":0},{"$f":"-RevReq!AY169","v":0},{"$f":"-RevReq!AZ169","v":0},{"$f":"-RevReq!BA169","v":0},{"$f":"-RevReq!BB169","v":0},{"$f":"-RevReq!BC169","v":0},{"$f":"-RevReq!BD169","v":0},{"$f":"-RevReq!BE169","v":0},{"$f":"-RevReq!BF169","v":0},{"$f":"-RevReq!BG169","v":0},{"$f":"-RevReq!BH169","v":0},{"$f":"-RevReq!BI169","v":0},{"$f":"-RevReq!BJ169","v":0},{"$f":"-RevReq!BK169","v":0},{"$f":"-RevReq!BL169","v":0},{"$f":"-RevReq!BM169","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O170","v":0},{"$f":"-RevReq!P170","v":0},{"$f":"-RevReq!Q170","v":0},{"$f":"-RevReq!R170","v":0},{"$f":"-RevReq!S170","v":0},{"$f":"-RevReq!T170","v":0},{"$f":"-RevReq!U170","v":0},{"$f":"-RevReq!V170","v":0},{"$f":"-RevReq!W170","v":0},{"$f":"-RevReq!X170","v":0},{"$f":"-RevReq!Y170","v":0},{"$f":"-RevReq!Z170","v":0},{"$f":"-RevReq!AA170","v":0},{"$f":"-RevReq!AB170","v":0},{"$f":"-RevReq!AC170","v":0},{"$f":"-RevReq!AD170","v":0},{"$f":"-RevReq!AE170","v":0},{"$f":"-RevReq!AF170","v":0},{"$f":"-RevReq!AG170","v":0},{"$f":"-RevReq!AH170","v":0},{"$f":"-RevReq!AI170","v":0},{"$f":"-RevReq!AJ170","v":0},{"$f":"-RevReq!AK170","v":0},{"$f":"-RevReq!AL170","v":0},{"$f":"-RevReq!AM170","v":0},{"$f":"-RevReq!AN170","v":0},{"$f":"-RevReq!AO170","v":0},{"$f":"-RevReq!AP170","v":0},{"$f":"-RevReq!AQ170","v":0},{"$f":"-RevReq!AR170","v":0},{"$f":"-RevReq!AS170","v":0},{"$f":"-RevReq!AT170","v":0},{"$f":"-RevReq!AU170","v":0},{"$f":"-RevReq!AV170","v":0},{"$f":"-RevReq!AW170","v":0},{"$f":"-RevReq!AX170","v":0},{"$f":"-RevReq!AY170","v":0},{"$f":"-RevReq!AZ170","v":0},{"$f":"-RevReq!BA170","v":0},{"$f":"-RevReq!BB170","v":0},{"$f":"-RevReq!BC170","v":0},{"$f":"-RevReq!BD170","v":0},{"$f":"-RevReq!BE170","v":0},{"$f":"-RevReq!BF170","v":0},{"$f":"-RevReq!BG170","v":0},{"$f":"-RevReq!BH170","v":0},{"$f":"-RevReq!BI170","v":0},{"$f":"-RevReq!BJ170","v":0},{"$f":"-RevReq!BK170","v":0},{"$f":"-RevReq!BL170","v":0},{"$f":"-RevReq!BM170","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O171","v":0},{"$f":"-RevReq!P171","v":0},{"$f":"-RevReq!Q171","v":0},{"$f":"-RevReq!R171","v":0},{"$f":"-RevReq!S171","v":0},{"$f":"-RevReq!T171","v":0},{"$f":"-RevReq!U171","v":0},{"$f":"-RevReq!V171","v":0},{"$f":"-RevReq!W171","v":0},{"$f":"-RevReq!X171","v":0},{"$f":"-RevReq!Y171","v":0},{"$f":"-RevReq!Z171","v":0},{"$f":"-RevReq!AA171","v":0},{"$f":"-RevReq!AB171","v":0},{"$f":"-RevReq!AC171","v":0},{"$f":"-RevReq!AD171","v":0},{"$f":"-RevReq!AE171","v":0},{"$f":"-RevReq!AF171","v":0},{"$f":"-RevReq!AG171","v":0},{"$f":"-RevReq!AH171","v":0},{"$f":"-RevReq!AI171","v":0},{"$f":"-RevReq!AJ171","v":0},{"$f":"-RevReq!AK171","v":0},{"$f":"-RevReq!AL171","v":0},{"$f":"-RevReq!AM171","v":0},{"$f":"-RevReq!AN171","v":0},{"$f":"-RevReq!AO171","v":0},{"$f":"-RevReq!AP171","v":0},{"$f":"-RevReq!AQ171","v":0},{"$f":"-RevReq!AR171","v":0},{"$f":"-RevReq!AS171","v":0},{"$f":"-RevReq!AT171","v":0},{"$f":"-RevReq!AU171","v":0},{"$f":"-RevReq!AV171","v":0},{"$f":"-RevReq!AW171","v":0},{"$f":"-RevReq!AX171","v":0},{"$f":"-RevReq!AY171","v":0},{"$f":"-RevReq!AZ171","v":0},{"$f":"-RevReq!BA171","v":0},{"$f":"-RevReq!BB171","v":0},{"$f":"-RevReq!BC171","v":0},{"$f":"-RevReq!BD171","v":0},{"$f":"-RevReq!BE171","v":0},{"$f":"-RevReq!BF171","v":0},{"$f":"-RevReq!BG171","v":0},{"$f":"-RevReq!BH171","v":0},{"$f":"-RevReq!BI171","v":0},{"$f":"-RevReq!BJ171","v":0},{"$f":"-RevReq!BK171","v":0},{"$f":"-RevReq!BL171","v":0},{"$f":"-RevReq!BM171","v":0}]
[null,null,null,{"$f":"\"Total \"&D205","v":"Total Operating Income/(Loss)"},null,null,null,null,null,null,0,0,null,null,{"$f":"SUM(O206:O230)","v":0},{"$f":"SUM(P206:P230)","v":0},{"$f":"SUM(Q206:Q230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Tax Depreciation"]
[null,null,{"$f":"C234+1","v":1},{"$f":"INDEX(D$59:D$83,$C235,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C235,1)","v":"Capital"},{"$f":"INDEX(F$59:F$83,$C235,1)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O235:BM235,$O$7:$BM$7)","v":-863747.96227990987},{"$f":"SUM(O235:BM235)","v":-1000000},null,null,{"$f":"-RevReq!O680","v":0},{"$f":"-RevReq!P680","v":-520000},{"$f":"-RevReq!Q680","v":-192000},{"$f":"-RevReq!R680","v":-115200},{"$f":"-RevReq!S680","v":-69120},{"$f":"-RevReq!T680","v":-69120},{"$f":"-RevReq!U680","v":-34560.000000000058},{"$f":"-RevReq!V680","v":0},{"$f":"-RevReq!W680","v":0},{"$f":"-RevReq!X680","v":0},{"$f":"-RevReq!Y680","v":0},{"$f":"-RevReq!Z680","v":0},{"$f":"-RevReq!AA680","v":0},{"$f":"-RevReq!AB680","v":0},{"$f":"-RevReq!AC680","v":0},{"$f":"-RevReq!AD680","v":0},{"$f":"-RevReq!AE680","v":0},{"$f":"-RevReq!AF680","v":0},{"$f":"-RevReq!AG680","v":0},{"$f":"-RevReq!AH680","v":0},{"$f":"-RevReq!AI680","v":0},{"$f":"-RevReq!AJ680","v":0},{"$f":"-RevReq!AK680","v":0},{"$f":"-RevReq!AL680","v":0},{"$f":"-RevReq!AM680","v":0},{"$f":"-RevReq!AN680","v":0},{"$f":"-RevReq!AO680","v":0},{"$f":"-RevReq!AP680","v":0},{"$f":"-RevReq!AQ680","v":0},{"$f":"-RevReq!AR680","v":0},{"$f":"-RevReq!AS680","v":0},{"$f":"-RevReq!AT680","v":0},{"$f":"-RevReq!AU680","v":0},{"$f":"-RevReq!AV680","v":0},{"$f":"-RevReq!AW680","v":0},{"$f":"-RevReq!AX680","v":0},{"$f":"-RevReq!AY680","v":0},{"$f":"-RevReq!AZ680","v":0},{"$f":"-RevReq!BA680","v":0},{"$f":"-RevReq!BB680","v":0},{"$f":"-RevReq!BC680","v":0},{"$f":"-RevReq!BD680","v":0},{"$f":"-RevReq!BE680","v":0},{"$f":"-RevReq!BF680","v":0},{"$f":"-RevReq!BG680","v":0},{"$f":"-RevReq!BH680","v":0},{"$f":"-RevReq!BI680","v":0},{"$f":"-RevReq!BJ680","v":0},{"$f":"-RevReq!BK680","v":0},{"$f":"-RevReq!BL680","v":0},{"$f":"-RevReq!BM680","v":0}]
[null,null,{"$f":"C235+1","v":2},{"$f":"INDEX(D$59:D$83,$C236,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O236:BM236,$O$7:$BM$7)","v":0},{"$f":"SUM(O236:BM236)","v":0},null,null,{"$f":"-RevReq!O681","v":0},{"$f":"-RevReq!P681","v":0},{"$f":"-RevReq!Q681","v":0},{"$f":"-RevReq!R681","v":0},{"$f":"-RevReq!S681","v":0},{"$f":"-RevReq!T681","v":0},{"$f":"-RevReq!U681","v":0},{"$f":"-RevReq!V681","v":0},{"$f":"-RevReq!W681","v":0},{"$f":"-RevReq!X681","v":0},{"$f":"-RevReq!Y681","v":0},{"$f":"-RevReq!Z681","v":0},{"$f":"-RevReq!AA681","v":0},{"$f":"-RevReq!AB681","v":0},{"$f":"-RevReq!AC681","v":0},{"$f":"-RevReq!AD681","v":0},{"$f":"-RevReq!AE681","v":0},{"$f":"-RevReq!AF681","v":0},{"$f":"-RevReq!AG681","v":0},{"$f":"-RevReq!AH681","v":0},{"$f":"-RevReq!AI681","v":0},{"$f":"-RevReq!AJ681","v":0},{"$f":"-RevReq!AK681","v":0},{"$f":"-RevReq!AL681","v":0},{"$f":"-RevReq!AM681","v":0},{"$f":"-RevReq!AN681","v":0},{"$f":"-RevReq!AO681","v":0},{"$f":"-RevReq!AP681","v":0},{"$f":"-RevReq!AQ681","v":0},{"$f":"-RevReq!AR681","v":0},{"$f":"-RevReq!AS681","v":0},{"$f":"-RevReq!AT681","v":0},{"$f":"-RevReq!AU681","v":0},{"$f":"-RevReq!AV681","v":0},{"$f":"-RevReq!AW681","v":0},{"$f":"-RevReq!AX681","v":0},{"$f":"-RevReq!AY681","v":0},{"$f":"-RevReq!AZ681","v":0},{"$f":"-RevReq!BA681","v":0},{"$f":"-RevReq!BB681","v":0},{"$f":"-RevReq!BC681","v":0},{"$f":"-RevReq!BD681","v":0},{"$f":"-RevReq!BE681","v":0},{"$f":"-RevReq!BF681","v":0},{"$f":"-RevReq!BG681","v":0},{"$f":"-RevReq!BH681","v":0},{"$f":"-RevReq!BI681","v":0},{"$f":"-RevReq!BJ681","v":0},{"$f":"-RevReq!BK681","v":0},{"$f":"-RevReq!BL681","v":0},{"$f":"-RevReq!BM681","v":0}]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O682","v":0},{"$f":"-RevReq!P682","v":0},{"$f":"-RevReq!Q682","v":0},{"$f":"-RevReq!R682","v":0},{"$f":"-RevReq!S682","v":0},{"$f":"-RevReq!T682","v":0},{"$f":"-RevReq!U682","v":0},{"$f":"-RevReq!V682","v":0},{"$f":"-RevReq!W682","v":0},{"$f":"-RevReq!X682","v":0},{"$f":"-RevReq!Y682","v":0},{"$f":"-RevReq!Z682","v":0},{"$f":"-RevReq!AA682","v":0},{"$f":"-RevReq!AB682","v":0},{"$f":"-RevReq!AC682","v":0},{"$f":"-RevReq!AD682","v":0},{"$f":"-RevReq!AE682","v":0},{"$f":"-RevReq!AF682","v":0},{"$f":"-RevReq!AG682","v":0},{"$f":"-RevReq!AH682","v":0},{"$f":"-RevReq!AI682","v":0},{"$f":"-RevReq!AJ682","v":0},{"$f":"-RevReq!AK682","v":0},{"$f":"-RevReq!AL682","v":0},{"$f":"-RevReq!AM682","v":0},{"$f":"-RevReq!AN682","v":0},{"$f":"-RevReq!AO682","v":0},{"$f":"-RevReq!AP682","v":0},{"$f":"-RevReq!AQ682","v":0},{"$f":"-RevReq!AR682","v":0},{"$f":"-RevReq!AS682","v":0},{"$f":"-RevReq!AT682","v":0},{"$f":"-RevReq!AU682","v":0},{"$f":"-RevReq!AV682","v":0},{"$f":"-RevReq!AW682","v":0},{"$f":"-RevReq!AX682","v":0},{"$f":"-RevReq!AY682","v":0},{"$f":"-RevReq!AZ682","v":0},{"$f":"-RevReq!BA682","v":0},{"$f":"-RevReq!BB682","v":0},{"$f":"-RevReq!BC682","v":0},{"$f":"-RevReq!BD682","v":0},{"$f":"-RevReq!BE682","v":0},{"$f":"-RevReq!BF682","v":0},{"$f":"-RevReq!BG682","v":0},{"$f":"-RevReq!BH682","v":0},{"$f":"-RevReq!BI682","v":0},{"$f":"-RevReq!BJ682","v":0},{"$f":"-RevReq!BK682","v":0},{"$f":"-RevReq!BL682","v":0},{"$f":"-RevReq!BM682","v":0}]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O683","v":0},{"$f":"-RevReq!P683","v":0},{"$f":"-RevReq!Q683","v":0},{"$f":"-RevReq!R683","v":0},{"$f":"-RevReq!S683","v":0},{"$f":"-RevReq!T683","v":0},{"$f":"-RevReq!U683","v":0},{"$f":"-RevReq!V683","v":0},{"$f":"-RevReq!W683","v":0},{"$f":"-RevReq!X683","v":0},{"$f":"-RevReq!Y683","v":0},{"$f":"-RevReq!Z683","v":0},{"$f":"-RevReq!AA683","v":0},{"$f":"-RevReq!AB683","v":0},{"$f":"-RevReq!AC683","v":0},{"$f":"-RevReq!AD683","v":0},{"$f":"-RevReq!AE683","v":0},{"$f":"-RevReq!AF683","v":0},{"$f":"-RevReq!AG683","v":0},{"$f":"-RevReq!AH683","v":0},{"$f":"-RevReq!AI683","v":0},{"$f":"-RevReq!AJ683","v":0},{"$f":"-RevReq!AK683","v":0},{"$f":"-RevReq!AL683","v":0},{"$f":"-RevReq!AM683","v":0},{"$f":"-RevReq!AN683","v":0},{"$f":"-RevReq!AO683","v":0},{"$f":"-RevReq!AP683","v":0},{"$f":"-RevReq!AQ683","v":0},{"$f":"-RevReq!AR683","v":0},{"$f":"-RevReq!AS683","v":0},{"$f":"-RevReq!AT683","v":0},{"$f":"-RevReq!AU683","v":0},{"$f":"-RevReq!AV683","v":0},{"$f":"-RevReq!AW683","v":0},{"$f":"-RevReq!AX683","v":0},{"$f":"-RevReq!AY683","v":0},{"$f":"-RevReq!AZ683","v":0},{"$f":"-RevReq!BA683","v":0},{"$f":"-RevReq!BB683","v":0},{"$f":"-RevReq!BC683","v":0},{"$f":"-RevReq!BD683","v":0},{"$f":"-RevReq!BE683","v":0},{"$f":"-RevReq!BF683","v":0},{"$f":"-RevReq!BG683","v":0},{"$f":"-RevReq!BH683","v":0},{"$f":"-RevReq!BI683","v":0},{"$f":"-RevReq!BJ683","v":0},{"$f":"-RevReq!BK683","v":0},{"$f":"-RevReq!BL683","v":0},{"$f":"-RevReq!BM683","v":0}]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O684","v":0},{"$f":"-RevReq!P684","v":0},{"$f":"-RevReq!Q684","v":0},{"$f":"-RevReq!R684","v":0},{"$f":"-RevReq!S684","v":0},{"$f":"-RevReq!T684","v":0},{"$f":"-RevReq!U684","v":0},{"$f":"-RevReq!V684","v":0},{"$f":"-RevReq!W684","v":0},{"$f":"-RevReq!X684","v":0},{"$f":"-RevReq!Y684","v":0},{"$f":"-RevReq!Z684","v":0},{"$f":"-RevReq!AA684","v":0},{"$f":"-RevReq!AB684","v":0},{"$f":"-RevReq!AC684","v":0},{"$f":"-RevReq!AD684","v":0},{"$f":"-RevReq!AE684","v":0},{"$f":"-RevReq!AF684","v":0},{"$f":"-RevReq!AG684","v":0},{"$f":"-RevReq!AH684","v":0},{"$f":"-RevReq!AI684","v":0},{"$f":"-RevReq!AJ684","v":0},{"$f":"-RevReq!AK684","v":0},{"$f":"-RevReq!AL684","v":0},{"$f":"-RevReq!AM684","v":0},{"$f":"-RevReq!AN684","v":0},{"$f":"-RevReq!AO684","v":0},{"$f":"-RevReq!AP684","v":0},{"$f":"-RevReq!AQ684","v":0},{"$f":"-RevReq!AR684","v":0},{"$f":"-RevReq!AS684","v":0},{"$f":"-RevReq!AT684","v":0},{"$f":"-RevReq!AU684","v":0},{"$f":"-RevReq!AV684","v":0},{"$f":"-RevReq!AW684","v":0},{"$f":"-RevReq!AX684","v":0},{"$f":"-RevReq!AY684","v":0},{"$f":"-RevReq!AZ684","v":0},{"$f":"-RevReq!BA684","v":0},{"$f":"-RevReq!BB684","v":0},{"$f":"-RevReq!BC684","v":0},{"$f":"-RevReq!BD684","v":0},{"$f":"-RevReq!BE684","v":0},{"$f":"-RevReq!BF684","v":0},{"$f":"-RevReq!BG684","v":0},{"$f":"-RevReq!BH684","v":0},{"$f":"-RevReq!BI684","v":0},{"$f":"-RevReq!BJ684","v":0},{"$f":"-RevReq!BK684","v":0},{"$f":"-RevReq!BL684","v":0},{"$f":"-RevReq!BM684","v":0}]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O685","v":0},{"$f":"-RevReq!P685","v":0},{"$f":"-RevReq!Q685","v":0},{"$f":"-RevReq!R685","v":0},{"$f":"-RevReq!S685","v":0},{"$f":"-RevReq!T685","v":0},{"$f":"-RevReq!U685","v":0},{"$f":"-RevReq!V685","v":0},{"$f":"-RevReq!W685","v":0},{"$f":"-RevReq!X685","v":0},{"$f":"-RevReq!Y685","v":0},{"$f":"-RevReq!Z685","v":0},{"$f":"-RevReq!AA685","v":0},{"$f":"-RevReq!AB685","v":0},{"$f":"-RevReq!AC685","v":0},{"$f":"-RevReq!AD685","v":0},{"$f":"-RevReq!AE685","v":0},{"$f":"-RevReq!AF685","v":0},{"$f":"-RevReq!AG685","v":0},{"$f":"-RevReq!AH685","v":0},{"$f":"-RevReq!AI685","v":0},{"$f":"-RevReq!AJ685","v":0},{"$f":"-RevReq!AK685","v":0},{"$f":"-RevReq!AL685","v":0},{"$f":"-RevReq!AM685","v":0},{"$f":"-RevReq!AN685","v":0},{"$f":"-RevReq!AO685","v":0},{"$f":"-RevReq!AP685","v":0},{"$f":"-RevReq!AQ685","v":0},{"$f":"-RevReq!AR685","v":0},{"$f":"-RevReq!AS685","v":0},{"$f":"-RevReq!AT685","v":0},{"$f":"-RevReq!AU685","v":0},{"$f":"-RevReq!AV685","v":0},{"$f":"-RevReq!AW685","v":0},{"$f":"-RevReq!AX685","v":0},{"$f":"-RevReq!AY685","v":0},{"$f":"-RevReq!AZ685","v":0},{"$f":"-RevReq!BA685","v":0},{"$f":"-RevReq!BB685","v":0},{"$f":"-RevReq!BC685","v":0},{"$f":"-RevReq!BD685","v":0},{"$f":"-RevReq!BE685","v":0},{"$f":"-RevReq!BF685","v":0},{"$f":"-RevReq!BG685","v":0},{"$f":"-RevReq!BH685","v":0},{"$f":"-RevReq!BI685","v":0},{"$f":"-RevReq!BJ685","v":0},{"$f":"-RevReq!BK685","v":0},{"$f":"-RevReq!BL685","v":0},{"$f":"-RevReq!BM685","v":0}]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O686","v":0},{"$f":"-RevReq!P686","v":0},{"$f":"-RevReq!Q686","v":0},{"$f":"-RevReq!R686","v":0},{"$f":"-RevReq!S686","v":0},{"$f":"-RevReq!T686","v":0},{"$f":"-RevReq!U686","v":0},{"$f":"-RevReq!V686","v":0},{"$f":"-RevReq!W686","v":0},{"$f":"-RevReq!X686","v":0},{"$f":"-RevReq!Y686","v":0},{"$f":"-RevReq!Z686","v":0},{"$f":"-RevReq!AA686","v":0},{"$f":"-RevReq!AB686","v":0},{"$f":"-RevReq!AC686","v":0},{"$f":"-RevReq!AD686","v":0},{"$f":"-RevReq!AE686","v":0},{"$f":"-RevReq!AF686","v":0},{"$f":"-RevReq!AG686","v":0},{"$f":"-RevReq!AH686","v":0},{"$f":"-RevReq!AI686","v":0},{"$f":"-RevReq!AJ686","v":0},{"$f":"-RevReq!AK686","v":0},{"$f":"-RevReq!AL686","v":0},{"$f":"-RevReq!AM686","v":0},{"$f":"-RevReq!AN686","v":0},{"$f":"-RevReq!AO686","v":0},{"$f":"-RevReq!AP686","v":0},{"$f":"-RevReq!AQ686","v":0},{"$f":"-RevReq!AR686","v":0},{"$f":"-RevReq!AS686","v":0},{"$f":"-RevReq!AT686","v":0},{"$f":"-RevReq!AU686","v":0},{"$f":"-RevReq!AV686","v":0},{"$f":"-RevReq!AW686","v":0},{"$f":"-RevReq!AX686","v":0},{"$f":"-RevReq!AY686","v":0},{"$f":"-RevReq!AZ686","v":0},{"$f":"-RevReq!BA686","v":0},{"$f":"-RevReq!BB686","v":0},{"$f":"-RevReq!BC686","v":0},{"$f":"-RevReq!BD686","v":0},{"$f":"-RevReq!BE686","v":0},{"$f":"-RevReq!BF686","v":0},{"$f":"-RevReq!BG686","v":0},{"$f":"-RevReq!BH686","v":0},{"$f":"-RevReq!BI686","v":0},{"$f":"-RevReq!BJ686","v":0},{"$f":"-RevReq!BK686","v":0},{"$f":"-RevReq!BL686","v":0},{"$f":"-RevReq!BM686","v":0}]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O687","v":0},{"$f":"-RevReq!P687","v":0},{"$f":"-RevReq!Q687","v":0},{"$f":"-RevReq!R687","v":0},{"$f":"-RevReq!S687","v":0},{"$f":"-RevReq!T687","v":0},{"$f":"-RevReq!U687","v":0},{"$f":"-RevReq!V687","v":0},{"$f":"-RevReq!W687","v":0},{"$f":"-RevReq!X687","v":0},{"$f":"-RevReq!Y687","v":0},{"$f":"-RevReq!Z687","v":0},{"$f":"-RevReq!AA687","v":0},{"$f":"-RevReq!AB687","v":0},{"$f":"-RevReq!AC687","v":0},{"$f":"-RevReq!AD687","v":0},{"$f":"-RevReq!AE687","v":0},{"$f":"-RevReq!AF687","v":0},{"$f":"-RevReq!AG687","v":0},{"$f":"-RevReq!AH687","v":0},{"$f":"-RevReq!AI687","v":0},{"$f":"-RevReq!AJ687","v":0},{"$f":"-RevReq!AK687","v":0},{"$f":"-RevReq!AL687","v":0},{"$f":"-RevReq!AM687","v":0},{"$f":"-RevReq!AN687","v":0},{"$f":"-RevReq!AO687","v":0},{"$f":"-RevReq!AP687","v":0},{"$f":"-RevReq!AQ687","v":0},{"$f":"-RevReq!AR687","v":0},{"$f":"-RevReq!AS687","v":0},{"$f":"-RevReq!AT687","v":0},{"$f":"-RevReq!AU687","v":0},{"$f":"-RevReq!AV687","v":0},{"$f":"-RevReq!AW687","v":0},{"$f":"-RevReq!AX687","v":0},{"$f":"-RevReq!AY687","v":0},{"$f":"-RevReq!AZ687","v":0},{"$f":"-RevReq!BA687","v":0},{"$f":"-RevReq!BB687","v":0},{"$f":"-RevReq!BC687","v":0},{"$f":"-RevReq!BD687","v":0},{"$f":"-RevReq!BE687","v":0},{"$f":"-RevReq!BF687","v":0},{"$f":"-RevReq!BG687","v":0},{"$f":"-RevReq!BH687","v":0},{"$f":"-RevReq!BI687","v":0},{"$f":"-RevReq!BJ687","v":0},{"$f":"-RevReq!BK687","v":0},{"$f":"-RevReq!BL687","v":0},{"$f":"-RevReq!BM687","v":0}]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O688","v":0},{"$f":"-RevReq!P688","v":0},{"$f":"-RevReq!Q688","v":0},{"$f":"-RevReq!R688","v":0},{"$f":"-RevReq!S688","v":0},{"$f":"-RevReq!T688","v":0},{"$f":"-RevReq!U688","v":0},{"$f":"-RevReq!V688","v":0},{"$f":"-RevReq!W688","v":0},{"$f":"-RevReq!X688","v":0},{"$f":"-RevReq!Y688","v":0},{"$f":"-RevReq!Z688","v":0},{"$f":"-RevReq!AA688","v":0},{"$f":"-RevReq!AB688","v":0},{"$f":"-RevReq!AC688","v":0},{"$f":"-RevReq!AD688","v":0},{"$f":"-RevReq!AE688","v":0},{"$f":"-RevReq!AF688","v":0},{"$f":"-RevReq!AG688","v":0},{"$f":"-RevReq!AH688","v":0},{"$f":"-RevReq!AI688","v":0},{"$f":"-RevReq!AJ688","v":0},{"$f":"-RevReq!AK688","v":0},{"$f":"-RevReq!AL688","v":0},{"$f":"-RevReq!AM688","v":0},{"$f":"-RevReq!AN688","v":0},{"$f":"-RevReq!AO688","v":0},{"$f":"-RevReq!AP688","v":0},{"$f":"-RevReq!AQ688","v":0},{"$f":"-RevReq!AR688","v":0},{"$f":"-RevReq!AS688","v":0},{"$f":"-RevReq!AT688","v":0},{"$f":"-RevReq!AU688","v":0},{"$f":"-RevReq!AV688","v":0},{"$f":"-RevReq!AW688","v":0},{"$f":"-RevReq!AX688","v":0},{"$f":"-RevReq!AY688","v":0},{"$f":"-RevReq!AZ688","v":0},{"$f":"-RevReq!BA688","v":0},{"$f":"-RevReq!BB688","v":0},{"$f":"-RevReq!BC688","v":0},{"$f":"-RevReq!BD688","v":0},{"$f":"-RevReq!BE688","v":0},{"$f":"-RevReq!BF688","v":0},{"$f":"-RevReq!BG688","v":0},{"$f":"-RevReq!BH688","v":0},{"$f":"-RevReq!BI688","v":0},{"$f":"-RevReq!BJ688","v":0},{"$f":"-RevReq!BK688","v":0},{"$f":"-RevReq!BL688","v":0},{"$f":"-RevReq!BM688","v":0}]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O689","v":0},{"$f":"-RevReq!P689","v":0},{"$f":"-RevReq!Q689","v":0},{"$f":"-RevReq!R689","v":0},{"$f":"-RevReq!S689","v":0},{"$f":"-RevReq!T689","v":0},{"$f":"-RevReq!U689","v":0},{"$f":"-RevReq!V689","v":0},{"$f":"-RevReq!W689","v":0},{"$f":"-RevReq!X689","v":0},{"$f":"-RevReq!Y689","v":0},{"$f":"-RevReq!Z689","v":0},{"$f":"-RevReq!AA689","v":0},{"$f":"-RevReq!AB689","v":0},{"$f":"-RevReq!AC689","v":0},{"$f":"-RevReq!AD689","v":0},{"$f":"-RevReq!AE689","v":0},{"$f":"-RevReq!AF689","v":0},{"$f":"-RevReq!AG689","v":0},{"$f":"-RevReq!AH689","v":0},{"$f":"-RevReq!AI689","v":0},{"$f":"-RevReq!AJ689","v":0},{"$f":"-RevReq!AK689","v":0},{"$f":"-RevReq!AL689","v":0},{"$f":"-RevReq!AM689","v":0},{"$f":"-RevReq!AN689","v":0},{"$f":"-RevReq!AO689","v":0},{"$f":"-RevReq!AP689","v":0},{"$f":"-RevReq!AQ689","v":0},{"$f":"-RevReq!AR689","v":0},{"$f":"-RevReq!AS689","v":0},{"$f":"-RevReq!AT689","v":0},{"$f":"-RevReq!AU689","v":0},{"$f":"-RevReq!AV689","v":0},{"$f":"-RevReq!AW689","v":0},{"$f":"-RevReq!AX689","v":0},{"$f":"-RevReq!AY689","v":0},{"$f":"-RevReq!AZ689","v":0},{"$f":"-RevReq!BA689","v":0},{"$f":"-RevReq!BB689","v":0},{"$f":"-RevReq!BC689","v":0},{"$f":"-RevReq!BD689","v":0},{"$f":"-RevReq!BE689","v":0},{"$f":"-RevReq!BF689","v":0},{"$f":"-RevReq!BG689","v":0},{"$f":"-RevReq!BH689","v":0},{"$f":"-RevReq!BI689","v":0},{"$f":"-RevReq!BJ689","v":0},{"$f":"-RevReq!BK689","v":0},{"$f":"-RevReq!BL689","v":0},{"$f":"-RevReq!BM689","v":0}]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O690","v":0},{"$f":"-RevReq!P690","v":0},{"$f":"-RevReq!Q690","v":0},{"$f":"-RevReq!R690","v":0},{"$f":"-RevReq!S690","v":0},{"$f":"-RevReq!T690","v":0},{"$f":"-RevReq!U690","v":0},{"$f":"-RevReq!V690","v":0},{"$f":"-RevReq!W690","v":0},{"$f":"-RevReq!X690","v":0},{"$f":"-RevReq!Y690","v":0},{"$f":"-RevReq!Z690","v":0},{"$f":"-RevReq!AA690","v":0},{"$f":"-RevReq!AB690","v":0},{"$f":"-RevReq!AC690","v":0},{"$f":"-RevReq!AD690","v":0},{"$f":"-RevReq!AE690","v":0},{"$f":"-RevReq!AF690","v":0},{"$f":"-RevReq!AG690","v":0},{"$f":"-RevReq!AH690","v":0},{"$f":"-RevReq!AI690","v":0},{"$f":"-RevReq!AJ690","v":0},{"$f":"-RevReq!AK690","v":0},{"$f":"-RevReq!AL690","v":0},{"$f":"-RevReq!AM690","v":0},{"$f":"-RevReq!AN690","v":0},{"$f":"-RevReq!AO690","v":0},{"$f":"-RevReq!AP690","v":0},{"$f":"-RevReq!AQ690","v":0},{"$f":"-RevReq!AR690","v":0},{"$f":"-RevReq!AS690","v":0},{"$f":"-RevReq!AT690","v":0},{"$f":"-RevReq!AU690","v":0},{"$f":"-RevReq!AV690","v":0},{"$f":"-RevReq!AW690","v":0},{"$f":"-RevReq!AX690","v":0},{"$f":"-RevReq!AY690","v":0},{"$f":"-RevReq!AZ690","v":0},{"$f":"-RevReq!BA690","v":0},{"$f":"-RevReq!BB690","v":0},{"$f":"-RevReq!BC690","v":0},{"$f":"-RevReq!BD690","v":0},{"$f":"-RevReq!BE690","v":0},{"$f":"-RevReq!BF690","v":0},{"$f":"-RevReq!BG690","v":0},{"$f":"-RevReq!BH690","v":0},{"$f":"-RevReq!BI690","v":0},{"$f":"-RevReq!BJ690","v":0},{"$f":"-RevReq!BK690","v":0},{"$f":"-RevReq!BL690","v":0},{"$f":"-RevReq!BM690","v":0}]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O691","v":0},{"$f":"-RevReq!P691","v":0},{"$f":"-RevReq!Q691","v":0},{"$f":"-RevReq!R691","v":0},{"$f":"-RevReq!S691","v":0},{"$f":"-RevReq!T691","v":0},{"$f":"-RevReq!U691","v":0},{"$f":"-RevReq!V691","v":0},{"$f":"-RevReq!W691","v":0},{"$f":"-RevReq!X691","v":0},{"$f":"-RevReq!Y691","v":0},{"$f":"-RevReq!Z691","v":0},{"$f":"-RevReq!AA691","v":0},{"$f":"-RevReq!AB691","v":0},{"$f":"-RevReq!AC691","v":0},{"$f":"-RevReq!AD691","v":0},{"$f":"-RevReq!AE691","v":0},{"$f":"-RevReq!AF691","v":0},{"$f":"-RevReq!AG691","v":0},{"$f":"-RevReq!AH691","v":0},{"$f":"-RevReq!AI691","v":0},{"$f":"-RevReq!AJ691","v":0},{"$f":"-RevReq!AK691","v":0},{"$f":"-RevReq!AL691","v":0},{"$f":"-RevReq!AM691","v":0},{"$f":"-RevReq!AN691","v":0},{"$f":"-RevReq!AO691","v":0},{"$f":"-RevReq!AP691","v":0},{"$f":"-RevReq!AQ691","v":0},{"$f":"-RevReq!AR691","v":0},{"$f":"-RevReq!AS691","v":0},{"$f":"-RevReq!AT691","v":0},{"$f":"-RevReq!AU691","v":0},{"$f":"-RevReq!AV691","v":0},{"$f":"-RevReq!AW691","v":0},{"$f":"-RevReq!AX691","v":0},{"$f":"-RevReq!AY691","v":0},{"$f":"-RevReq!AZ691","v":0},{"$f":"-RevReq!BA691","v":0},{"$f":"-RevReq!BB691","v":0},{"$f":"-RevReq!BC691","v":0},{"$f":"-RevReq!BD691","v":0},{"$f":"-RevReq!BE691","v":0},{"$f":"-RevReq!BF691","v":0},{"$f":"-RevReq!BG691","v":0},{"$f":"-RevReq!BH691","v":0},{"$f":"-RevReq!BI691","v":0},{"$f":"-RevReq!BJ691","v":0},{"$f":"-RevReq!BK691","v":0},{"$f":"-RevReq!BL691","v":0},{"$f":"-RevReq!BM691","v":0}]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O692","v":0},{"$f":"-RevReq!P692","v":0},{"$f":"-RevReq!Q692","v":0},{"$f":"-RevReq!R692","v":0},{"$f":"-RevReq!S692","v":0},{"$f":"-RevReq!T692","v":0},{"$f":"-RevReq!U692","v":0},{"$f":"-RevReq!V692","v":0},{"$f":"-RevReq!W692","v":0},{"$f":"-RevReq!X692","v":0},{"$f":"-RevReq!Y692","v":0},{"$f":"-RevReq!Z692","v":0},{"$f":"-RevReq!AA692","v":0},{"$f":"-RevReq!AB692","v":0},{"$f":"-RevReq!AC692","v":0},{"$f":"-RevReq!AD692","v":0},{"$f":"-RevReq!AE692","v":0},{"$f":"-RevReq!AF692","v":0},{"$f":"-RevReq!AG692","v":0},{"$f":"-RevReq!AH692","v":0},{"$f":"-RevReq!AI692","v":0},{"$f":"-RevReq!AJ692","v":0},{"$f":"-RevReq!AK692","v":0},{"$f":"-RevReq!AL692","v":0},{"$f":"-RevReq!AM692","v":0},{"$f":"-RevReq!AN692","v":0},{"$f":"-RevReq!AO692","v":0},{"$f":"-RevReq!AP692","v":0},{"$f":"-RevReq!AQ692","v":0},{"$f":"-RevReq!AR692","v":0},{"$f":"-RevReq!AS692","v":0},{"$f":"-RevReq!AT692","v":0},{"$f":"-RevReq!AU692","v":0},{"$f":"-RevReq!AV692","v":0},{"$f":"-RevReq!AW692","v":0},{"$f":"-RevReq!AX692","v":0},{"$f":"-RevReq!AY692","v":0},{"$f":"-RevReq!AZ692","v":0},{"$f":"-RevReq!BA692","v":0},{"$f":"-RevReq!BB692","v":0},{"$f":"-RevReq!BC692","v":0},{"$f":"-RevReq!BD692","v":0},{"$f":"-RevReq!BE692","v":0},{"$f":"-RevReq!BF692","v":0},{"$f":"-RevReq!BG692","v":0},{"$f":"-RevReq!BH692","v":0},{"$f":"-RevReq!BI692","v":0},{"$f":"-RevReq!BJ692","v":0},{"$f":"-RevReq!BK692","v":0},{"$f":"-RevReq!BL692","v":0},{"$f":"-RevReq!BM692","v":0}]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O693","v":0},{"$f":"-RevReq!P693","v":0},{"$f":"-RevReq!Q693","v":0},{"$f":"-RevReq!R693","v":0},{"$f":"-RevReq!S693","v":0},{"$f":"-RevReq!T693","v":0},{"$f":"-RevReq!U693","v":0},{"$f":"-RevReq!V693","v":0},{"$f":"-RevReq!W693","v":0},{"$f":"-RevReq!X693","v":0},{"$f":"-RevReq!Y693","v":0},{"$f":"-RevReq!Z693","v":0},{"$f":"-RevReq!AA693","v":0},{"$f":"-RevReq!AB693","v":0},{"$f":"-RevReq!AC693","v":0},{"$f":"-RevReq!AD693","v":0},{"$f":"-RevReq!AE693","v":0},{"$f":"-RevReq!AF693","v":0},{"$f":"-RevReq!AG693","v":0},{"$f":"-RevReq!AH693","v":0},{"$f":"-RevReq!AI693","v":0},{"$f":"-RevReq!AJ693","v":0},{"$f":"-RevReq!AK693","v":0},{"$f":"-RevReq!AL693","v":0},{"$f":"-RevReq!AM693","v":0},{"$f":"-RevReq!AN693","v":0},{"$f":"-RevReq!AO693","v":0},{"$f":"-RevReq!AP693","v":0},{"$f":"-RevReq!AQ693","v":0},{"$f":"-RevReq!AR693","v":0},{"$f":"-RevReq!AS693","v":0},{"$f":"-RevReq!AT693","v":0},{"$f":"-RevReq!AU693","v":0},{"$f":"-RevReq!AV693","v":0},{"$f":"-RevReq!AW693","v":0},{"$f":"-RevReq!AX693","v":0},{"$f":"-RevReq!AY693","v":0},{"$f":"-RevReq!AZ693","v":0},{"$f":"-RevReq!BA693","v":0},{"$f":"-RevReq!BB693","v":0},{"$f":"-RevReq!BC693","v":0},{"$f":"-RevReq!BD693","v":0},{"$f":"-RevReq!BE693","v":0},{"$f":"-RevReq!BF693","v":0},{"$f":"-RevReq!BG693","v":0},{"$f":"-RevReq!BH693","v":0},{"$f":"-RevReq!BI693","v":0},{"$f":"-RevReq!BJ693","v":0},{"$f":"-RevReq!BK693","v":0},{"$f":"-RevReq!BL693","v":0},{"$f":"-RevReq!BM693","v":0}]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O694","v":0},{"$f":"-RevReq!P694","v":0},{"$f":"-RevReq!Q694","v":0},{"$f":"-RevReq!R694","v":0},{"$f":"-RevReq!S694","v":0},{"$f":"-RevReq!T694","v":0},{"$f":"-RevReq!U694","v":0},{"$f":"-RevReq!V694","v":0},{"$f":"-RevReq!W694","v":0},{"$f":"-RevReq!X694","v":0},{"$f":"-RevReq!Y694","v":0},{"$f":"-RevReq!Z694","v":0},{"$f":"-RevReq!AA694","v":0},{"$f":"-RevReq!AB694","v":0},{"$f":"-RevReq!AC694","v":0},{"$f":"-RevReq!AD694","v":0},{"$f":"-RevReq!AE694","v":0},{"$f":"-RevReq!AF694","v":0},{"$f":"-RevReq!AG694","v":0},{"$f":"-RevReq!AH694","v":0},{"$f":"-RevReq!AI694","v":0},{"$f":"-RevReq!AJ694","v":0},{"$f":"-RevReq!AK694","v":0},{"$f":"-RevReq!AL694","v":0},{"$f":"-RevReq!AM694","v":0},{"$f":"-RevReq!AN694","v":0},{"$f":"-RevReq!AO694","v":0},{"$f":"-RevReq!AP694","v":0},{"$f":"-RevReq!AQ694","v":0},{"$f":"-RevReq!AR694","v":0},{"$f":"-RevReq!AS694","v":0},{"$f":"-RevReq!AT694","v":0},{"$f":"-RevReq!AU694","v":0},{"$f":"-RevReq!AV694","v":0},{"$f":"-RevReq!AW694","v":0},{"$f":"-RevReq!AX694","v":0},{"$f":"-RevReq!AY694","v":0},{"$f":"-RevReq!AZ694","v":0},{"$f":"-RevReq!BA694","v":0},{"$f":"-RevReq!BB694","v":0},{"$f":"-RevReq!BC694","v":0},{"$f":"-RevReq!BD694","v":0},{"$f":"-RevReq!BE694","v":0},{"$f":"-RevReq!BF694","v":0},{"$f":"-RevReq!BG694","v":0},{"$f":"-RevReq!BH694","v":0},{"$f":"-RevReq!BI694","v":0},{"$f":"-RevReq!BJ694","v":0},{"$f":"-RevReq!BK694","v":0},{"$f":"-RevReq!BL694","v":0},{"$f":"-RevReq!BM694","v":0}]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O695","v":0},{"$f":"-RevReq!P695","v":0},{"$f":"-RevReq!Q695","v":0},{"$f":"-RevReq!R695","v":0},{"$f":"-RevReq!S695","v":0},{"$f":"-RevReq!T695","v":0},{"$f":"-RevReq!U695","v":0},{"$f":"-RevReq!V695","v":0},{"$f":"-RevReq!W695","v":0},{"$f":"-RevReq!X695","v":0},{"$f":"-RevReq!Y695","v":0},{"$f":"-RevReq!Z695","v":0},{"$f":"-RevReq!AA695","v":0},{"$f":"-RevReq!AB695","v":0},{"$f":"-RevReq!AC695","v":0},{"$f":"-RevReq!AD695","v":0},{"$f":"-RevReq!AE695","v":0},{"$f":"-RevReq!AF695","v":0},{"$f":"-RevReq!AG695","v":0},{"$f":"-RevReq!AH695","v":0},{"$f":"-RevReq!AI695","v":0},{"$f":"-RevReq!AJ695","v":0},{"$f":"-RevReq!AK695","v":0},{"$f":"-RevReq!AL695","v":0},{"$f":"-RevReq!AM695","v":0},{"$f":"-RevReq!AN695","v":0},{"$f":"-RevReq!AO695","v":0},{"$f":"-RevReq!AP695","v":0},{"$f":"-RevReq!AQ695","v":0},{"$f":"-RevReq!AR695","v":0},{"$f":"-RevReq!AS695","v":0},{"$f":"-RevReq!AT695","v":0},{"$f":"-RevReq!AU695","v":0},{"$f":"-RevReq!AV695","v":0},{"$f":"-RevReq!AW695","v":0},{"$f":"-RevReq!AX695","v":0},{"$f":"-RevReq!AY695","v":0},{"$f":"-RevReq!AZ695","v":0},{"$f":"-RevReq!BA695","v":0},{"$f":"-RevReq!BB695","v":0},{"$f":"-RevReq!BC695","v":0},{"$f":"-RevReq!BD695","v":0},{"$f":"-RevReq!BE695","v":0},{"$f":"-RevReq!BF695","v":0},{"$f":"-RevReq!BG695","v":0},{"$f":"-RevReq!BH695","v":0},{"$f":"-RevReq!BI695","v":0},{"$f":"-RevReq!BJ695","v":0},{"$f":"-RevReq!BK695","v":0},{"$f":"-RevReq!BL695","v":0},{"$f":"-RevReq!BM695","v":0}]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O696","v":0},{"$f":"-RevReq!P696","v":0},{"$f":"-RevReq!Q696","v":0},{"$f":"-RevReq!R696","v":0},{"$f":"-RevReq!S696","v":0},{"$f":"-RevReq!T696","v":0},{"$f":"-RevReq!U696","v":0},{"$f":"-RevReq!V696","v":0},{"$f":"-RevReq!W696","v":0},{"$f":"-RevReq!X696","v":0},{"$f":"-RevReq!Y696","v":0},{"$f":"-RevReq!Z696","v":0},{"$f":"-RevReq!AA696","v":0},{"$f":"-RevReq!AB696","v":0},{"$f":"-RevReq!AC696","v":0},{"$f":"-RevReq!AD696","v":0},{"$f":"-RevReq!AE696","v":0},{"$f":"-RevReq!AF696","v":0},{"$f":"-RevReq!AG696","v":0},{"$f":"-RevReq!AH696","v":0},{"$f":"-RevReq!AI696","v":0},{"$f":"-RevReq!AJ696","v":0},{"$f":"-RevReq!AK696","v":0},{"$f":"-RevReq!AL696","v":0},{"$f":"-RevReq!AM696","v":0},{"$f":"-RevReq!AN696","v":0},{"$f":"-RevReq!AO696","v":0},{"$f":"-RevReq!AP696","v":0},{"$f":"-RevReq!AQ696","v":0},{"$f":"-RevReq!AR696","v":0},{"$f":"-RevReq!AS696","v":0},{"$f":"-RevReq!AT696","v":0},{"$f":"-RevReq!AU696","v":0},{"$f":"-RevReq!AV696","v":0},{"$f":"-RevReq!AW696","v":0},{"$f":"-RevReq!AX696","v":0},{"$f":"-RevReq!AY696","v":0},{"$f":"-RevReq!AZ696","v":0},{"$f":"-RevReq!BA696","v":0},{"$f":"-RevReq!BB696","v":0},{"$f":"-RevReq!BC696","v":0},{"$f":"-RevReq!BD696","v":0},{"$f":"-RevReq!BE696","v":0},{"$f":"-RevReq!BF696","v":0},{"$f":"-RevReq!BG696","v":0},{"$f":"-RevReq!BH696","v":0},{"$f":"-RevReq!BI696","v":0},{"$f":"-RevReq!BJ696","v":0},{"$f":"-RevReq!BK696","v":0},{"$f":"-RevReq!BL696","v":0},{"$f":"-RevReq!BM696","v":0}]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O697","v":0},{"$f":"-RevReq!P697","v":0},{"$f":"-RevReq!Q697","v":0},{"$f":"-RevReq!R697","v":0},{"$f":"-RevReq!S697","v":0},{"$f":"-RevReq!T697","v":0},{"$f":"-RevReq!U697","v":0},{"$f":"-RevReq!V697","v":0},{"$f":"-RevReq!W697","v":0},{"$f":"-RevReq!X697","v":0},{"$f":"-RevReq!Y697","v":0},{"$f":"-RevReq!Z697","v":0},{"$f":"-RevReq!AA697","v":0},{"$f":"-RevReq!AB697","v":0},{"$f":"-RevReq!AC697","v":0},{"$f":"-RevReq!AD697","v":0},{"$f":"-RevReq!AE697","v":0},{"$f":"-RevReq!AF697","v":0},{"$f":"-RevReq!AG697","v":0},{"$f":"-RevReq!AH697","v":0},{"$f":"-RevReq!AI697","v":0},{"$f":"-RevReq!AJ697","v":0},{"$f":"-RevReq!AK697","v":0},{"$f":"-RevReq!AL697","v":0},{"$f":"-RevReq!AM697","v":0},{"$f":"-RevReq!AN697","v":0},{"$f":"-RevReq!AO697","v":0},{"$f":"-RevReq!AP697","v":0},{"$f":"-RevReq!AQ697","v":0},{"$f":"-RevReq!AR697","v":0},{"$f":"-RevReq!AS697","v":0},{"$f":"-RevReq!AT697","v":0},{"$f":"-RevReq!AU697","v":0},{"$f":"-RevReq!AV697","v":0},{"$f":"-RevReq!AW697","v":0},{"$f":"-RevReq!AX697","v":0},{"$f":"-RevReq!AY697","v":0},{"$f":"-RevReq!AZ697","v":0},{"$f":"-RevReq!BA697","v":0},{"$f":"-RevReq!BB697","v":0},{"$f":"-RevReq!BC697","v":0},{"$f":"-RevReq!BD697","v":0},{"$f":"-RevReq!BE697","v":0},{"$f":"-RevReq!BF697","v":0},{"$f":"-RevReq!BG697","v":0},{"$f":"-RevReq!BH697","v":0},{"$f":"-RevReq!BI697","v":0},{"$f":"-RevReq!BJ697","v":0},{"$f":"-RevReq!BK697","v":0},{"$f":"-RevReq!BL697","v":0},{"$f":"-RevReq!BM697","v":0}]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O698","v":0},{"$f":"-RevReq!P698","v":0},{"$f":"-RevReq!Q698","v":0},{"$f":"-RevReq!R698","v":0},{"$f":"-RevReq!S698","v":0},{"$f":"-RevReq!T698","v":0},{"$f":"-RevReq!U698","v":0},{"$f":"-RevReq!V698","v":0},{"$f":"-RevReq!W698","v":0},{"$f":"-RevReq!X698","v":0},{"$f":"-RevReq!Y698","v":0},{"$f":"-RevReq!Z698","v":0},{"$f":"-RevReq!AA698","v":0},{"$f":"-RevReq!AB698","v":0},{"$f":"-RevReq!AC698","v":0},{"$f":"-RevReq!AD698","v":0},{"$f":"-RevReq!AE698","v":0},{"$f":"-RevReq!AF698","v":0},{"$f":"-RevReq!AG698","v":0},{"$f":"-RevReq!AH698","v":0},{"$f":"-RevReq!AI698","v":0},{"$f":"-RevReq!AJ698","v":0},{"$f":"-RevReq!AK698","v":0},{"$f":"-RevReq!AL698","v":0},{"$f":"-RevReq!AM698","v":0},{"$f":"-RevReq!AN698","v":0},{"$f":"-RevReq!AO698","v":0},{"$f":"-RevReq!AP698","v":0},{"$f":"-RevReq!AQ698","v":0},{"$f":"-RevReq!AR698","v":0},{"$f":"-RevReq!AS698","v":0},{"$f":"-RevReq!AT698","v":0},{"$f":"-RevReq!AU698","v":0},{"$f":"-RevReq!AV698","v":0},{"$f":"-RevReq!AW698","v":0},{"$f":"-RevReq!AX698","v":0},{"$f":"-RevReq!AY698","v":0},{"$f":"-RevReq!AZ698","v":0},{"$f":"-RevReq!BA698","v":0},{"$f":"-RevReq!BB698","v":0},{"$f":"-RevReq!BC698","v":0},{"$f":"-RevReq!BD698","v":0},{"$f":"-RevReq!BE698","v":0},{"$f":"-RevReq!BF698","v":0},{"$f":"-RevReq!BG698","v":0},{"$f":"-RevReq!BH698","v":0},{"$f":"-RevReq!BI698","v":0},{"$f":"-RevReq!BJ698","v":0},{"$f":"-RevReq!BK698","v":0},{"$f":"-RevReq!BL698","v":0},{"$f":"-RevReq!BM698","v":0}]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O699","v":0},{"$f":"-RevReq!P699","v":0},{"$f":"-RevReq!Q699","v":0},{"$f":"-RevReq!R699","v":0},{"$f":"-RevReq!S699","v":0},{"$f":"-RevReq!T699","v":0},{"$f":"-RevReq!U699","v":0},{"$f":"-RevReq!V699","v":0},{"$f":"-RevReq!W699","v":0},{"$f":"-RevReq!X699","v":0},{"$f":"-RevReq!Y699","v":0},{"$f":"-RevReq!Z699","v":0},{"$f":"-RevReq!AA699","v":0},{"$f":"-RevReq!AB699","v":0},{"$f":"-RevReq!AC699","v":0},{"$f":"-RevReq!AD699","v":0},{"$f":"-RevReq!AE699","v":0},{"$f":"-RevReq!AF699","v":0},{"$f":"-RevReq!AG699","v":0},{"$f":"-RevReq!AH699","v":0},{"$f":"-RevReq!AI699","v":0},{"$f":"-RevReq!AJ699","v":0},{"$f":"-RevReq!AK699","v":0},{"$f":"-RevReq!AL699","v":0},{"$f":"-RevReq!AM699","v":0},{"$f":"-RevReq!AN699","v":0},{"$f":"-RevReq!AO699","v":0},{"$f":"-RevReq!AP699","v":0},{"$f":"-RevReq!AQ699","v":0},{"$f":"-RevReq!AR699","v":0},{"$f":"-RevReq!AS699","v":0},{"$f":"-RevReq!AT699","v":0},{"$f":"-RevReq!AU699","v":0},{"$f":"-RevReq!AV699","v":0},{"$f":"-RevReq!AW699","v":0},{"$f":"-RevReq!AX699","v":0},{"$f":"-RevReq!AY699","v":0},{"$f":"-RevReq!AZ699","v":0},{"$f":"-RevReq!BA699","v":0},{"$f":"-RevReq!BB699","v":0},{"$f":"-RevReq!BC699","v":0},{"$f":"-RevReq!BD699","v":0},{"$f":"-RevReq!BE699","v":0},{"$f":"-RevReq!BF699","v":0},{"$f":"-RevReq!BG699","v":0},{"$f":"-RevReq!BH699","v":0},{"$f":"-RevReq!BI699","v":0},{"$f":"-RevReq!BJ699","v":0},{"$f":"-RevReq!BK699","v":0},{"$f":"-RevReq!BL699","v":0},{"$f":"-RevReq!BM699","v":0}]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O700","v":0},{"$f":"-RevReq!P700","v":0},{"$f":"-RevReq!Q700","v":0},{"$f":"-RevReq!R700","v":0},{"$f":"-RevReq!S700","v":0},{"$f":"-RevReq!T700","v":0},{"$f":"-RevReq!U700","v":0},{"$f":"-RevReq!V700","v":0},{"$f":"-RevReq!W700","v":0},{"$f":"-RevReq!X700","v":0},{"$f":"-RevReq!Y700","v":0},{"$f":"-RevReq!Z700","v":0},{"$f":"-RevReq!AA700","v":0},{"$f":"-RevReq!AB700","v":0},{"$f":"-RevReq!AC700","v":0},{"$f":"-RevReq!AD700","v":0},{"$f":"-RevReq!AE700","v":0},{"$f":"-RevReq!AF700","v":0},{"$f":"-RevReq!AG700","v":0},{"$f":"-RevReq!AH700","v":0},{"$f":"-RevReq!AI700","v":0},{"$f":"-RevReq!AJ700","v":0},{"$f":"-RevReq!AK700","v":0},{"$f":"-RevReq!AL700","v":0},{"$f":"-RevReq!AM700","v":0},{"$f":"-RevReq!AN700","v":0},{"$f":"-RevReq!AO700","v":0},{"$f":"-RevReq!AP700","v":0},{"$f":"-RevReq!AQ700","v":0},{"$f":"-RevReq!AR700","v":0},{"$f":"-RevReq!AS700","v":0},{"$f":"-RevReq!AT700","v":0},{"$f":"-RevReq!AU700","v":0},{"$f":"-RevReq!AV700","v":0},{"$f":"-RevReq!AW700","v":0},{"$f":"-RevReq!AX700","v":0},{"$f":"-RevReq!AY700","v":0},{"$f":"-RevReq!AZ700","v":0},{"$f":"-RevReq!BA700","v":0},{"$f":"-RevReq!BB700","v":0},{"$f":"-RevReq!BC700","v":0},{"$f":"-RevReq!BD700","v":0},{"$f":"-RevReq!BE700","v":0},{"$f":"-RevReq!BF700","v":0},{"$f":"-RevReq!BG700","v":0},{"$f":"-RevReq!BH700","v":0},{"$f":"-RevReq!BI700","v":0},{"$f":"-RevReq!BJ700","v":0},{"$f":"-RevReq!BK700","v":0},{"$f":"-RevReq!BL700","v":0},{"$f":"-RevReq!BM700","v":0}]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O701","v":0},{"$f":"-RevReq!P701","v":0},{"$f":"-RevReq!Q701","v":0},{"$f":"-RevReq!R701","v":0},{"$f":"-RevReq!S701","v":0},{"$f":"-RevReq!T701","v":0},{"$f":"-RevReq!U701","v":0},{"$f":"-RevReq!V701","v":0},{"$f":"-RevReq!W701","v":0},{"$f":"-RevReq!X701","v":0},{"$f":"-RevReq!Y701","v":0},{"$f":"-RevReq!Z701","v":0},{"$f":"-RevReq!AA701","v":0},{"$f":"-RevReq!AB701","v":0},{"$f":"-RevReq!AC701","v":0},{"$f":"-RevReq!AD701","v":0},{"$f":"-RevReq!AE701","v":0},{"$f":"-RevReq!AF701","v":0},{"$f":"-RevReq!AG701","v":0},{"$f":"-RevReq!AH701","v":0},{"$f":"-RevReq!AI701","v":0},{"$f":"-RevReq!AJ701","v":0},{"$f":"-RevReq!AK701","v":0},{"$f":"-RevReq!AL701","v":0},{"$f":"-RevReq!AM701","v":0},{"$f":"-RevReq!AN701","v":0},{"$f":"-RevReq!AO701","v":0},{"$f":"-RevReq!AP701","v":0},{"$f":"-RevReq!AQ701","v":0},{"$f":"-RevReq!AR701","v":0},{"$f":"-RevReq!AS701","v":0},{"$f":"-RevReq!AT701","v":0},{"$f":"-RevReq!AU701","v":0},{"$f":"-RevReq!AV701","v":0},{"$f":"-RevReq!AW701","v":0},{"$f":"-RevReq!AX701","v":0},{"$f":"-RevReq!AY701","v":0},{"$f":"-RevReq!AZ701","v":0},{"$f":"-RevReq!BA701","v":0},{"$f":"-RevReq!BB701","v":0},{"$f":"-RevReq!BC701","v":0},{"$f":"-RevReq!BD701","v":0},{"$f":"-RevReq!BE701","v":0},{"$f":"-RevReq!BF701","v":0},{"$f":"-RevReq!BG701","v":0},{"$f":"-RevReq!BH701","v":0},{"$f":"-RevReq!BI701","v":0},{"$f":"-RevReq!BJ701","v":0},{"$f":"-RevReq!BK701","v":0},{"$f":"-RevReq!BL701","v":0},{"$f":"-RevReq!BM701","v":0}]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O702","v":0},{"$f":"-RevReq!P702","v":0},{"$f":"-RevReq!Q702","v":0},{"$f":"-RevReq!R702","v":0},{"$f":"-RevReq!S702","v":0},{"$f":"-RevReq!T702","v":0},{"$f":"-RevReq!U702","v":0},{"$f":"-RevReq!V702","v":0},{"$f":"-RevReq!W702","v":0},{"$f":"-RevReq!X702","v":0},{"$f":"-RevReq!Y702","v":0},{"$f":"-RevReq!Z702","v":0},{"$f":"-RevReq!AA702","v":0},{"$f":"-RevReq!AB702","v":0},{"$f":"-RevReq!AC702","v":0},{"$f":"-RevReq!AD702","v":0},{"$f":"-RevReq!AE702","v":0},{"$f":"-RevReq!AF702","v":0},{"$f":"-RevReq!AG702","v":0},{"$f":"-RevReq!AH702","v":0},{"$f":"-RevReq!AI702","v":0},{"$f":"-RevReq!AJ702","v":0},{"$f":"-RevReq!AK702","v":0},{"$f":"-RevReq!AL702","v":0},{"$f":"-RevReq!AM702","v":0},{"$f":"-RevReq!AN702","v":0},{"$f":"-RevReq!AO702","v":0},{"$f":"-RevReq!AP702","v":0},{"$f":"-RevReq!AQ702","v":0},{"$f":"-RevReq!AR702","v":0},{"$f":"-RevReq!AS702","v":0},{"$f":"-RevReq!AT702","v":0},{"$f":"-RevReq!AU702","v":0},{"$f":"-RevReq!AV702","v":0},{"$f":"-RevReq!AW702","v":0},{"$f":"-RevReq!AX702","v":0},{"$f":"-RevReq!AY702","v":0},{"$f":"-RevReq!AZ702","v":0},{"$f":"-RevReq!BA702","v":0},{"$f":"-RevReq!BB702","v":0},{"$f":"-RevReq!BC702","v":0},{"$f":"-RevReq!BD702","v":0},{"$f":"-RevReq!BE702","v":0},{"$f":"-RevReq!BF702","v":0},{"$f":"-RevReq!BG702","v":0},{"$f":"-RevReq!BH702","v":0},{"$f":"-RevReq!BI702","v":0},{"$f":"-RevReq!BJ702","v":0},{"$f":"-RevReq!BK702","v":0},{"$f":"-RevReq!BL702","v":0},{"$f":"-RevReq!BM702","v":0}]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O703","v":0},{"$f":"-RevReq!P703","v":0},{"$f":"-RevReq!Q703","v":0},{"$f":"-RevReq!R703","v":0},{"$f":"-RevReq!S703","v":0},{"$f":"-RevReq!T703","v":0},{"$f":"-RevReq!U703","v":0},{"$f":"-RevReq!V703","v":0},{"$f":"-RevReq!W703","v":0},{"$f":"-RevReq!X703","v":0},{"$f":"-RevReq!Y703","v":0},{"$f":"-RevReq!Z703","v":0},{"$f":"-RevReq!AA703","v":0},{"$f":"-RevReq!AB703","v":0},{"$f":"-RevReq!AC703","v":0},{"$f":"-RevReq!AD703","v":0},{"$f":"-RevReq!AE703","v":0},{"$f":"-RevReq!AF703","v":0},{"$f":"-RevReq!AG703","v":0},{"$f":"-RevReq!AH703","v":0},{"$f":"-RevReq!AI703","v":0},{"$f":"-RevReq!AJ703","v":0},{"$f":"-RevReq!AK703","v":0},{"$f":"-RevReq!AL703","v":0},{"$f":"-RevReq!AM703","v":0},{"$f":"-RevReq!AN703","v":0},{"$f":"-RevReq!AO703","v":0},{"$f":"-RevReq!AP703","v":0},{"$f":"-RevReq!AQ703","v":0},{"$f":"-RevReq!AR703","v":0},{"$f":"-RevReq!AS703","v":0},{"$f":"-RevReq!AT703","v":0},{"$f":"-RevReq!AU703","v":0},{"$f":"-RevReq!AV703","v":0},{"$f":"-RevReq!AW703","v":0},{"$f":"-RevReq!AX703","v":0},{"$f":"-RevReq!AY703","v":0},{"$f":"-RevReq!AZ703","v":0},{"$f":"-RevReq!BA703","v":0},{"$f":"-RevReq!BB703","v":0},{"$f":"-RevReq!BC703","v":0},{"$f":"-RevReq!BD703","v":0},{"$f":"-RevReq!BE703","v":0},{"$f":"-RevReq!BF703","v":0},{"$f":"-RevReq!BG703","v":0},{"$f":"-RevReq!BH703","v":0},{"$f":"-RevReq!BI703","v":0},{"$f":"-RevReq!BJ703","v":0},{"$f":"-RevReq!BK703","v":0},{"$f":"-RevReq!BL703","v":0},{"$f":"-RevReq!BM703","v":0}]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"-RevReq!O704","v":0},{"$f":"-RevReq!P704","v":0},{"$f":"-RevReq!Q704","v":0},{"$f":"-RevReq!R704","v":0},{"$f":"-RevReq!S704","v":0},{"$f":"-RevReq!T704","v":0},{"$f":"-RevReq!U704","v":0},{"$f":"-RevReq!V704","v":0},{"$f":"-RevReq!W704","v":0},{"$f":"-RevReq!X704","v":0},{"$f":"-RevReq!Y704","v":0},{"$f":"-RevReq!Z704","v":0},{"$f":"-RevReq!AA704","v":0},{"$f":"-RevReq!AB704","v":0},{"$f":"-RevReq!AC704","v":0},{"$f":"-RevReq!AD704","v":0},{"$f":"-RevReq!AE704","v":0},{"$f":"-RevReq!AF704","v":0},{"$f":"-RevReq!AG704","v":0},{"$f":"-RevReq!AH704","v":0},{"$f":"-RevReq!AI704","v":0},{"$f":"-RevReq!AJ704","v":0},{"$f":"-RevReq!AK704","v":0},{"$f":"-RevReq!AL704","v":0},{"$f":"-RevReq!AM704","v":0},{"$f":"-RevReq!AN704","v":0},{"$f":"-RevReq!AO704","v":0},{"$f":"-RevReq!AP704","v":0},{"$f":"-RevReq!AQ704","v":0},{"$f":"-RevReq!AR704","v":0},{"$f":"-RevReq!AS704","v":0},{"$f":"-RevReq!AT704","v":0},{"$f":"-RevReq!AU704","v":0},{"$f":"-RevReq!AV704","v":0},{"$f":"-RevReq!AW704","v":0},{"$f":"-RevReq!AX704","v":0},{"$f":"-RevReq!AY704","v":0},{"$f":"-RevReq!AZ704","v":0},{"$f":"-RevReq!BA704","v":0},{"$f":"-RevReq!BB704","v":0},{"$f":"-RevReq!BC704","v":0},{"$f":"-RevReq!BD704","v":0},{"$f":"-RevReq!BE704","v":0},{"$f":"-RevReq!BF704","v":0},{"$f":"-RevReq!BG704","v":0},{"$f":"-RevReq!BH704","v":0},{"$f":"-RevReq!BI704","v":0},{"$f":"-RevReq!BJ704","v":0},{"$f":"-RevReq!BK704","v":0},{"$f":"-RevReq!BL704","v":0},{"$f":"-RevReq!BM704","v":0}]
[null,null,null,{"$f":"\"Total \"&D234","v":"Total Tax Depreciation"},null,null,null,null,null,null,-863747.96227990987,-1000000,null,null,{"$f":"SUM(O235:O259)","v":0},{"$f":"SUM(P235:P259)","v":-520000},{"$f":"SUM(Q235:Q259)","v":-192000},-115200,-69120,-69120,-34560.000000000058,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Taxable Income/(Loss)"]
[null,null,{"$f":"C263+1","v":1},{"$f":"INDEX(D$59:D$83,$C264,1)","v":"item 1"},{"$f":"INDEX(E$59:E$83,$C264,1)","v":"Capital"},{"$f":"INDEX(F$59:F$83,$C264,1)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(O264:BM264,$O$7:$BM$7)","v":-944015.43633241288},{"$f":"SUM(O264:BM264)","v":-1108054},null,null,{"$f":"O206+O235+O88","v":0},{"$f":"P206+P235+P88","v":-538630},-208767,-130104,-82161,-80298,-43875.000000000058,-7452.0000000000009,-5589.0000000000018,-3726.0000000000014,-3726.0000000000005,-3726.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C264+1","v":2},{"$f":"INDEX(D$59:D$83,$C265,1)","v":"item 2"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(O265:BM265,$O$7:$BM$7)","v":0},{"$f":"SUM(O265:BM265)","v":0},null,null,{"$f":"O207+O236+O89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"item 3","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O208+O237+O90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"item 4","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O209+O238+O91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"item 5","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O210+O239+O92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"item 6","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O211+O240+O93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"item 7","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O212+O241+O94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"item 8","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O213+O242+O95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"item 9","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O214+O243+O96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"item 10","Capital",4,null,null,null,null,0,0,null,null,{"$f":"O215+O244+O97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"item 11","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O216+O245+O98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"item 12","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O217+O246+O99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"item 13","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O218+O247+O100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"item 14","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O219+O248+O101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"item 15","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O220+O249+O102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"item 16","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O221+O250+O103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"item 17","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O222+O251+O104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"item 18","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O223+O252+O105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"item 19","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O224+O253+O106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"item 20","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O225+O254+O107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"item 21","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O226+O255+O108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"item 22","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O227+O256+O109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"item 23","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O228+O257+O110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"item 24","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O229+O258+O111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"item 25","Operating Expense",2,null,null,null,null,0,0,null,null,{"$f":"O230+O259+O112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D263","v":"Total Taxable Income/(Loss)"},null,null,null,null,null,null,-944015.43633241288,-1108054,null,null,{"$f":"SUM(O264:O288)","v":0},{"$f":"SUM(P264:P288)","v":-538630},{"$f":"SUM(Q264:Q288)","v":-208767},-130104,-82161,-80298,-43875.000000000058,-7452.0000000000009,-5589.0000000000018,-3726.0000000000014,-3726.0000000000005,-3726.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"lookups","index":6,"n_rows":103,"n_cols":73,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"LOOKUP TABLES"]
[]
[]
[null,null,"DEPRECIABLE LIFE"]
[null,null,"Capital Class","Book","Tax"]
[null,null,"Solar",30,5]
[null,null,"Oil / Gas Production",50,20]
[null,null,"Coal Production",65,20]
[null,null,"Combined Cycle Production",40,20]
[null,null,"Combustion Turbine Production",40,15]
[null,null,"Gas Turbine Production",40,20]
[null,null,"Nuclear Production",20,15]
[null,null,"Transmission, Substation",44,15]
[null,null,"Transmission, Lines",55,15]
[null,null,"Transmission, Clearing",65,20]
[null,null,"Transmission, Easements",100,67]
[null,null,"Distribution, Substation",51,20]
[null,null,"Distribution, Lines",57,20]
[null,null,"Distribution, Clearing",65,20]
[null,null,"Communications",7,7]
[null,null,"Fiber Optics",20,7]
[null,null,"Real, Office Buildings",55,39]
[null,null,"Real, Stores",7,7]
[null,null,"Real, Office Furniture",7,7]
[null,null,"Automobiles",6,5]
[null,null,"Light Trucks",9,5]
[null,null,"Heavy Trucks",13,5]
[null,null,"Information, Mainframe",5,5]
[null,null,"Information, PC",3,5]
[null,null,"Office Access",5,7]
[null,null,"Office Equipment",7,7]
[null,null,"Office, Duplicating",7,5]
[null,null,"user 1",30,20]
[null,null,"user 2",30,20]
[null,null,"user 3",30,20]
[null,null,"user 4",30,20]
[null,null,"user 5",30,20]
[]
[]
[]
[null,null,"TAX DEPRECIATION SCHEDULES"]
[]
[null,null,"LIFE","sum",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68]
[null,null,1,{"$f":"SUM(F46:BU46)","v":1},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,1,null,0.2,0.32,0.192,0.1152,0.1152,{"$f":"1-SUM(F47:J47)","v":5.7600000000000096E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,1,null,0.1429,0.24490000000000001,0.1749,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.9300000000000004E-2,{"$f":"1-SUM(F48:L48)","v":4.4599999999999862E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,1,null,0.1,0.18,0.14399999999999999,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,{"$f":"1-SUM(F49:O49)","v":3.2800000000000051E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,1.0000000000000004,null,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.9000000000000004E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9499999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,1.0000000000000002,null,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39,1,null,{"$f":"(12.5-6)*0.00214","v":1.391E-2},{"$f":"0.02564","v":2.564E-2},2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,{"$f":"1-SUM(F52:AR52)","v":1.1770000000000058E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,67,1,null,7.463E-3,{"$f":"0.014925","v":1.4925000000000001E-2},1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,{"$f":"0.014925","v":1.4925000000000001E-2},1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,{"$f":"1-SUM(F53:BT53)","v":7.4870000000007986E-3}]
[null,null,"custom 1",0]
[null,null,"custom 2",0]
[null,null,"custom 3",0]
[null,null,"custom 4",0]
[null,null,"custom 5",0]
[null,null,"custom 6",0]
[null,null,"custom 7",0]
[null,null,"custom 8",0]
[null,null,"custom 9",0]
[null,null,"custom 10",0]
[]
[]
[null,null,"INFLATION TABLES"]
[]
[null,null,"RATE","mean",null,2016,{"$f":"F68+1","v":2017},{"$f":"G68+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BS68+1","v":2082},2083]
[null,null,0,{"$f":"AVERAGE(F69:BU69)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CPI",{"$f":"GEOMEAN(F70:AI70)","v":2.3909606537658116E-2},null,1.9889970376639976E-2,2.4896265560165887E-2,2.6315789473684292E-2,2.485207100591702E-2,2.7179258836106834E-2,2.2617171657428159E-2,2.5733981827551711E-2,2.6752479477383018E-2,2.5008882049153192E-2,2.3157185705149352E-2,2.2586228217954973E-2,2.2481123447476881E-2,2.2672150926990264E-2,2.2449002678200713E-2,2.2442337024249248E-2,2.3276267921592542E-2,2.2938981787790746E-2,2.3324753877036253E-2,2.3617153357492038E-2,2.3405834161624783E-2,2.3272126273209182E-2,2.357972716057688E-2,2.3927550309389201E-2,2.4418955480042248E-2,2.428993627116105E-2,2.4473051350969222E-2,2.45558317223602E-2,2.4731013724477169E-2,2.4923279263480813E-2,2.4894668178026658E-2,{"$f":"AI70","v":2.4894668178026658E-2},{"$f":"AJ70","v":2.4894668178026658E-2},2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2]
[null,null,0.01,0.01,null,{"$f":"$C71","v":0.01},{"$f":"$C71","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$C71","v":0.01},0.01,0.01]
[null,null,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$C74","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,0.03,0.03,null,0.03,{"$f":"$C75","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[]
[null,null,"custom 1",{"$f":"GEOMEAN(F78:AI78)","v":0.01},null,0.01,{"$f":"F78","v":0.01},{"$f":"G78","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"BS78","v":0.01},0.01]
[null,null,"custom 2",0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"custom 3",0.03,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[]
[]
[]
[]
[]
[null,null,"MODEL LOOKUPS"]
[]
[null,null,"Cash Flow Type","Code","Definition"]
[null,null,"Operating Savings",1,"Savings or Revenues that flow through the income statement"]
[null,null,"Operating Expense",2,"Expenses that flow through the income statement"]
[null,null,"Land",3,"Land is capitalized and does not depreciate"]
[null,null,"Capital",4,"Capital that starts depreciating when spent"]
[null,null,"AFUDC Capital",5,"Capital that earns AFUDC until COD"]
[null,null,"CWIP Capital",6,"Capital that goes into rate base when spent, but does not start deprecating until COD"]
[]
[]
[]
[null,null,"Denomination","factor"]
[null,null,"$ dollars",1]
[null,null,"$ thousands",{"$f":"10^3","v":1000}]
[null,null,"$ millions",{"$f":"10^6","v":1000000}]
[null,null,"$ billions",{"$f":"10^9","v":1000000000}]